G

Gabia Inc
KOSDAQ:079940

Watchlist Manager
Gabia Inc
KOSDAQ:079940
Watchlist
Price: 16 130 KRW Market Closed
Market Cap: 210.2B KRW
Have any thoughts about
Gabia Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

266.7B
+1%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+40%
5 Years
+91%
7 Years
+137%
10 Years
+243%
31.3B
-9%
Operating Income
Growth Rates:
1 Year
-26%
3 Years
0%
5 Years
+48%
7 Years
+184%
10 Years
+256%
13.1B
-15%
Net Income
Growth Rates:
1 Year
-22%
3 Years
-1%
5 Years
+45%
7 Years
+185%
10 Years
+233%

Earnings Waterfall
Gabia Inc

Revenue
266.7B KRW
Cost of Revenue
-145.9B KRW
Gross Profit
120.8B KRW
Operating Expenses
-89.5B KRW
Operating Income
31.3B KRW
Other Expenses
-18.1B KRW
Net Income
13.1B KRW

Income Statement
Gabia Inc

Rotate your device to view
Income Statement
Currency: KRW
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 Sep-2024
Revenue
Revenue
77 666
N/A
80 432
+4%
82 456
+3%
85 469
+4%
88 979
+4%
91 649
+3%
93 065
+2%
94 494
+2%
96 737
+2%
102 179
+6%
106 020
+4%
109 422
+3%
112 490
+3%
116 218
+3%
118 989
+2%
122 931
+3%
124 327
+1%
128 728
+4%
131 323
+2%
133 443
+2%
139 754
+5%
148 307
+6%
154 544
+4%
163 093
+6%
166 481
+2%
169 045
+2%
173 154
+2%
179 927
+4%
190 254
+6%
199 463
+5%
212 165
+6%
223 863
+6%
229 467
+3%
239 154
+4%
242 948
+2%
247 844
+2%
255 291
+3%
261 591
+2%
264 820
+1%
263 734
0%
266 694
+1%
Gross Profit
Cost of Revenue
(42 678)
(45 276)
(46 240)
(47 822)
(49 587)
(50 079)
(50 410)
(51 064)
(52 283)
(54 999)
(56 546)
(57 868)
(59 261)
(60 313)
(61 851)
(63 867)
(64 571)
(65 751)
(66 984)
(68 223)
(70 861)
(75 650)
(78 686)
(81 829)
(84 190)
(85 881)
(87 975)
(92 667)
(98 487)
(101 771)
(108 838)
(114 422)
(116 799)
(123 004)
(125 405)
(128 211)
(132 853)
(136 299)
(138 781)
(141 176)
(145 861)
Gross Profit
34 988
N/A
35 156
+0%
36 218
+3%
37 649
+4%
39 394
+5%
41 570
+6%
42 655
+3%
43 430
+2%
44 454
+2%
47 180
+6%
49 473
+5%
51 553
+4%
53 229
+3%
55 905
+5%
57 139
+2%
59 065
+3%
59 757
+1%
62 977
+5%
64 340
+2%
65 221
+1%
68 893
+6%
72 656
+5%
75 857
+4%
81 263
+7%
82 290
+1%
83 163
+1%
85 179
+2%
87 260
+2%
91 767
+5%
97 692
+6%
103 328
+6%
109 440
+6%
112 669
+3%
116 150
+3%
117 543
+1%
119 633
+2%
122 438
+2%
125 292
+2%
126 039
+1%
122 558
-3%
120 833
-1%
Operating Income
Operating Expenses
(26 198)
(26 773)
(28 049)
(28 978)
(29 443)
(30 221)
(30 293)
(30 605)
(32 203)
(34 631)
(37 309)
(40 250)
(42 215)
(43 193)
(43 626)
(43 586)
(43 391)
(44 789)
(45 145)
(45 866)
(47 703)
(48 920)
(50 951)
(53 230)
(54 411)
(54 618)
(56 052)
(58 987)
(60 447)
(64 062)
(66 966)
(70 084)
(73 389)
(74 944)
(78 154)
(77 985)
(80 144)
(82 690)
(88 172)
(88 293)
(89 550)
Selling, General & Administrative
(22 119)
(23 183)
(24 351)
(25 238)
(25 655)
(26 262)
(26 218)
(26 428)
(27 653)
(29 841)
(31 868)
(34 076)
(35 514)
(36 458)
(37 001)
(37 123)
(37 157)
(38 119)
(38 334)
(38 954)
(40 568)
(46 525)
(44 838)
(47 990)
(50 450)
(51 589)
(52 746)
(55 871)
(55 748)
(55 344)
(54 976)
(56 541)
(59 363)
(65 023)
(67 721)
(67 729)
(69 893)
(72 224)
(73 553)
(73 784)
(74 658)
Research & Development
(2 622)
(2 192)
(2 289)
(2 326)
(2 367)
(2 537)
(2 647)
(2 725)
(3 058)
(3 275)
(3 781)
(4 374)
(4 788)
(4 699)
(4 598)
(4 443)
(4 209)
(4 634)
(4 716)
(4 758)
(4 953)
0
(3 681)
0
0
0
0
0
(1 416)
(5 866)
(8 641)
(10 065)
(10 246)
(6 136)
(5 906)
(6 405)
(6 467)
(6 711)
(7 344)
(7 284)
(7 443)
Depreciation & Amortization
(1 376)
(1 398)
(1 411)
(1 415)
(1 423)
(1 422)
(1 430)
(1 453)
(1 491)
(1 516)
(1 659)
(1 801)
(1 916)
(2 035)
(2 029)
(2 021)
(2 026)
(2 035)
(2 097)
(2 156)
(2 183)
(2 395)
(2 432)
(2 713)
(2 778)
(3 030)
(3 185)
(3 118)
(3 217)
(2 852)
(3 349)
(3 478)
(3 779)
(3 785)
(3 819)
(3 851)
(3 784)
(3 755)
(3 697)
(3 646)
(3 870)
Other Operating Expenses
(81)
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
(2 527)
(1 183)
0
(121)
0
(66)
0
0
0
0
0
(707)
0
0
0
(3 578)
(3 578)
(3 578)
Operating Income
8 791
N/A
8 383
-5%
8 168
-3%
8 669
+6%
9 949
+15%
11 349
+14%
12 362
+9%
12 826
+4%
12 252
-4%
12 549
+2%
12 166
-3%
11 304
-7%
11 014
-3%
12 712
+15%
13 512
+6%
15 479
+15%
16 366
+6%
18 189
+11%
19 195
+6%
19 354
+1%
21 190
+9%
23 737
+12%
24 907
+5%
28 034
+13%
27 880
-1%
28 545
+2%
29 127
+2%
28 272
-3%
31 320
+11%
33 630
+7%
36 362
+8%
39 356
+8%
39 280
0%
41 206
+5%
39 389
-4%
41 648
+6%
42 294
+2%
42 603
+1%
37 867
-11%
34 265
-10%
31 283
-9%
Pre-Tax Income
Interest Income Expense
241
526
556
674
874
667
647
776
93
816
(17)
116
735
(671)
88
1 220
1 098
1 825
2 443
1 484
2 207
1 733
727
1 151
377
(694)
292
(732)
244
1 879
2 042
3 287
3 946
3 159
4 051
3 763
3 252
4 239
3 841
3 823
2 447
Non-Reccuring Items
0
(84)
(84)
(1 041)
(1 176)
(2 920)
(3 056)
(2 204)
(2 204)
(1 761)
(1 762)
(1 710)
(1 699)
(1 333)
(1 334)
(1 403)
(1 643)
(1 232)
(1 249)
(1 228)
(999)
(548)
(526)
(385)
(250)
(252)
0
(66)
0
(2 700)
(2 700)
(2 901)
(2 901)
(517)
0
(517)
(517)
(3 578)
0
0
0
Gain/Loss on Disposition of Assets
(23)
(44)
657
1 566
1 524
1 545
859
(56)
0
(18)
(18)
(64)
(53)
(15)
(13)
(266)
(268)
(286)
(284)
18
8
(61)
(57)
(85)
(78)
174
(30)
(13)
(43)
(39)
(8)
(8)
(40)
(50)
(72)
(68)
(68)
(78)
(83)
(84)
(194)
Total Other Income
(436)
(770)
(395)
(771)
(742)
(404)
(759)
(399)
(391)
(352)
(43)
16
474
475
548
591
115
(425)
(431)
(654)
(667)
(102)
(79)
259
(238)
(250)
(77)
(255)
414
176
327
363
279
180
(5 331)
(5 257)
(4 874)
(4 675)
(2 406)
(3 191)
(3 580)
Pre-Tax Income
8 573
N/A
8 012
-7%
8 901
+11%
9 096
+2%
10 428
+15%
10 237
-2%
10 055
-2%
10 945
+9%
9 749
-11%
11 234
+15%
10 326
-8%
9 663
-6%
10 472
+8%
11 169
+7%
12 802
+15%
15 620
+22%
15 667
+0%
18 070
+15%
19 674
+9%
18 975
-4%
21 740
+15%
24 758
+14%
24 972
+1%
28 974
+16%
27 691
-4%
27 523
-1%
29 312
+6%
27 206
-7%
31 935
+17%
32 946
+3%
36 023
+9%
40 096
+11%
40 563
+1%
43 977
+8%
38 036
-14%
39 569
+4%
40 086
+1%
38 510
-4%
39 219
+2%
34 813
-11%
29 956
-14%
Net Income
Tax Provision
(1 075)
(1 259)
(1 456)
(1 417)
(1 583)
(1 706)
(1 344)
(1 545)
(1 364)
(1 056)
(924)
(1 119)
(1 450)
(1 499)
(1 795)
(2 307)
(2 396)
(2 729)
(2 949)
(3 071)
(3 481)
(3 656)
(4 004)
(4 492)
(4 082)
(3 771)
(4 106)
(4 049)
(5 120)
(7 508)
(7 849)
(8 230)
(9 304)
(8 313)
(8 161)
(8 175)
(7 104)
(3 869)
(3 599)
(3 189)
(2 630)
Income from Continuing Operations
7 499
6 753
7 446
7 679
8 845
8 530
8 710
9 399
8 384
10 178
9 401
8 543
9 021
9 670
11 008
13 314
13 271
15 341
16 724
15 903
18 260
21 102
20 968
24 482
23 609
23 752
25 207
23 158
26 815
25 438
28 174
31 867
31 259
35 664
29 875
31 394
32 982
34 640
35 621
31 624
27 326
Income to Minority Interest
(3 554)
(3 236)
(3 172)
(3 000)
(3 459)
(2 807)
(3 423)
(4 025)
(3 739)
(4 660)
(4 451)
(4 233)
(4 413)
(4 846)
(5 285)
(6 562)
(6 926)
(7 885)
(8 761)
(8 247)
(9 200)
(10 404)
(10 278)
(11 913)
(11 666)
(11 640)
(12 305)
(11 951)
(13 358)
(13 303)
(14 833)
(16 945)
(19 328)
(19 969)
(19 154)
(19 208)
(17 414)
(18 614)
(18 696)
(16 236)
(14 181)
Net Income (Common)
3 945
N/A
3 517
-11%
4 274
+22%
4 680
+9%
5 387
+15%
5 724
+6%
5 288
-8%
5 374
+2%
4 644
-14%
5 517
+19%
4 949
-10%
4 310
-13%
4 608
+7%
4 824
+5%
5 722
+19%
6 751
+18%
6 344
-6%
7 456
+18%
7 964
+7%
7 656
-4%
9 060
+18%
10 699
+18%
10 690
0%
12 570
+18%
11 944
-5%
12 112
+1%
12 903
+7%
11 207
-13%
13 338
+19%
11 696
-12%
13 128
+12%
14 685
+12%
18 899
+29%
21 625
+14%
18 985
-12%
20 473
+8%
16 770
-18%
16 026
-4%
16 924
+6%
15 388
-9%
13 146
-15%
EPS (Diluted)
303.46
N/A
270.53
-11%
328.76
+22%
360
+10%
414.38
+15%
440.3
+6%
406.76
-8%
413.38
+2%
357.23
-14%
424.38
+19%
380.69
-10%
331.53
-13%
354.46
+7%
371.07
+5%
440.15
+19%
519.3
+18%
488
-6%
573.53
+18%
612.61
+7%
588.92
-4%
696.92
+18%
823
+18%
822.3
0%
966.92
+18%
918.76
-5%
935.03
+2%
996.09
+7%
859.2
-14%
1 019.94
+19%
897.58
-12%
1 008.27
+12%
1 126.92
+12%
1 458.47
+29%
1 665.63
+14%
1 471.13
-12%
1 585.24
+8%
1 298.54
-18%
1 241.2
-4%
1 316.09
+6%
1 196.84
-9%
1 026.7
-14%

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 210,400+ 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.