D

DuksanHiMetal Co Ltd
KOSDAQ:077360

Watchlist Manager
DuksanHiMetal Co Ltd
KOSDAQ:077360
Watchlist
Price: 4 290 KRW -3.92% Market Closed
Market Cap: 194.9B KRW
Have any thoughts about
DuksanHiMetal Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

193.9B
+15%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+188%
5 Years
+280%
7 Years
+341%
10 Years
+477%
-6.4B
+59%
Operating Income
Growth Rates:
1 Year
+66%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
5B
-44%
Net Income
Growth Rates:
1 Year
-38%
3 Years
-71%
5 Years
-58%
7 Years
+27%
10 Years
-72%

Earnings Waterfall
DuksanHiMetal Co Ltd

Revenue
193.9B KRW
Cost of Revenue
-160.3B KRW
Gross Profit
33.6B KRW
Operating Expenses
-40B KRW
Operating Income
-6.4B KRW
Other Expenses
11.4B KRW
Net Income
5B KRW

Income Statement
DuksanHiMetal Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
33 590
N/A
14 974
-55%
58 210
+289%
57 114
-2%
59 207
+4%
59 254
+0%
51 429
-13%
47 714
-7%
43 934
-8%
40 056
-9%
42 828
+7%
43 343
+1%
44 013
+2%
44 529
+1%
45 074
+1%
45 125
+0%
45 694
+1%
47 305
+4%
47 754
+1%
49 320
+3%
51 038
+3%
50 825
0%
51 758
+2%
53 303
+3%
52 754
-1%
53 150
+1%
55 234
+4%
55 378
+0%
67 365
+22%
77 656
+15%
92 723
+19%
116 112
+25%
118 767
+2%
153 201
+29%
164 401
+7%
170 927
+4%
179 099
+5%
159 317
-11%
144 453
-9%
168 499
+17%
193 882
+15%
Gross Profit
Cost of Revenue
(24 994)
(14 502)
(39 822)
(38 377)
(40 247)
(40 630)
(31 769)
(28 916)
(26 735)
(24 247)
(30 049)
(31 280)
(32 694)
(34 245)
(35 430)
(35 553)
(36 764)
(37 996)
(39 294)
(41 632)
(42 743)
(41 139)
(40 503)
(39 307)
(36 865)
(36 009)
(35 702)
(35 631)
(45 984)
(55 322)
(69 616)
(87 728)
(90 938)
(130 255)
(150 510)
(159 731)
(171 143)
(149 087)
(133 560)
(149 021)
(160 319)
Gross Profit
8 596
N/A
472
-95%
18 388
+3 796%
18 737
+2%
18 959
+1%
18 623
-2%
19 660
+6%
18 798
-4%
17 199
-9%
15 809
-8%
12 779
-19%
12 061
-6%
11 317
-6%
10 282
-9%
9 644
-6%
9 571
-1%
8 930
-7%
9 308
+4%
8 460
-9%
7 688
-9%
8 294
+8%
9 686
+17%
11 255
+16%
13 994
+24%
15 888
+14%
17 140
+8%
19 532
+14%
19 748
+1%
21 380
+8%
22 334
+4%
23 107
+3%
28 385
+23%
27 829
-2%
22 947
-18%
13 891
-39%
11 196
-19%
7 956
-29%
10 230
+29%
10 893
+6%
19 478
+79%
33 563
+72%
Operating Income
Operating Expenses
(3 795)
(3 000)
(12 716)
(14 053)
(16 226)
(16 814)
(9 994)
(8 461)
(6 466)
(4 354)
(7 349)
(7 766)
(7 992)
(7 783)
(6 885)
(6 866)
(7 352)
(7 145)
(7 297)
(6 819)
(6 002)
(6 029)
(7 182)
(8 219)
(11 764)
(12 887)
(13 155)
(13 904)
(13 146)
(14 233)
(17 114)
(7 541)
(8 413)
(8 927)
(17 616)
(26 909)
(26 492)
(26 478)
(21 859)
(35 140)
(39 950)
Selling, General & Administrative
(1 644)
(849)
(8 661)
(9 198)
(10 600)
(10 471)
(8 690)
(7 622)
(6 207)
(4 780)
(6 694)
(6 719)
(7 061)
(6 806)
(6 583)
(6 451)
(6 933)
(6 725)
(6 983)
(6 609)
(5 810)
(5 834)
(5 867)
(6 891)
(10 386)
(11 472)
(9 362)
(10 094)
(7 841)
(8 024)
(10 629)
(11 134)
(11 690)
(11 833)
(11 961)
(12 931)
(13 000)
(13 323)
(16 310)
(20 738)
(21 703)
Research & Development
0
0
(817)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(867)
0
0
0
(3 178)
0
(4 131)
(5 240)
(4 134)
(4 274)
(4 608)
(4 581)
(3 065)
(3 917)
(3 198)
(2 785)
(2 984)
(3 259)
(4 044)
Depreciation & Amortization
0
0
(3 239)
(799)
(1 571)
(2 289)
(1 303)
(741)
(161)
395
(655)
(488)
(372)
(288)
(303)
(314)
(317)
(318)
(314)
(313)
(314)
(335)
(448)
(511)
(562)
(599)
(616)
(632)
(1 174)
(1 217)
(2 352)
(2 920)
(2 653)
(3 053)
(2 590)
(2 153)
(2 386)
(2 462)
(2 564)
(2 818)
(5 878)
Other Operating Expenses
(2 151)
(2 151)
0
(4 056)
(4 055)
(4 054)
0
(98)
(98)
31
0
(559)
(559)
(689)
0
(101)
(102)
(102)
0
103
122
140
0
(817)
(816)
(816)
0
(3 178)
0
248
0
10 786
10 539
10 539
0
(7 908)
(7 908)
(7 908)
0
(8 325)
(8 325)
Operating Income
4 802
N/A
(2 528)
N/A
5 672
N/A
4 684
-17%
2 733
-42%
1 810
-34%
9 666
+434%
10 338
+7%
10 735
+4%
11 457
+7%
5 430
-53%
4 296
-21%
3 325
-23%
2 499
-25%
2 759
+10%
2 704
-2%
1 578
-42%
2 163
+37%
1 163
-46%
869
-25%
2 292
+164%
3 657
+60%
4 073
+11%
5 776
+42%
4 124
-29%
4 254
+3%
6 377
+50%
5 845
-8%
8 235
+41%
8 101
-2%
5 993
-26%
20 843
+248%
19 416
-7%
14 020
-28%
(3 725)
N/A
(15 713)
-322%
(18 536)
-18%
(16 248)
+12%
(10 966)
+33%
(15 662)
-43%
(6 387)
+59%
Pre-Tax Income
Interest Income Expense
732
1 247
1 668
1 775
1 663
1 774
1 417
1 693
2 600
1 656
2 916
2 360
3 820
6 415
4 336
5 315
7 126
7 524
9 699
9 994
7 988
8 440
8 291
10 894
9 299
9 014
9 358
10 998
13 899
16 080
19 285
18 351
17 991
17 682
14 243
12 405
6 966
7 128
6 185
7 098
10 852
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
(687)
0
0
0
(100)
0
0
0
141
0
0
0
50
0
0
0
0
0
247
0
10 786
0
0
0
(7 908)
0
0
0
(8 325)
0
0
Gain/Loss on Disposition of Assets
0
0
75
(106)
(98)
(81)
(81)
7
16
33
32
51
114
87
87
69
(400)
(456)
(480)
(563)
(174)
(231)
(207)
0
(72)
34
34
0
0
461
463
463
465
(15)
(58)
(60)
(61)
(41)
(37)
(35)
(97)
Total Other Income
(589)
(556)
412
466
729
726
137
43
61
179
220
244
198
114
199
151
215
236
110
139
74
31
44
5 481
5 590
5 599
5 580
286
426
499
536
313
283
295
128
106
(47)
(189)
(557)
(511)
(492)
Pre-Tax Income
4 945
N/A
(1 837)
N/A
7 827
N/A
6 819
-13%
5 027
-26%
4 229
-16%
11 140
+163%
12 082
+8%
13 412
+11%
13 325
-1%
7 912
-41%
6 951
-12%
7 457
+7%
9 114
+22%
7 281
-20%
8 238
+13%
8 519
+3%
9 467
+11%
10 633
+12%
10 441
-2%
10 182
-2%
11 899
+17%
12 250
+3%
22 151
+81%
18 941
-14%
18 901
0%
21 349
+13%
17 129
-20%
22 807
+33%
25 141
+10%
37 064
+47%
39 970
+8%
38 156
-5%
31 982
-16%
2 680
-92%
(3 262)
N/A
(11 678)
-258%
(9 350)
+20%
(13 699)
-47%
(9 110)
+33%
3 876
N/A
Net Income
Tax Provision
(2 735)
(2 652)
(362)
(315)
(322)
(346)
(1 934)
(2 077)
(2 333)
846
(1 406)
(1 169)
(660)
(3 848)
(775)
(768)
(1 487)
2 137
1 481
1 453
1 395
(2 415)
(1 028)
(1 257)
(2 425)
(2 554)
(6 082)
(6 289)
(5 240)
(5 494)
(5 330)
(5 188)
(6 047)
(5 977)
2 653
2 818
3 386
3 862
1 705
1 056
149
Income from Continuing Operations
2 212
(4 487)
7 464
6 504
4 706
3 884
9 206
10 006
11 079
14 171
6 505
5 781
6 796
5 266
6 505
7 471
7 033
11 604
12 114
11 893
11 576
9 483
11 223
20 893
16 515
16 347
15 267
10 841
17 569
19 647
31 734
34 781
32 109
26 004
5 333
(444)
(8 292)
(5 488)
(11 995)
(8 055)
4 025
Income to Minority Interest
(210)
(17)
210
376
805
863
0
479
4 895
5 096
0
0
(4 745)
(4 961)
0
1
(58)
(89)
0
0
0
0
16
16
16
16
2
0
(203)
(180)
128
307
416
159
(16)
211
966
1 423
2 333
1 769
946
Net Income (Common)
17 623
N/A
11 940
-32%
41 381
+247%
40 500
-2%
38 338
-5%
36 751
-4%
(12 164)
N/A
(13 057)
-7%
(22 045)
-69%
(22 925)
-4%
(7 441)
+68%
(6 852)
+8%
3 905
N/A
6 220
+59%
8 119
+31%
9 306
+15%
8 780
-6%
13 423
+53%
12 150
-9%
11 931
-2%
11 728
-2%
9 628
-18%
11 239
+17%
20 906
+86%
16 403
-22%
16 235
-1%
15 269
-6%
10 844
-29%
17 370
+60%
19 472
+12%
31 862
+64%
35 089
+10%
32 525
-7%
26 163
-20%
6 089
-77%
(64)
N/A
7 994
N/A
11 256
+41%
5 660
-50%
8 866
+57%
4 970
-44%
EPS (Diluted)
1 174.86
N/A
852.85
-27%
2 758.73
+223%
2 025
-27%
1 916.9
-5%
1 837.55
-4%
-675.77
N/A
-652.85
+3%
-1 102.25
-69%
-1 146.25
-4%
-372.05
+68%
-342.6
+8%
195.25
N/A
311
+59%
405.95
+31%
465.3
+15%
439
-6%
671.15
+53%
607.5
-9%
596.54
-2%
586.4
-2%
481.4
-18%
561.95
+17%
1 045.3
+86%
820.15
-22%
811.75
-1%
763.45
-6%
254.29
-67%
403.42
+59%
448.5
+11%
751.13
+67%
772.25
+3%
715.82
-7%
575.81
-20%
134.39
-77%
-1.4
N/A
175.93
N/A
247.73
+41%
124.55
-50%
195.13
+57%
109.39
-44%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 197,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.