D

Daejoo Electronic Materials Co Ltd
KOSDAQ:078600

Watchlist Manager
Daejoo Electronic Materials Co Ltd
KOSDAQ:078600
Watchlist
Price: 87 200 KRW -1.13% Market Closed
Market Cap: 1.3T KRW
Have any thoughts about
Daejoo Electronic Materials Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

206.3B
+6%
Revenue
Growth Rates:
1 Year
+29%
3 Years
+18%
5 Years
+99%
7 Years
+159%
10 Years
+164%
17.5B
+59%
Operating Income
Growth Rates:
1 Year
+835%
3 Years
+24%
5 Years
+462%
7 Years
+335%
10 Years
+343%
13.3B
+76%
Net Income
Growth Rates:
1 Year
-
3 Years
+21%
5 Years
-
7 Years
+1 024%
10 Years
+361%

Earnings Waterfall
Daejoo Electronic Materials Co Ltd

Revenue
206.3B KRW
Cost of Revenue
-157.5B KRW
Gross Profit
48.8B KRW
Operating Expenses
-31.3B KRW
Operating Income
17.5B KRW
Other Expenses
-4.2B KRW
Net Income
13.3B KRW

Income Statement
Daejoo Electronic Materials 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
78 094
N/A
74 164
-5%
70 650
-5%
65 264
-8%
59 155
-9%
57 234
-3%
57 523
+1%
59 648
+4%
63 504
+6%
64 571
+2%
67 911
+5%
72 858
+7%
79 782
+10%
88 336
+11%
93 391
+6%
98 598
+6%
100 018
+1%
99 625
0%
102 936
+3%
102 702
0%
103 710
+1%
110 352
+6%
116 384
+5%
128 473
+10%
139 627
+9%
147 960
+6%
154 543
+4%
162 707
+5%
175 240
+8%
188 089
+7%
198 708
+6%
191 006
-4%
199 360
+4%
186 974
-6%
174 098
-7%
173 306
0%
160 421
-7%
174 112
+9%
184 989
+6%
193 788
+5%
206 323
+6%
Gross Profit
Cost of Revenue
(59 767)
(56 764)
(55 912)
(52 639)
(48 465)
(47 087)
(45 710)
(46 562)
(48 017)
(47 828)
(49 397)
(53 661)
(60 703)
(69 409)
(74 375)
(78 944)
(79 681)
(78 840)
(81 122)
(81 107)
(81 969)
(87 329)
(93 540)
(103 201)
(112 696)
(119 417)
(125 285)
(130 449)
(139 755)
(149 240)
(157 024)
(151 872)
(159 041)
(148 298)
(137 455)
(138 091)
(128 189)
(142 626)
(151 024)
(153 947)
(157 480)
Gross Profit
18 328
N/A
17 401
-5%
14 738
-15%
12 624
-14%
10 688
-15%
10 145
-5%
11 814
+16%
13 087
+11%
15 488
+18%
16 744
+8%
18 514
+11%
19 197
+4%
19 079
-1%
18 927
-1%
19 016
+0%
19 656
+3%
20 340
+3%
20 788
+2%
21 814
+5%
21 595
-1%
21 739
+1%
23 021
+6%
22 844
-1%
25 270
+11%
26 930
+7%
28 542
+6%
29 259
+3%
32 258
+10%
35 486
+10%
38 849
+9%
41 684
+7%
39 134
-6%
40 319
+3%
38 675
-4%
36 643
-5%
35 215
-4%
32 231
-8%
31 486
-2%
33 965
+8%
39 841
+17%
48 842
+23%
Operating Income
Operating Expenses
(14 366)
(14 691)
(14 411)
(19 384)
(19 283)
(13 429)
(14 137)
(15 136)
(15 984)
(16 280)
(14 479)
(15 379)
(15 047)
(15 474)
(16 038)
(23 638)
(24 118)
(24 606)
(18 073)
(18 220)
(18 625)
(19 479)
(20 181)
(20 662)
(21 107)
(20 592)
(20 237)
(20 658)
(21 332)
(22 850)
(24 088)
(23 399)
(23 902)
(23 541)
(24 672)
(30 094)
(30 357)
(31 701)
(27 756)
(28 822)
(31 316)
Selling, General & Administrative
(10 235)
(9 068)
(8 792)
(8 584)
(8 530)
(8 151)
(9 192)
(8 900)
(9 759)
(10 024)
(9 265)
(9 566)
(9 173)
(9 481)
(9 731)
(9 799)
(10 015)
(10 270)
(10 733)
(10 901)
(10 996)
(11 232)
(11 646)
(11 851)
(11 808)
(11 479)
(11 219)
(11 437)
(12 294)
(12 766)
(13 142)
(12 880)
(13 471)
(14 121)
(15 441)
(16 002)
(16 027)
(17 135)
(16 940)
(18 134)
(20 626)
Research & Development
(3 707)
(5 140)
(5 188)
(4 835)
(4 693)
(3 991)
(3 767)
(3 865)
(3 655)
(3 982)
(3 947)
(3 989)
(4 040)
(4 128)
(5 022)
(5 490)
(5 764)
(5 953)
(5 888)
(5 866)
(6 318)
(6 728)
(6 986)
(7 069)
(7 195)
(7 244)
(7 138)
(5 656)
(5 595)
(6 571)
(9 236)
(8 578)
(8 671)
(7 575)
(7 273)
(8 419)
(8 675)
(8 768)
(8 722)
(8 591)
(8 448)
Depreciation & Amortization
(373)
(484)
(431)
(713)
(807)
(1 288)
(1 178)
(1 308)
(1 507)
(1 211)
(1 267)
(1 234)
(1 244)
(1 275)
(1 284)
(1 357)
(1 347)
(1 390)
(1 453)
(1 446)
(1 304)
(1 512)
(1 550)
(1 741)
(2 104)
(1 868)
(1 880)
(1 776)
(1 652)
(1 724)
(1 709)
(1 673)
(1 760)
(1 844)
(1 957)
(2 141)
(2 116)
(2 259)
(2 093)
(2 066)
(2 241)
Other Operating Expenses
(51)
0
0
(5 252)
(5 253)
0
0
(1 063)
(1 063)
(1 063)
0
(590)
(590)
(590)
0
(6 992)
(6 992)
(6 993)
0
(7)
(7)
(7)
0
0
0
0
0
(1 789)
(1 790)
(1 789)
0
(268)
0
0
0
(3 533)
(3 540)
(3 540)
0
(31)
0
Operating Income
3 960
N/A
2 708
-32%
327
-88%
(6 761)
N/A
(8 595)
-27%
(3 283)
+62%
(2 323)
+29%
(2 050)
+12%
(497)
+76%
462
N/A
4 035
+773%
3 816
-5%
4 030
+6%
3 451
-14%
2 978
-14%
(3 984)
N/A
(3 781)
+5%
(3 820)
-1%
3 740
N/A
3 375
-10%
3 116
-8%
3 544
+14%
2 663
-25%
4 610
+73%
5 824
+26%
7 951
+37%
9 021
+13%
11 600
+29%
14 154
+22%
15 999
+13%
17 596
+10%
15 735
-11%
16 417
+4%
15 135
-8%
11 971
-21%
5 120
-57%
1 874
-63%
(215)
N/A
6 209
N/A
11 019
+77%
17 527
+59%
Pre-Tax Income
Interest Income Expense
(1 371)
(1 196)
(1 241)
(1 093)
(1 188)
(1 480)
(1 485)
(1 684)
(1 925)
(2 019)
(2 328)
(2 640)
(2 565)
(2 408)
(2 889)
(2 559)
(2 811)
(3 007)
(2 687)
(2 549)
(2 834)
(3 166)
(2 879)
(3 348)
(3 177)
(2 744)
(3 770)
(2 921)
(2 635)
(1 698)
(1 142)
(2 339)
(2 178)
(2 171)
(6 781)
(6 988)
(8 585)
(10 424)
(6 973)
(4 072)
(2 112)
Non-Reccuring Items
0
(53)
(5 253)
0
0
(5 253)
(1 065)
0
0
0
(592)
0
0
0
(6 993)
0
0
0
(6)
0
0
0
0
0
0
0
0
0
0
0
(268)
0
(261)
(261)
(3 533)
0
0
0
(31)
0
99
Gain/Loss on Disposition of Assets
(141)
(378)
40
(785)
(843)
(711)
9
(408)
(1 122)
(1 189)
238
(1 223)
(542)
(424)
184
(1 774)
(1 840)
(1 942)
(140)
(659)
(311)
(144)
(53)
(237)
(368)
(379)
111
434
498
19
20
0
(479)
(36)
(178)
(166)
109
164
350
338
64
Total Other Income
664
935
(2)
698
46
(226)
142
647
1 109
1 166
(438)
1 059
550
515
(1 135)
279
344
274
(362)
450
(48)
3
(365)
38
498
470
335
532
554
444
332
(275)
14
23
(50)
(69)
(100)
(84)
(27)
11
85
Pre-Tax Income
3 114
N/A
2 017
-35%
(6 129)
N/A
(7 940)
-30%
(10 579)
-33%
(10 953)
-4%
(4 723)
+57%
(3 495)
+26%
(2 435)
+30%
(1 582)
+35%
916
N/A
1 012
+10%
1 474
+46%
1 135
-23%
(7 855)
N/A
(8 036)
-2%
(8 088)
-1%
(8 493)
-5%
545
N/A
619
+14%
(77)
N/A
238
N/A
(634)
N/A
1 063
N/A
2 778
+161%
5 299
+91%
5 698
+8%
9 646
+69%
12 571
+30%
14 764
+17%
16 539
+12%
13 122
-21%
13 514
+3%
12 689
-6%
1 429
-89%
(2 103)
N/A
(6 701)
-219%
(10 559)
-58%
(472)
+96%
7 296
N/A
15 662
+115%
Net Income
Tax Provision
(258)
(246)
(232)
(198)
(78)
(36)
(156)
(160)
(193)
(277)
(210)
(211)
(184)
(125)
(62)
(61)
(78)
(59)
(74)
(63)
(46)
(59)
(67)
(141)
(272)
(435)
(447)
(1 145)
(1 281)
(1 422)
6 431
7 092
5 826
5 467
(632)
(548)
1 749
2 421
1 100
80
(2 641)
Income from Continuing Operations
2 856
1 771
(6 362)
(8 137)
(10 656)
(10 988)
(4 879)
(3 653)
(2 626)
(1 857)
706
801
1 290
1 009
(7 917)
(8 098)
(8 167)
(8 552)
471
557
(122)
179
(701)
921
2 505
4 864
5 251
8 501
11 289
13 342
22 969
20 214
19 340
18 155
798
(2 651)
(4 952)
(8 138)
628
7 376
13 021
Income to Minority Interest
31
14
12
4
86
88
76
67
107
68
1
(30)
(106)
(76)
(94)
(107)
(72)
(87)
(77)
(97)
(179)
(247)
(203)
(166)
(134)
(162)
(171)
(238)
(189)
(73)
(96)
(13)
60
138
201
187
115
77
67
192
283
Net Income (Common)
2 887
N/A
1 785
-38%
(6 349)
N/A
(8 133)
-28%
(10 570)
-30%
(10 900)
-3%
(4 803)
+56%
(3 586)
+25%
(2 519)
+30%
(1 789)
+29%
706
N/A
771
+9%
1 184
+54%
933
-21%
(8 011)
N/A
(8 206)
-2%
(8 240)
0%
(8 640)
-5%
376
N/A
441
+17%
(320)
N/A
(87)
+73%
(904)
-939%
740
N/A
2 370
+220%
4 701
+98%
4 945
+5%
8 143
+65%
10 966
+35%
13 134
+20%
22 873
+74%
20 202
-12%
19 400
-4%
18 293
-6%
999
-95%
(2 464)
N/A
(4 837)
-96%
(8 062)
-67%
695
N/A
7 569
+989%
13 304
+76%
EPS (Diluted)
288.7
N/A
178.5
-38%
-634.9
N/A
-813.3
-28%
-1 057
-30%
-1 090
-3%
-480.3
+56%
-326
+32%
-229
+30%
-162.63
+29%
78.44
N/A
59.3
-24%
91.07
+54%
71.76
-21%
-616.23
N/A
-586.14
+5%
-588.57
0%
-617.14
-5%
26.85
N/A
31.48
+17%
-22.85
N/A
-6.21
+73%
-64.57
-940%
49.33
N/A
158
+220%
313.39
+98%
331.74
+6%
546.29
+65%
723.4
+32%
884.89
+22%
1 463.28
+65%
1 356.76
-7%
1 303.26
-4%
1 237.45
-5%
67.34
-95%
-167
N/A
-327.79
-96%
-546.3
-67%
47.1
N/A
473.15
+905%
899.25
+90%

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 201,200+ 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 Wide Economic Moat 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.