I

ISC Co Ltd
KOSDAQ:095340

Watchlist Manager
ISC Co Ltd
KOSDAQ:095340
Watchlist
Price: 62 400 KRW -2.8% Market Closed
Market Cap: 1.3T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+24%
3 Years
+21%
5 Years
+99%
7 Years
+55%
10 Years
+136%
0
Operating Income
+0%
Growth Rates:
1 Year
+317%
3 Years
+19%
5 Years
+2 110%
7 Years
+95%
10 Years
+160%
0
Net Income
+0%
Growth Rates:
1 Year
+314%
3 Years
+81%
5 Years
+1 157%
7 Years
+217%
10 Years
+421%

Earnings Waterfall
ISC Co Ltd

Revenue
174.5B KRW
Cost of Revenue
-100.1B KRW
Gross Profit
74.4B KRW
Operating Expenses
-29.6B KRW
Operating Income
44.8B KRW
Other Expenses
9.9B KRW
Net Income
54.7B KRW

Income Statement
ISC Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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 Dec-2024
Revenue
Revenue
73 989
N/A
78 026
+5%
79 578
+2%
88 829
+12%
95 854
+8%
100 108
+4%
100 063
0%
97 156
-3%
93 636
-4%
95 832
+2%
104 603
+9%
108 521
+4%
112 581
+4%
121 448
+8%
111 441
-8%
102 138
-8%
101 866
0%
84 981
-17%
75 927
-11%
86 814
+14%
87 679
+1%
96 652
+10%
116 142
+20%
115 503
-1%
121 769
+5%
131 632
+8%
133 252
+1%
142 297
+7%
144 670
+2%
149 839
+4%
170 167
+14%
180 408
+6%
178 871
-1%
183 530
+3%
164 797
-10%
148 687
-10%
140 222
-6%
128 916
-8%
142 695
+11%
160 169
+12%
174 480
+9%
Gross Profit
Cost of Revenue
(39 832)
(46 207)
(51 559)
(57 632)
(61 965)
(63 137)
(66 047)
(67 588)
(63 790)
(64 302)
(64 943)
(65 114)
(70 418)
(78 442)
(74 678)
(73 615)
(72 029)
(64 203)
(59 626)
(67 216)
(66 636)
(68 655)
(80 525)
(76 470)
(84 813)
(93 506)
(88 637)
(91 224)
(81 854)
(76 482)
(83 237)
(85 639)
(94 472)
(101 796)
(100 039)
(94 959)
(85 057)
(77 892)
(84 101)
(92 849)
(100 082)
Gross Profit
34 157
N/A
31 820
-7%
28 020
-12%
31 197
+11%
33 889
+9%
36 971
+9%
34 016
-8%
29 568
-13%
29 846
+1%
31 530
+6%
39 659
+26%
43 405
+9%
42 162
-3%
43 005
+2%
36 763
-15%
28 524
-22%
29 837
+5%
20 778
-30%
16 300
-22%
19 597
+20%
21 043
+7%
27 996
+33%
35 617
+27%
39 033
+10%
36 957
-5%
38 126
+3%
44 616
+17%
51 072
+14%
62 816
+23%
73 357
+17%
86 929
+19%
94 769
+9%
84 399
-11%
81 734
-3%
64 758
-21%
53 728
-17%
55 165
+3%
51 024
-8%
58 594
+15%
67 320
+15%
74 398
+11%
Operating Income
Operating Expenses
(16 934)
(17 345)
(16 447)
(16 958)
(18 074)
(19 946)
(20 639)
(20 504)
(19 082)
(18 580)
(19 022)
(19 005)
(19 147)
(19 549)
(18 528)
(16 647)
(17 572)
(16 511)
(16 995)
(19 376)
(19 017)
(18 396)
(19 150)
(17 848)
(18 879)
(19 436)
(20 186)
(21 550)
(25 298)
(26 501)
(30 800)
(31 978)
(28 517)
(31 959)
(31 149)
(43 936)
(44 428)
(41 511)
(40 647)
(27 571)
(29 613)
Selling, General & Administrative
(16 221)
(16 492)
(15 581)
(16 031)
(17 191)
(18 218)
(18 857)
(18 707)
(18 013)
(17 542)
(18 053)
(18 109)
(18 113)
(18 533)
(17 509)
(16 985)
(16 796)
(17 095)
(16 599)
(19 179)
(17 908)
(17 839)
(18 482)
(17 181)
(17 674)
(19 527)
(20 187)
(21 550)
(21 627)
(26 501)
(30 800)
(31 978)
(24 056)
(30 733)
(28 199)
(39 619)
(39 097)
(36 200)
(35 774)
(22 815)
(24 639)
Depreciation & Amortization
(712)
(763)
(790)
(851)
(884)
(953)
(1 006)
(1 021)
(1 069)
(1 031)
(962)
(889)
(1 034)
(1 017)
(1 022)
(1 027)
(776)
(779)
0
0
(1 109)
(338)
0
0
(1 204)
0
0
0
(3 671)
0
0
0
(4 462)
(1 225)
(2 950)
(4 318)
(5 331)
(5 312)
(4 873)
(4 755)
(4 974)
Other Operating Expenses
0
(90)
(76)
(76)
0
(775)
(776)
(776)
0
(7)
(7)
(7)
0
0
3
1 365
0
1 363
(396)
(197)
0
(219)
(668)
(667)
0
91
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
17 224
N/A
14 476
-16%
11 574
-20%
14 240
+23%
15 815
+11%
17 024
+8%
13 376
-21%
9 064
-32%
10 764
+19%
12 950
+20%
20 638
+59%
24 401
+18%
23 015
-6%
23 455
+2%
18 232
-22%
11 874
-35%
12 265
+3%
4 265
-65%
(696)
N/A
220
N/A
2 026
+821%
9 600
+374%
16 468
+72%
21 186
+29%
18 078
-15%
18 691
+3%
24 430
+31%
29 522
+21%
37 517
+27%
46 856
+25%
56 129
+20%
62 791
+12%
55 882
-11%
49 775
-11%
33 609
-32%
9 792
-71%
10 737
+10%
9 513
-11%
17 947
+89%
39 749
+121%
44 784
+13%
Pre-Tax Income
Interest Income Expense
(2 492)
(1 670)
216
1 992
620
804
942
(1 164)
555
(801)
(444)
920
(2 423)
(1 035)
326
98
1 647
2 641
362
330
2 061
(1 494)
(1 520)
(1 126)
(2 946)
(96)
275
(29)
(838)
(100)
(451)
(741)
4 598
1 786
2 150
2 732
5 268
12 602
17 983
17 229
21 342
Non-Reccuring Items
(100)
0
0
0
(776)
0
0
0
0
0
0
0
0
0
1 362
0
1 362
0
0
0
(420)
0
0
0
(6 474)
0
0
0
0
0
0
0
(575)
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
82
(10)
(5)
3
(89)
(89)
113
132
51
56
0
0
(1)
181
275
288
288
(152)
0
0
(700)
0
0
0
775
0
0
0
480
0
0
0
619
0
0
0
668
3 588
3 674
3 669
3 696
Total Other Income
(714)
(686)
(713)
(2 345)
(4 823)
(4 708)
(4 316)
(2 648)
608
507
(91)
(85)
85
72
249
328
413
455
1 727
1 154
181
3 564
1 855
980
695
(7 869)
(7 685)
(7 048)
231
401
3 960
10 884
1 604
6 536
3 677
(350)
890
(1 495)
(2 227)
(4 496)
(237)
Pre-Tax Income
14 001
N/A
12 110
-14%
11 071
-9%
13 888
+25%
10 746
-23%
13 030
+21%
10 114
-22%
5 382
-47%
11 978
+123%
12 711
+6%
20 103
+58%
25 236
+26%
20 677
-18%
22 673
+10%
20 445
-10%
12 589
-38%
15 976
+27%
7 211
-55%
1 393
-81%
1 705
+22%
3 147
+85%
11 670
+271%
16 803
+44%
21 040
+25%
10 128
-52%
10 725
+6%
17 020
+59%
22 446
+32%
37 391
+67%
47 156
+26%
59 638
+26%
72 933
+22%
62 128
-15%
58 096
-6%
39 437
-32%
12 173
-69%
17 563
+44%
24 207
+38%
37 378
+54%
56 151
+50%
69 585
+24%
Net Income
Tax Provision
(5 874)
(6 165)
(6 230)
(7 555)
(6 106)
(5 864)
(4 763)
(2 876)
(3 043)
(3 338)
(4 696)
(6 213)
(3 878)
(4 099)
(3 682)
(1 757)
(4 051)
(2 598)
(971)
(2 573)
50
(1 376)
(3 091)
(2 782)
(4 622)
(5 252)
(5 185)
(5 865)
(7 306)
(8 908)
(12 188)
(15 593)
(18 191)
(16 841)
(14 209)
(8 022)
(3 980)
(5 902)
(7 983)
(11 172)
(14 686)
Income from Continuing Operations
8 128
5 946
4 842
6 334
4 640
7 166
5 351
2 506
8 935
9 373
15 407
19 023
16 799
18 574
16 763
10 832
11 925
4 613
422
(868)
3 198
10 295
13 713
18 259
5 505
5 473
11 834
16 581
30 085
38 249
47 450
57 340
43 937
41 256
25 228
4 151
13 583
18 306
29 394
44 980
54 899
Income to Minority Interest
2 372
3 540
4 654
5 779
6 089
5 175
4 466
3 598
1 046
1 140
1 020
1 099
1 128
1 115
1 199
1 244
1 218
1 182
1 096
1 099
1 168
1 206
1 379
894
794
573
146
41
163
257
54
364
19
(188)
(41)
(524)
(380)
(355)
(345)
(19)
(235)
Net Income (Common)
10 499
N/A
9 597
-9%
9 591
0%
12 097
+26%
10 624
-12%
12 076
+14%
9 466
-22%
5 864
-38%
9 830
+68%
9 955
+1%
16 260
+63%
19 495
+20%
17 249
-12%
19 197
+11%
17 743
-8%
12 314
-31%
13 370
+9%
6 189
-54%
1 452
-77%
161
-89%
4 349
+2 601%
11 603
+167%
15 094
+30%
19 162
+27%
6 300
-67%
6 038
-4%
11 971
+98%
16 613
+39%
30 247
+82%
38 505
+27%
47 505
+23%
57 705
+21%
43 955
-24%
41 068
-7%
25 187
-39%
3 626
-86%
13 203
+264%
17 950
+36%
29 049
+62%
44 961
+55%
54 664
+22%
EPS (Diluted)
874.91
N/A
738.23
-16%
685.07
-7%
864.07
+26%
817.23
-5%
862.57
+6%
676.14
-22%
418.85
-38%
702.14
+68%
711.07
+1%
1 161.42
+63%
1 392.5
+20%
1 232.07
-12%
1 371.21
+11%
1 267.35
-8%
879.57
-31%
955
+9%
442.07
-54%
103.71
-77%
11.5
-89%
310.64
+2 601%
828.78
+167%
1 078.14
+30%
1 368.71
+27%
453.1
-67%
400.42
-12%
742.86
+86%
1 169.41
+57%
2 061.16
+76%
2 176.92
+6%
2 631.36
+21%
3 196.36
+21%
2 444.22
-24%
2 274.8
-7%
1 394.19
-39%
208.4
-85%
721.75
+246%
849.01
+18%
1 373.97
+62%
2 126.58
+55%
2 585.5
+22%

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 241,100+ 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

© 2025 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.