ESTec Corp
KOSDAQ:069510
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
8 210
11 330
|
Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
ESTec Corp
Revenue
|
454.4B
KRW
|
Cost of Revenue
|
-375.4B
KRW
|
Gross Profit
|
79B
KRW
|
Operating Expenses
|
-39.7B
KRW
|
Operating Income
|
39.3B
KRW
|
Other Expenses
|
-2.3B
KRW
|
Net Income
|
37B
KRW
|
Income Statement
ESTec Corp
Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
259 040
N/A
|
267 878
+3%
|
274 937
+3%
|
272 378
-1%
|
263 191
-3%
|
264 431
+0%
|
270 211
+2%
|
273 076
+1%
|
284 983
+4%
|
285 425
+0%
|
290 549
+2%
|
293 134
+1%
|
286 905
-2%
|
299 766
+4%
|
300 391
+0%
|
296 815
-1%
|
297 146
+0%
|
298 832
+1%
|
306 433
+3%
|
317 938
+4%
|
333 202
+5%
|
341 535
+3%
|
337 972
-1%
|
335 119
-1%
|
310 789
-7%
|
311 614
+0%
|
312 486
+0%
|
323 622
+4%
|
350 959
+8%
|
322 756
-8%
|
330 655
+2%
|
360 849
+9%
|
390 303
+8%
|
441 161
+13%
|
468 449
+6%
|
443 647
-5%
|
420 904
-5%
|
414 948
-1%
|
414 594
0%
|
425 904
+3%
|
454 374
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(212 054)
|
(218 043)
|
(225 189)
|
(223 620)
|
(218 156)
|
(222 196)
|
(226 103)
|
(229 254)
|
(241 129)
|
(240 408)
|
(245 291)
|
(248 488)
|
(242 627)
|
(253 943)
|
(255 585)
|
(253 240)
|
(253 805)
|
(254 519)
|
(259 444)
|
(268 231)
|
(281 459)
|
(289 336)
|
(289 526)
|
(288 990)
|
(270 399)
|
(271 386)
|
(270 236)
|
(277 588)
|
(300 918)
|
(286 053)
|
(319 792)
|
(361 041)
|
(390 861)
|
(427 293)
|
(425 232)
|
(390 811)
|
(364 092)
|
(353 502)
|
(352 246)
|
(357 514)
|
(375 357)
|
|
Gross Profit |
46 985
N/A
|
49 834
+6%
|
49 748
0%
|
48 757
-2%
|
45 035
-8%
|
42 235
-6%
|
44 108
+4%
|
43 822
-1%
|
43 854
+0%
|
45 016
+3%
|
45 258
+1%
|
44 646
-1%
|
44 277
-1%
|
45 823
+3%
|
44 806
-2%
|
43 575
-3%
|
43 342
-1%
|
44 314
+2%
|
46 989
+6%
|
49 707
+6%
|
51 743
+4%
|
52 199
+1%
|
48 446
-7%
|
46 130
-5%
|
40 391
-12%
|
40 229
0%
|
42 249
+5%
|
46 034
+9%
|
50 041
+9%
|
36 702
-27%
|
10 863
-70%
|
(192)
N/A
|
(559)
-192%
|
13 868
N/A
|
43 216
+212%
|
52 836
+22%
|
56 812
+8%
|
61 446
+8%
|
62 348
+1%
|
68 391
+10%
|
79 017
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(30 161)
|
(30 306)
|
(31 832)
|
(29 390)
|
(28 067)
|
(27 429)
|
(28 210)
|
(28 046)
|
(28 301)
|
(29 096)
|
(28 021)
|
(28 392)
|
(28 403)
|
(28 643)
|
(28 789)
|
(28 504)
|
(28 607)
|
(28 568)
|
(28 959)
|
(28 917)
|
(29 146)
|
(29 450)
|
(30 965)
|
(31 271)
|
(30 871)
|
(30 716)
|
(28 926)
|
(31 338)
|
(34 655)
|
(36 200)
|
(56 791)
|
(58 919)
|
(54 010)
|
(53 178)
|
(34 494)
|
(30 569)
|
(33 301)
|
(34 103)
|
(37 794)
|
(38 859)
|
(39 668)
|
|
Selling, General & Administrative |
(29 585)
|
(29 744)
|
(31 283)
|
(28 855)
|
(27 514)
|
(26 830)
|
(27 596)
|
(27 445)
|
(27 711)
|
(28 576)
|
(27 555)
|
(27 868)
|
(27 837)
|
(27 967)
|
(27 866)
|
(27 659)
|
(27 788)
|
(27 655)
|
(28 182)
|
(27 805)
|
(28 016)
|
(28 384)
|
(29 853)
|
(30 068)
|
(29 492)
|
(29 272)
|
(27 522)
|
(30 072)
|
(33 447)
|
(34 991)
|
(55 498)
|
(57 500)
|
(52 236)
|
(51 423)
|
(32 686)
|
(28 577)
|
(31 580)
|
(31 876)
|
(35 005)
|
(36 195)
|
(36 764)
|
|
Research & Development |
(190)
|
(185)
|
(173)
|
(155)
|
(175)
|
(215)
|
(238)
|
(247)
|
(249)
|
(201)
|
(148)
|
(200)
|
(230)
|
(325)
|
(546)
|
(456)
|
(428)
|
(511)
|
(381)
|
(464)
|
(563)
|
(465)
|
(551)
|
(737)
|
(786)
|
(837)
|
(810)
|
(688)
|
(632)
|
(641)
|
(740)
|
(879)
|
(1 247)
|
(1 261)
|
(1 281)
|
(1 470)
|
(1 191)
|
(1 664)
|
(2 235)
|
(2 094)
|
(2 311)
|
|
Depreciation & Amortization |
(388)
|
(379)
|
(376)
|
(381)
|
(378)
|
(384)
|
(375)
|
(354)
|
(342)
|
(318)
|
(317)
|
(323)
|
(334)
|
(350)
|
(378)
|
(387)
|
(391)
|
(403)
|
(396)
|
(650)
|
(568)
|
(601)
|
(561)
|
(465)
|
(592)
|
(606)
|
(593)
|
(576)
|
(576)
|
(567)
|
(553)
|
(540)
|
(527)
|
(494)
|
(528)
|
(522)
|
(529)
|
(563)
|
(554)
|
(570)
|
(594)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
16 823
N/A
|
19 528
+16%
|
17 916
-8%
|
19 368
+8%
|
16 969
-12%
|
14 807
-13%
|
15 898
+7%
|
15 776
-1%
|
15 553
-1%
|
15 921
+2%
|
17 237
+8%
|
16 254
-6%
|
15 875
-2%
|
17 180
+8%
|
16 017
-7%
|
15 071
-6%
|
14 734
-2%
|
15 745
+7%
|
18 030
+15%
|
20 791
+15%
|
22 598
+9%
|
22 750
+1%
|
17 481
-23%
|
14 860
-15%
|
9 521
-36%
|
9 515
0%
|
13 324
+40%
|
14 698
+10%
|
15 388
+5%
|
503
-97%
|
(45 928)
N/A
|
(59 110)
-29%
|
(54 569)
+8%
|
(39 310)
+28%
|
8 722
N/A
|
22 267
+155%
|
23 512
+6%
|
27 343
+16%
|
24 555
-10%
|
29 532
+20%
|
39 349
+33%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
524
|
653
|
708
|
157
|
354
|
193
|
1 453
|
180
|
1 024
|
354
|
2 088
|
867
|
222
|
814
|
(1 321)
|
322
|
437
|
263
|
2 660
|
958
|
303
|
924
|
2 532
|
982
|
978
|
765
|
258
|
251
|
310
|
217
|
3 096
|
148
|
167
|
6
|
3 505
|
(923)
|
(1 310)
|
(1 068)
|
1 896
|
(371)
|
(65)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(379)
|
0
|
0
|
0
|
180
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(469)
|
0
|
0
|
0
|
(482)
|
0
|
0
|
0
|
(258)
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
561
|
0
|
0
|
0
|
300
|
0
|
0
|
0
|
186
|
0
|
0
|
|
Total Other Income |
(1 330)
|
(1 894)
|
(1 257)
|
(1 691)
|
(812)
|
927
|
1 138
|
3 214
|
1 858
|
1 154
|
996
|
1 039
|
2 120
|
1 020
|
852
|
699
|
1 127
|
3 106
|
1 118
|
2 704
|
2 945
|
1 855
|
254
|
2 996
|
2 080
|
1 642
|
1 368
|
875
|
1 370
|
3 230
|
2 792
|
7 868
|
9 967
|
13 375
|
1 188
|
4 788
|
3 180
|
(1 129)
|
1 332
|
5 180
|
7 848
|
|
Pre-Tax Income |
16 017
N/A
|
18 285
+14%
|
16 898
-8%
|
17 834
+6%
|
16 511
-7%
|
15 925
-4%
|
18 007
+13%
|
19 170
+6%
|
18 435
-4%
|
17 429
-5%
|
20 063
+15%
|
18 158
-9%
|
18 215
+0%
|
19 012
+4%
|
15 597
-18%
|
16 093
+3%
|
16 298
+1%
|
19 113
+17%
|
21 774
+14%
|
24 451
+12%
|
25 845
+6%
|
25 529
-1%
|
20 312
-20%
|
18 838
-7%
|
12 579
-33%
|
11 922
-5%
|
15 035
+26%
|
15 824
+5%
|
17 068
+8%
|
3 951
-77%
|
(39 858)
N/A
|
(51 094)
-28%
|
(44 435)
+13%
|
(25 929)
+42%
|
13 894
N/A
|
26 133
+88%
|
25 382
-3%
|
25 147
-1%
|
27 968
+11%
|
34 340
+23%
|
47 132
+37%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 946)
|
(4 319)
|
(3 877)
|
(4 142)
|
(3 604)
|
(3 466)
|
(3 822)
|
(4 120)
|
(4 340)
|
(3 958)
|
(5 314)
|
(5 153)
|
(4 611)
|
(5 195)
|
(5 690)
|
(5 638)
|
(4 293)
|
(3 595)
|
(1 820)
|
(2 346)
|
(4 173)
|
(5 222)
|
(3 113)
|
(3 091)
|
(2 211)
|
(1 345)
|
(2 846)
|
(3 202)
|
(3 798)
|
(1 976)
|
5 021
|
6 484
|
4 109
|
913
|
(4 358)
|
(5 474)
|
(3 545)
|
(2 544)
|
(6 309)
|
(8 238)
|
(10 098)
|
|
Income from Continuing Operations |
12 073
|
13 969
|
13 021
|
13 695
|
12 909
|
12 460
|
14 185
|
15 050
|
14 095
|
13 471
|
14 748
|
13 005
|
13 604
|
13 817
|
9 907
|
10 455
|
12 006
|
15 519
|
19 954
|
22 106
|
21 672
|
20 307
|
17 200
|
15 747
|
10 368
|
10 576
|
12 190
|
12 621
|
13 269
|
1 975
|
(34 837)
|
(44 611)
|
(40 326)
|
(25 016)
|
9 536
|
20 659
|
21 837
|
22 602
|
21 660
|
26 103
|
37 034
|
|
Net Income (Common) |
12 073
N/A
|
13 969
+16%
|
13 021
-7%
|
13 695
+5%
|
12 909
-6%
|
12 460
-3%
|
14 185
+14%
|
15 050
+6%
|
14 095
-6%
|
13 471
-4%
|
14 748
+9%
|
13 005
-12%
|
13 604
+5%
|
13 817
+2%
|
9 907
-28%
|
10 455
+6%
|
12 006
+15%
|
15 519
+29%
|
19 954
+29%
|
22 106
+11%
|
21 672
-2%
|
20 307
-6%
|
17 200
-15%
|
15 747
-8%
|
10 368
-34%
|
10 576
+2%
|
12 190
+15%
|
12 621
+4%
|
13 269
+5%
|
1 975
-85%
|
(34 837)
N/A
|
(44 611)
-28%
|
(40 326)
+10%
|
(25 016)
+38%
|
9 536
N/A
|
20 659
+117%
|
21 837
+6%
|
22 602
+4%
|
21 660
-4%
|
26 103
+21%
|
37 034
+42%
|
|
EPS (Diluted) |
1 509.12
N/A
|
1 746.12
+16%
|
1 627.62
-7%
|
1 711.87
+5%
|
1 613.62
-6%
|
1 557.5
-3%
|
1 773.12
+14%
|
1 881.25
+6%
|
1 761.87
-6%
|
1 683.87
-4%
|
1 843.5
+9%
|
1 625.62
-12%
|
1 700.5
+5%
|
1 727.12
+2%
|
1 238.37
-28%
|
1 306.87
+6%
|
1 500.75
+15%
|
1 939.87
+29%
|
2 494.25
+29%
|
2 763.25
+11%
|
2 709
-2%
|
2 538.37
-6%
|
2 150
-15%
|
1 968.37
-8%
|
1 296
-34%
|
1 322
+2%
|
1 523.75
+15%
|
1 502.44
-1%
|
1 495.72
0%
|
234.64
-84%
|
-4 142.29
N/A
|
-5 304.45
-28%
|
-4 795.05
+10%
|
-2 974.06
+38%
|
1 133.93
N/A
|
2 456.48
+117%
|
2 596.5
+6%
|
2 687.54
+4%
|
2 575.5
-4%
|
3 103.17
+20%
|
4 404.38
+42%
|