D

Daeyang Electric Co Ltd
KOSDAQ:108380

Watchlist Manager
Daeyang Electric Co Ltd
KOSDAQ:108380
Watchlist
Price: 12 830 KRW 2.15% Market Closed
Market Cap: 118.6B KRW
Have any thoughts about
Daeyang Electric Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

178.6B
+9%
Revenue
Growth Rates:
1 Year
+35%
3 Years
+3%
5 Years
+15%
7 Years
+12%
10 Years
+36%
9.8B
+40%
Operating Income
Growth Rates:
1 Year
-
3 Years
-32%
5 Years
-14%
7 Years
-41%
10 Years
-39%
13.6B
+31%
Net Income
Growth Rates:
1 Year
-
3 Years
+12%
5 Years
+2%
7 Years
+5%
10 Years
0%

Earnings Waterfall
Daeyang Electric Co Ltd

Revenue
178.6B KRW
Cost of Revenue
-155.8B KRW
Gross Profit
22.8B KRW
Operating Expenses
-12.9B KRW
Operating Income
9.8B KRW
Other Expenses
3.8B KRW
Net Income
13.6B KRW

Income Statement
Daeyang Electric 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
131 062
N/A
125 925
-4%
139 940
+11%
138 824
-1%
134 846
-3%
149 488
+11%
154 239
+3%
158 661
+3%
185 746
+17%
179 398
-3%
174 948
-2%
176 419
+1%
159 030
-10%
158 476
0%
143 064
-10%
131 033
-8%
119 339
-9%
111 161
-7%
122 940
+11%
137 517
+12%
154 831
+13%
172 375
+11%
176 920
+3%
181 352
+3%
177 889
-2%
178 667
+0%
189 163
+6%
178 572
-6%
172 812
-3%
153 823
-11%
136 605
-11%
134 839
-1%
133 768
-1%
137 193
+3%
130 396
-5%
131 794
+1%
131 957
+0%
137 820
+4%
154 347
+12%
163 544
+6%
178 555
+9%
Gross Profit
Cost of Revenue
(101 957)
(98 758)
(112 636)
(111 749)
(109 072)
(123 056)
(126 010)
(130 101)
(150 746)
(144 344)
(143 253)
(144 712)
(128 900)
(129 626)
(115 054)
(105 146)
(99 340)
(92 598)
(104 094)
(117 025)
(131 060)
(145 383)
(151 333)
(154 922)
(151 605)
(153 414)
(162 439)
(152 982)
(148 175)
(132 017)
(117 737)
(120 878)
(124 390)
(128 697)
(128 738)
(128 959)
(127 378)
(131 890)
(139 156)
(144 765)
(155 805)
Gross Profit
29 106
N/A
27 167
-7%
27 304
+1%
27 075
-1%
25 774
-5%
26 432
+3%
28 229
+7%
28 560
+1%
35 000
+23%
35 053
+0%
31 694
-10%
31 707
+0%
30 131
-5%
28 851
-4%
28 010
-3%
25 887
-8%
19 998
-23%
18 563
-7%
18 845
+2%
20 491
+9%
23 770
+16%
26 991
+14%
25 586
-5%
26 429
+3%
26 284
-1%
25 253
-4%
26 724
+6%
25 591
-4%
24 637
-4%
21 806
-11%
18 868
-13%
13 961
-26%
9 378
-33%
8 497
-9%
1 658
-80%
2 835
+71%
4 579
+62%
5 930
+30%
15 191
+156%
18 779
+24%
22 750
+21%
Operating Income
Operating Expenses
(12 892)
(12 436)
(11 654)
(11 618)
(10 618)
(9 683)
(10 304)
(10 497)
(13 725)
(13 672)
(13 380)
(13 342)
(13 479)
(13 625)
(13 262)
(12 733)
(9 363)
(9 163)
(9 354)
(10 287)
(12 283)
(11 785)
(10 727)
(10 958)
(10 507)
(11 087)
(10 425)
(9 929)
(10 236)
(10 106)
(11 608)
(11 283)
(11 061)
(11 238)
(11 543)
(11 925)
(11 490)
(11 487)
(11 457)
(11 735)
(12 912)
Selling, General & Administrative
(12 193)
(11 772)
(10 622)
(10 450)
(9 494)
(8 505)
(9 365)
(9 574)
(12 800)
(12 752)
(12 442)
(12 336)
(12 045)
(11 944)
(11 357)
(10 719)
(7 604)
(7 510)
(7 778)
(7 769)
(9 800)
(9 292)
(9 223)
(9 434)
(8 969)
(9 562)
(8 827)
(8 322)
(8 611)
(8 453)
(10 015)
(9 906)
(9 882)
(10 234)
(10 798)
(11 144)
(10 730)
(10 656)
(10 696)
(10 878)
(11 971)
Research & Development
(107)
(107)
(76)
0
0
0
0
(5)
(15)
(17)
(2)
(50)
(71)
(108)
(161)
(151)
(164)
(405)
(121)
0
(545)
(147)
(67)
(184)
49
(73)
(75)
(90)
(90)
(100)
(100)
(81)
(66)
(75)
(68)
(92)
(138)
0
(251)
(348)
(409)
Depreciation & Amortization
(592)
(562)
(956)
(1 019)
(1 077)
(1 132)
(940)
(919)
(911)
(904)
(936)
(955)
(1 362)
(1 571)
(1 744)
(1 864)
(1 596)
(1 250)
(1 454)
(2 194)
(1 938)
(2 346)
(1 437)
(1 341)
(1 589)
(1 454)
(1 524)
(1 519)
(1 536)
(1 555)
(1 494)
(1 295)
(1 113)
(929)
(677)
(689)
(623)
(754)
(509)
(839)
(862)
Other Operating Expenses
0
5
0
(149)
(47)
(46)
0
0
0
0
0
0
0
0
0
0
0
0
0
(324)
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
(77)
0
329
329
Operating Income
16 213
N/A
14 731
-9%
15 650
+6%
15 458
-1%
15 157
-2%
16 750
+11%
17 925
+7%
18 063
+1%
21 275
+18%
21 382
+1%
18 314
-14%
18 365
+0%
16 651
-9%
15 225
-9%
14 748
-3%
13 154
-11%
10 636
-19%
9 401
-12%
9 492
+1%
10 207
+8%
11 490
+13%
15 209
+32%
14 859
-2%
15 473
+4%
15 778
+2%
14 167
-10%
16 298
+15%
15 662
-4%
14 401
-8%
11 700
-19%
7 259
-38%
2 679
-63%
(1 683)
N/A
(2 741)
-63%
(9 886)
-261%
(9 091)
+8%
(6 912)
+24%
(5 557)
+20%
3 734
N/A
7 043
+89%
9 838
+40%
Pre-Tax Income
Interest Income Expense
937
960
1 154
1 148
1 096
1 000
907
805
741
752
1 360
1 428
1 466
1 501
274
262
(509)
1 502
2 386
3 404
4 575
2 424
1 133
1 052
610
647
(640)
(595)
(492)
(471)
888
207
(1 337)
(1 981)
(1 961)
966
2 838
4 085
5 990
6 711
6 916
Non-Reccuring Items
88
0
41
0
0
0
5
43
170
170
170
141
32
14
14
54
178
195
195
152
10
11
12
(8)
0
1
1 722
1 728
1 723
1 721
2
11
4
19
20
69
17
3
3
(49)
18
Gain/Loss on Disposition of Assets
(220)
(221)
7
8
0
9
6
0
1 084
1 082
1 083
1 143
102
102
57
(1)
0
(41)
2
1
6
5
11
0
10
10
24
29
24
0
15
0
9
9
(0)
(0)
2
102
110
111
109
Total Other Income
127
768
862
512
1 282
1 410
988
931
(983)
(1 571)
(1 595)
(1 878)
(227)
144
554
1 024
901
752
473
(257)
(35)
215
(173)
(52)
(540)
(902)
(112)
(207)
(1 016)
(261)
1 673
1 454
3 383
5 079
509
894
90
(1 236)
(26)
(1 550)
(495)
Pre-Tax Income
17 143
N/A
16 236
-5%
17 714
+9%
17 127
-3%
17 535
+2%
19 171
+9%
19 830
+3%
19 842
+0%
22 286
+12%
21 814
-2%
19 332
-11%
19 201
-1%
18 024
-6%
16 988
-6%
15 648
-8%
14 491
-7%
11 206
-23%
11 807
+5%
12 549
+6%
13 507
+8%
16 045
+19%
17 864
+11%
15 842
-11%
16 465
+4%
15 856
-4%
13 921
-12%
17 293
+24%
16 616
-4%
14 639
-12%
12 689
-13%
9 837
-22%
4 351
-56%
376
-91%
385
+2%
(11 319)
N/A
(7 162)
+37%
(3 964)
+45%
(2 602)
+34%
9 810
N/A
12 266
+25%
16 386
+34%
Net Income
Tax Provision
(3 528)
(3 292)
(3 525)
(3 183)
(2 954)
(3 585)
(2 711)
(2 610)
(2 992)
(2 583)
(2 954)
(3 339)
(5 122)
(5 447)
(3 815)
(3 314)
1 421
1 924
139
(112)
(2 762)
(2 561)
(3 344)
(3 636)
(3 654)
(4 250)
(3 460)
(3 311)
(2 517)
(2 494)
(1 000)
140
1 242
1 406
3 822
2 984
1 651
1 400
(1 431)
(1 904)
(2 790)
Income from Continuing Operations
13 616
12 945
14 190
13 944
14 580
15 583
17 119
17 230
19 293
19 231
16 378
15 861
12 901
11 540
11 833
11 178
12 628
13 732
12 688
13 396
13 284
15 303
12 499
12 829
12 202
9 672
13 832
13 305
12 122
10 195
8 837
4 491
1 618
1 791
(7 496)
(4 178)
(2 313)
(1 202)
8 379
10 362
13 595
Net Income (Common)
13 616
N/A
12 945
-5%
14 190
+10%
13 944
-2%
14 580
+5%
15 583
+7%
17 119
+10%
17 230
+1%
19 293
+12%
19 231
0%
16 378
-15%
15 861
-3%
12 901
-19%
11 540
-11%
11 833
+3%
11 178
-6%
12 628
+13%
13 732
+9%
12 688
-8%
13 396
+6%
13 284
-1%
15 303
+15%
12 499
-18%
12 829
+3%
12 202
-5%
9 672
-21%
13 832
+43%
13 305
-4%
12 122
-9%
10 195
-16%
8 837
-13%
4 491
-49%
1 618
-64%
1 791
+11%
(7 496)
N/A
(4 178)
+44%
(2 313)
+45%
(1 202)
+48%
8 379
N/A
10 362
+24%
13 595
+31%
EPS (Diluted)
1 512.88
N/A
1 438.33
-5%
1 576.66
+10%
1 743
+11%
1 215
-30%
1 731.44
+43%
1 902.11
+10%
1 914.44
+1%
2 143.66
+12%
2 136.77
0%
1 819.77
-15%
1 762.33
-3%
1 433.44
-19%
1 282.22
-11%
1 314.77
+3%
1 242
-6%
1 403.11
+13%
1 525.77
+9%
1 409.77
-8%
1 488.44
+6%
1 476
-1%
1 700.33
+15%
1 388.77
-18%
1 425.44
+3%
1 355.77
-5%
1 074.66
-21%
1 536.88
+43%
1 432.52
-7%
1 812.18
+27%
1 097.41
-39%
950.96
-13%
481.82
-49%
174.44
-64%
192.26
+10%
-804.16
N/A
-448.05
+44%
-249.5
+44%
-129.7
+48%
903.87
N/A
1 121.15
+24%
1 471.01
+31%

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 201,100+ 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

© 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.