H

Humedix Co Ltd
KOSDAQ:200670

Watchlist Manager
Humedix Co Ltd
KOSDAQ:200670
Watchlist
Price: 45 250 KRW 7.74%
Market Cap: 466.5B KRW
Have any thoughts about
Humedix Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

161.1B
+30%
Revenue
Growth Rates:
1 Year
-
3 Years
+39%
5 Years
+119%
7 Years
+196%
10 Years
+470%
38.2B
+32%
Operating Income
Growth Rates:
1 Year
-
3 Years
+114%
5 Years
+188%
7 Years
+233%
10 Years
+383%
31.2B
+28%
Net Income
Growth Rates:
1 Year
-
3 Years
+107%
5 Years
+208%
7 Years
+174%
10 Years
+352%

Earnings Waterfall
Humedix Co Ltd

Revenue
161.1B KRW
Cost of Revenue
-88.1B KRW
Gross Profit
73B KRW
Operating Expenses
-34.8B KRW
Operating Income
38.2B KRW
Other Expenses
-7B KRW
Net Income
31.2B KRW

Income Statement
Humedix 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 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
27 502
N/A
28 287
+3%
29 182
+3%
31 128
+7%
34 688
+11%
38 722
+12%
42 133
+9%
44 392
+5%
45 338
+2%
44 209
-2%
47 134
+7%
49 050
+4%
51 753
+6%
54 390
+5%
54 727
+1%
56 400
+3%
58 669
+4%
62 017
+6%
64 832
+5%
67 352
+4%
68 860
+2%
73 501
+7%
78 619
+7%
80 968
+3%
84 844
+5%
85 721
+1%
98 481
+15%
107 724
+9%
111 600
+4%
115 573
+4%
110 992
-4%
109 429
-1%
115 363
+5%
120 857
+5%
123 173
+2%
132 439
+8%
152 274
+15%
77 910
-49%
123 771
+59%
161 141
+30%
Gross Profit
Cost of Revenue
(13 623)
(14 595)
(14 982)
(15 854)
(17 471)
(18 929)
(20 429)
(21 586)
(22 346)
(22 124)
(24 628)
(26 398)
(28 817)
(30 002)
(30 061)
(31 543)
(34 341)
(37 530)
(39 129)
(39 757)
(38 538)
(41 753)
(45 781)
(47 444)
(50 679)
(51 330)
(59 007)
(64 747)
(67 097)
(69 960)
(66 827)
(65 207)
(67 362)
(67 827)
(68 530)
(72 380)
(81 920)
(44 007)
(67 205)
(88 100)
Gross Profit
13 879
N/A
13 692
-1%
14 200
+4%
15 274
+8%
17 217
+13%
19 792
+15%
21 704
+10%
22 806
+5%
22 992
+1%
22 086
-4%
22 505
+2%
22 653
+1%
22 937
+1%
24 389
+6%
24 666
+1%
24 857
+1%
24 328
-2%
24 487
+1%
25 703
+5%
27 594
+7%
30 321
+10%
31 747
+5%
32 838
+3%
33 524
+2%
34 165
+2%
34 391
+1%
39 474
+15%
42 977
+9%
44 503
+4%
45 612
+2%
44 166
-3%
44 221
+0%
48 000
+9%
53 030
+10%
54 643
+3%
60 059
+10%
70 354
+17%
33 903
-52%
56 567
+67%
73 040
+29%
Operating Income
Operating Expenses
(6 401)
(5 776)
(6 185)
(6 737)
(7 288)
(7 244)
(7 654)
(7 724)
(8 173)
(9 333)
(9 667)
(10 444)
(12 907)
(12 912)
(12 256)
(12 975)
(13 584)
(14 360)
(15 010)
(15 918)
(17 151)
(18 471)
(19 562)
(21 251)
(20 599)
(20 806)
(22 834)
(24 587)
(26 251)
(27 790)
(28 176)
(28 429)
(28 253)
(23 360)
(28 600)
(28 489)
(33 044)
(17 998)
(27 603)
(34 828)
Selling, General & Administrative
(2 760)
(3 041)
(3 526)
(3 946)
(4 092)
(4 349)
(4 200)
(4 389)
(4 225)
(4 527)
(4 737)
(4 995)
(6 213)
(6 667)
(7 706)
(8 604)
(8 779)
(9 263)
(9 434)
(10 027)
(11 121)
(12 269)
(13 053)
(13 441)
(13 232)
(12 971)
(13 870)
(14 832)
(18 246)
(21 686)
(17 617)
(28 429)
(28 253)
(28 581)
(18 088)
(29 018)
(21 255)
(17 998)
(27 603)
(34 828)
Research & Development
(2 154)
(2 607)
(2 602)
(2 738)
(3 144)
(2 813)
(3 323)
(3 162)
(3 733)
(4 578)
(4 685)
(5 185)
(4 834)
(4 365)
(4 247)
(4 123)
(4 489)
(4 773)
(5 184)
(5 449)
(5 503)
(5 594)
(5 622)
(5 857)
(6 322)
(6 517)
(7 678)
(8 427)
0
0
(8 932)
0
0
0
(8 857)
0
(10 086)
0
0
0
Depreciation & Amortization
(81)
(81)
(57)
(51)
(50)
(80)
(131)
(173)
(215)
(227)
(245)
(262)
(283)
(304)
(303)
(306)
(317)
(326)
(393)
(444)
(528)
(608)
(887)
(936)
(1 045)
(1 319)
(1 286)
(1 269)
0
0
(1 627)
0
0
0
(1 655)
0
(1 703)
0
0
0
Other Operating Expenses
(1 406)
(47)
0
0
0
0
0
0
0
0
0
0
(1 577)
(1 576)
0
58
0
0
0
0
0
0
0
(1 017)
0
0
0
(59)
(8 005)
(6 104)
0
0
0
5 222
0
529
0
0
0
0
Operating Income
7 478
N/A
7 916
+6%
8 015
+1%
8 537
+7%
9 929
+16%
12 548
+26%
14 050
+12%
15 082
+7%
14 820
-2%
12 755
-14%
12 839
+1%
12 211
-5%
10 031
-18%
11 478
+14%
12 410
+8%
11 883
-4%
10 745
-10%
10 127
-6%
10 693
+6%
11 677
+9%
13 172
+13%
13 278
+1%
13 276
0%
12 274
-8%
13 566
+11%
13 585
+0%
16 639
+22%
18 390
+11%
18 252
-1%
17 822
-2%
15 990
-10%
15 792
-1%
19 747
+25%
29 670
+50%
26 043
-12%
31 570
+21%
37 310
+18%
15 905
-57%
28 964
+82%
38 212
+32%
Pre-Tax Income
Interest Income Expense
(351)
(199)
(45)
237
463
792
1 017
1 150
1 446
1 239
1 281
908
4 332
4 364
3 888
4 482
1 596
1 820
1 033
1 233
266
(269)
828
(374)
700
2 159
3 329
3 904
2 513
1 108
(3 247)
(2 629)
(1 079)
(789)
(4 642)
(820)
(4 933)
(1 154)
547
(18)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
(1 575)
(1 633)
0
0
0
0
0
0
0
(57)
(57)
(57)
(1 074)
0
(558)
(558)
(60)
0
0
0
(2 162)
5 114
5 222
0
7 805
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
2
(28)
0
(35)
(36)
(8)
(10)
(3)
(1)
0
0
0
0
0
0
(78)
0
(78)
(70)
8
13
12
544
546
539
532
31
16
21
38
3
17
(399)
(409)
41
(61)
(61)
(21)
Total Other Income
3 237
228
36
27
(14)
19
(50)
(55)
(36)
(8)
(69)
(59)
23
16
135
111
60
139
97
215
143
251
105
33
99
12
(139)
227
244
581
737
354
581
140
182
241
(8)
14
56
44
Pre-Tax Income
10 364
N/A
7 945
-23%
8 008
+1%
8 774
+10%
10 378
+18%
13 323
+28%
14 981
+12%
16 167
+8%
16 218
+0%
13 981
-14%
12 474
-11%
11 427
-8%
14 384
+26%
15 857
+10%
16 433
+4%
16 476
+0%
12 402
-25%
12 009
-3%
11 822
-2%
12 989
+10%
13 454
+4%
13 211
-2%
13 149
0%
11 946
-9%
14 352
+20%
15 745
+10%
20 309
+29%
23 053
+14%
21 039
-9%
19 526
-7%
11 339
-42%
18 670
+65%
24 473
+31%
29 038
+19%
28 989
0%
30 582
+5%
32 410
+6%
14 704
-55%
29 506
+101%
38 217
+30%
Net Income
Tax Provision
(1 654)
(1 038)
(1 366)
(1 409)
(1 623)
(3 036)
(3 358)
(3 679)
(3 588)
(2 457)
(2 004)
(1 735)
(2 351)
(2 649)
(2 627)
(2 431)
(1 599)
(1 359)
(1 062)
(1 393)
(1 339)
(1 288)
(1 019)
(1 622)
(2 524)
(3 010)
(3 094)
(3 020)
(2 117)
(1 822)
(1 288)
(1 169)
(4 732)
(5 909)
(7 835)
(9 757)
(7 590)
(2 195)
(5 139)
(7 017)
Income from Continuing Operations
8 710
6 907
6 642
7 364
8 754
10 286
11 623
12 489
12 631
11 525
10 470
9 691
12 032
13 208
13 807
14 045
10 804
10 650
10 760
11 597
12 114
11 922
12 130
10 323
11 829
12 736
17 215
20 034
18 922
17 704
10 051
17 501
19 741
23 129
21 154
20 825
24 821
12 509
24 367
31 201
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
(195)
(243)
(1 700)
(1 822)
(1 866)
(2 325)
(1 192)
(1 464)
(1 552)
(1 599)
(1 784)
(1 807)
(1 710)
(1 299)
(1 111)
(1 388)
(2 131)
(2 830)
(2 935)
(2 664)
(987)
(1 187)
225
0
(68)
987
0
0
0
0
Net Income (Common)
8 706
N/A
6 906
-21%
6 641
-4%
7 362
+11%
8 754
+19%
10 286
+18%
11 623
+13%
12 490
+7%
12 631
+1%
11 525
-9%
10 275
-11%
9 448
-8%
10 332
+9%
11 385
+10%
11 940
+5%
11 719
-2%
9 610
-18%
9 185
-4%
9 208
+0%
9 997
+9%
10 330
+3%
10 115
-2%
10 420
+3%
9 024
-13%
10 718
+19%
11 348
+6%
15 084
+33%
17 204
+14%
15 987
-7%
15 039
-6%
9 065
-40%
16 313
+80%
19 967
+22%
23 778
+19%
21 086
-11%
21 812
+3%
24 821
+14%
12 509
-50%
24 367
+95%
31 201
+28%
EPS (Diluted)
1 088.25
N/A
986.57
-9%
948.71
-4%
818
-14%
972.66
+19%
1 028.59
+6%
1 162.3
+13%
1 249
+7%
1 263.09
+1%
1 152.5
-9%
1 027.5
-11%
944.8
-8%
1 148
+22%
1 265
+10%
1 194
-6%
1 171.9
-2%
961
-18%
1 148.12
+19%
920.8
-20%
999.7
+9%
1 033
+3%
1 011.5
-2%
1 042
+3%
902.4
-13%
1 071.8
+19%
1 134.8
+6%
1 508.4
+33%
1 911.55
+27%
1 698.36
-11%
1 601.13
-6%
963.99
-40%
1 744.72
+81%
1 914.61
+10%
2 559.18
+34%
2 273.79
-11%
2 344.56
+3%
2 512.11
+7%
1 203.2
-52%
2 348.77
+95%
3 026.62
+29%

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 210,200+ 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.