T

Techwing Inc
KOSDAQ:089030

Watchlist Manager
Techwing Inc
KOSDAQ:089030
Watchlist
Price: 37 200 KRW 8.61% Market Closed
Market Cap: 1.4T KRW
Have any thoughts about
Techwing Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

179B
+14%
Revenue
Growth Rates:
1 Year
+25%
3 Years
-25%
5 Years
-3%
7 Years
+1%
10 Years
+59%
18.8B
+90%
Operating Income
Growth Rates:
1 Year
+359%
3 Years
-41%
5 Years
-8%
7 Years
-33%
10 Years
+76%
13.8B
Net Income
Growth Rates:
1 Year
+347%
3 Years
-34%
5 Years
-
7 Years
-12%
10 Years
+58%

Earnings Waterfall
Techwing Inc

Revenue
179B KRW
Cost of Revenue
-111.1B KRW
Gross Profit
67.9B KRW
Operating Expenses
-49.2B KRW
Operating Income
18.8B KRW
Other Expenses
-4.9B KRW
Net Income
13.8B KRW

Income Statement
Techwing 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
112 769
N/A
112 443
0%
111 918
0%
122 644
+10%
133 228
+9%
136 032
+2%
146 996
+8%
153 777
+5%
143 084
-7%
141 979
-1%
140 701
-1%
135 772
-4%
177 020
+30%
222 772
+26%
233 075
+5%
235 657
+1%
213 955
-9%
193 710
-9%
180 450
-7%
188 812
+5%
185 465
-2%
186 865
+1%
212 985
+14%
215 982
+1%
232 171
+7%
228 153
-2%
213 024
-7%
236 782
+11%
237 540
+0%
255 915
+8%
283 959
+11%
285 704
+1%
284 663
0%
267 491
-6%
229 204
-14%
183 958
-20%
143 417
-22%
133 604
-7%
145 321
+9%
156 600
+8%
178 991
+14%
Gross Profit
Cost of Revenue
(78 855)
(79 300)
(79 129)
(85 991)
(90 165)
(90 543)
(95 771)
(96 689)
(90 364)
(90 464)
(91 401)
(88 477)
(115 413)
(144 538)
(150 226)
(154 586)
(140 543)
(129 045)
(122 923)
(127 342)
(124 851)
(122 565)
(136 647)
(136 224)
(145 385)
(144 730)
(137 337)
(156 494)
(158 523)
(168 903)
(183 211)
(176 674)
(172 099)
(158 044)
(133 749)
(108 629)
(85 932)
(84 056)
(91 797)
(98 370)
(111 059)
Gross Profit
33 914
N/A
33 143
-2%
32 788
-1%
36 652
+12%
43 061
+17%
45 489
+6%
51 224
+13%
57 088
+11%
52 721
-8%
51 515
-2%
49 301
-4%
47 295
-4%
61 606
+30%
78 235
+27%
82 847
+6%
81 069
-2%
73 412
-9%
64 666
-12%
57 529
-11%
61 472
+7%
60 615
-1%
64 300
+6%
76 338
+19%
79 757
+4%
86 785
+9%
83 423
-4%
75 686
-9%
80 288
+6%
79 017
-2%
87 012
+10%
100 749
+16%
109 030
+8%
112 564
+3%
109 447
-3%
95 455
-13%
75 329
-21%
57 485
-24%
49 548
-14%
53 524
+8%
58 230
+9%
67 932
+17%
Operating Income
Operating Expenses
(23 249)
(21 211)
(22 868)
(22 765)
(23 432)
(22 211)
(23 128)
(23 857)
(24 715)
(28 422)
(29 572)
(31 292)
(33 585)
(36 719)
(41 716)
(40 090)
(43 601)
(39 573)
(40 882)
(41 172)
(40 128)
(39 900)
(37 317)
(38 203)
(40 301)
(45 513)
(45 483)
(46 564)
(47 491)
(50 792)
(52 278)
(53 927)
(54 215)
(51 774)
(51 599)
(54 566)
(53 396)
(46 388)
(45 182)
(48 340)
(49 175)
Selling, General & Administrative
(15 774)
(14 642)
(14 369)
(14 026)
(14 142)
(14 406)
(14 535)
(15 269)
(15 351)
(17 250)
(17 798)
(18 406)
(19 830)
(22 116)
(23 336)
(23 910)
(23 933)
(22 404)
(22 511)
(22 382)
(21 844)
(21 641)
(21 836)
(21 931)
(22 763)
(23 744)
(24 019)
(25 572)
(27 474)
(31 527)
(33 131)
(35 197)
(35 795)
(33 683)
(32 733)
(31 721)
(30 004)
(26 875)
(25 937)
(25 431)
(25 155)
Research & Development
(4 700)
(5 461)
(6 080)
(6 427)
(6 950)
(6 453)
(6 946)
(6 972)
(7 592)
(9 376)
(9 832)
(11 067)
(11 713)
(12 668)
(13 647)
(14 232)
(14 791)
(14 907)
(15 246)
(15 426)
(15 510)
(15 463)
(15 652)
(16 390)
(17 564)
(18 711)
0
(14 088)
(13 118)
(16 109)
(15 952)
(15 472)
(15 072)
(14 656)
(15 278)
(15 986)
(16 442)
(15 652)
(15 433)
(15 837)
(16 474)
Depreciation & Amortization
(1 181)
(1 108)
(1 173)
(1 260)
(1 286)
(1 351)
(1 404)
(1 617)
(1 477)
(1 796)
(1 888)
(1 815)
(2 039)
(1 934)
(1 941)
(1 948)
(2 115)
(2 262)
(2 539)
(2 749)
(2 772)
(2 795)
(2 734)
(2 787)
(2 891)
(3 057)
(3 147)
(3 179)
(3 173)
(3 156)
(3 195)
(3 258)
(3 349)
(3 435)
(3 588)
(3 723)
(3 813)
(3 860)
(3 812)
(3 875)
(4 350)
Other Operating Expenses
(1 594)
0
(1 246)
(1 052)
(1 054)
0
(243)
0
(295)
0
(54)
(4)
(3)
0
(2 792)
0
(2 762)
0
(586)
(615)
0
0
2 905
2 905
2 917
0
(18 317)
(3 725)
(3 725)
0
0
0
0
0
0
(3 136)
(3 136)
0
0
(3 196)
(3 196)
Operating Income
10 663
N/A
11 932
+12%
9 918
-17%
13 885
+40%
19 629
+41%
23 278
+19%
28 096
+21%
33 231
+18%
28 005
-16%
23 093
-18%
19 728
-15%
16 003
-19%
28 021
+75%
41 516
+48%
41 132
-1%
40 980
0%
29 812
-27%
25 093
-16%
16 646
-34%
20 299
+22%
20 486
+1%
24 400
+19%
39 022
+60%
41 556
+6%
46 486
+12%
37 910
-18%
30 203
-20%
33 725
+12%
31 526
-7%
36 219
+15%
48 471
+34%
55 103
+14%
58 348
+6%
57 673
-1%
43 856
-24%
20 763
-53%
4 089
-80%
3 160
-23%
8 342
+164%
9 890
+19%
18 757
+90%
Pre-Tax Income
Interest Income Expense
(1 650)
(3 341)
(1 371)
138
(1 709)
(1 576)
279
(1 288)
7 002
(4 778)
2 621
975
(8 397)
9 416
(51)
4 214
5 995
(2 134)
(7 054)
(14 292)
(20 958)
(15 781)
(17 990)
(11 654)
(3 170)
2 085
4 805
4 078
(5 797)
(14 771)
(12 096)
(23 213)
(35 415)
(8 317)
(14 154)
(5 791)
4 330
(13 159)
(21 693)
(29 019)
(4 755)
Non-Reccuring Items
0
(1 247)
0
0
0
(244)
0
(296)
0
(53)
0
0
0
(2 792)
0
(2 762)
0
(585)
0
0
(625)
2 418
0
0
0
0
0
0
0
0
0
0
0
(3 059)
(3 136)
0
0
(3 273)
(3 196)
0
0
Gain/Loss on Disposition of Assets
0
(544)
(529)
(528)
(504)
53
33
34
59
53
36
77
29
22
61
0
0
1
(18)
0
104
420
431
447
360
103
0
77
53
3
340
410
(806)
(1 104)
(1 419)
(1 457)
(204)
86
686
882
(1 274)
Total Other Income
1 432
1 544
386
521
270
(110)
(3)
25
(208)
(212)
(303)
(364)
112
(170)
(162)
(36)
61
451
540
197
95
1 320
944
1 366
1 634
560
691
573
324
475
275
152
62
(2 456)
(2 520)
(2 537)
(2 482)
299
354
798
775
Pre-Tax Income
10 444
N/A
8 344
-20%
8 404
+1%
14 016
+67%
17 686
+26%
21 401
+21%
28 405
+33%
31 707
+12%
34 858
+10%
18 103
-48%
22 083
+22%
16 691
-24%
19 766
+18%
47 993
+143%
40 981
-15%
42 396
+3%
35 868
-15%
22 825
-36%
10 116
-56%
6 204
-39%
(896)
N/A
12 777
N/A
22 407
+75%
31 716
+42%
45 309
+43%
40 659
-10%
35 699
-12%
38 452
+8%
26 106
-32%
21 926
-16%
36 990
+69%
32 452
-12%
22 189
-32%
42 737
+93%
22 627
-47%
10 977
-51%
5 734
-48%
(12 886)
N/A
(15 508)
-20%
(17 449)
-13%
13 504
N/A
Net Income
Tax Provision
(2 068)
(981)
(981)
(2 579)
(2 579)
(4 696)
(4 696)
(7 448)
(7 517)
(3 460)
(3 460)
(1 622)
(1 536)
(8 606)
(8 605)
(8 260)
(8 277)
(4 264)
(4 264)
(332)
(356)
(1 458)
(1 458)
(5 092)
(7 721)
(7 730)
(7 316)
(7 521)
(5 458)
(4 815)
(7 623)
(7 301)
(4 861)
(9 499)
(6 329)
(4 379)
(4 692)
1 789
3 423
4 903
(371)
Income from Continuing Operations
8 377
7 363
7 423
11 437
15 107
16 705
23 710
24 260
27 342
14 643
18 623
15 069
18 229
39 387
32 375
34 135
27 591
18 561
5 851
5 872
(1 252)
11 320
20 950
26 624
37 588
32 928
28 383
30 931
20 648
17 110
29 367
25 151
17 328
33 238
16 298
6 597
1 042
(11 097)
(12 084)
(12 546)
13 132
Income to Minority Interest
371
528
427
464
323
42
24
6
3
134
73
(657)
(2 446)
(1 384)
(919)
378
2 594
1 511
1 445
306
(506)
(465)
(2 165)
(1 610)
(1 144)
(873)
716
107
438
883
657
1 351
55
(604)
392
846
2 049
1 788
750
514
689
Net Income (Common)
8 748
N/A
7 890
-10%
7 850
-1%
11 901
+52%
15 431
+30%
16 747
+9%
23 735
+42%
24 266
+2%
27 344
+13%
14 777
-46%
18 696
+27%
14 413
-23%
15 784
+10%
38 002
+141%
31 457
-17%
34 513
+10%
30 186
-13%
20 072
-34%
7 296
-64%
6 179
-15%
(1 758)
N/A
10 854
N/A
18 784
+73%
25 013
+33%
36 444
+46%
32 056
-12%
29 100
-9%
31 039
+7%
21 086
-32%
17 993
-15%
30 025
+67%
26 502
-12%
17 383
-34%
32 634
+88%
16 690
-49%
7 443
-55%
3 091
-58%
(9 310)
N/A
(11 334)
-22%
(12 032)
-6%
13 821
N/A
EPS (Diluted)
546.75
N/A
493.12
-10%
490.62
-1%
700.05
+43%
857.27
+22%
985.11
+15%
1 318.61
+34%
1 348.11
+2%
1 608.47
+19%
820.94
-49%
1 038.66
+27%
800.72
-23%
789.2
-1%
2 000.1
+153%
1 572.85
-21%
1 725.65
+10%
1 509.3
-13%
1 003.6
-34%
405.33
-60%
325.21
-20%
-92.52
N/A
493.36
N/A
988.63
+100%
1 316.47
+33%
1 918.1
+46%
1 687.15
-12%
1 550.54
-8%
825.83
-47%
561.03
-32%
478.88
-15%
800.78
+67%
705.15
-12%
471.3
-33%
885.97
+88%
466.97
-47%
208.25
-55%
86.48
-58%
-260.48
N/A
-317.12
-22%
-336.65
-6%
386.7
N/A

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.