H

Hecto Innovation Co Ltd
KOSDAQ:214180

Watchlist Manager
Hecto Innovation Co Ltd
KOSDAQ:214180
Watchlist
Price: 12 350 KRW -0.48%
Market Cap: 165.1B KRW
Have any thoughts about
Hecto Innovation Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

298.7B
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+52%
5 Years
+156%
7 Years
+397%
10 Years
-
36B
-2%
Operating Income
Growth Rates:
1 Year
-16%
3 Years
+11%
5 Years
+26%
7 Years
+87%
10 Years
-
26.6B
+11%
Net Income
Growth Rates:
1 Year
-3%
3 Years
+31%
5 Years
+64%
7 Years
+102%
10 Years
-

Earnings Waterfall
Hecto Innovation Co Ltd

Revenue
298.7B KRW
Cost of Revenue
-12B KRW
Gross Profit
286.7B KRW
Operating Expenses
-250.7B KRW
Operating Income
36B KRW
Other Expenses
-9.4B KRW
Net Income
26.6B KRW

Income Statement
Hecto Innovation Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
17 677
N/A
20 790
+18%
23 104
+11%
24 960
+8%
26 625
+7%
28 339
+6%
30 623
+8%
33 078
+8%
40 690
+23%
50 241
+23%
60 123
+20%
71 867
+20%
80 479
+12%
87 883
+9%
94 754
+8%
100 795
+6%
107 326
+6%
111 682
+4%
116 800
+5%
121 403
+4%
123 738
+2%
126 195
+2%
141 049
+12%
155 251
+10%
170 932
+10%
188 374
+10%
196 308
+4%
209 568
+7%
221 041
+5%
233 485
+6%
245 907
+5%
253 669
+3%
262 967
+4%
270 892
+3%
276 950
+2%
284 062
+3%
288 489
+2%
292 691
+1%
298 722
+2%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(574)
(1 201)
(2 736)
(2 842)
(4 870)
(2 885)
(7 096)
(4 342)
(3 761)
(5 534)
(10 951)
(10 590)
(12 308)
(15 325)
(13 568)
(12 566)
(12 001)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
44 806
N/A
89 876
+101%
168 196
+87%
185 532
+10%
191 438
+3%
206 683
+8%
213 946
+4%
229 143
+7%
242 146
+6%
248 134
+2%
252 016
+2%
260 301
+3%
264 642
+2%
268 737
+2%
274 922
+2%
280 126
+2%
286 720
+2%
Operating Income
Operating Expenses
(11 653)
(12 555)
(13 549)
(14 510)
(15 623)
(17 502)
(18 769)
(19 894)
(24 827)
(32 569)
(40 863)
(53 408)
(59 083)
(65 578)
(71 390)
(77 610)
(81 287)
(84 904)
(88 263)
(93 234)
(96 759)
(101 489)
(115 769)
(126 689)
(139 996)
(155 228)
(158 843)
(170 732)
(176 469)
(193 840)
(210 848)
(216 346)
(216 372)
(220 782)
(221 734)
(227 544)
(237 658)
(243 186)
(250 677)
Selling, General & Administrative
(10 448)
(11 403)
(12 290)
(13 022)
(13 930)
(14 880)
(15 890)
(14 374)
(20 803)
(28 684)
(31 290)
(36 900)
(48 774)
(58 074)
(67 557)
(76 956)
(69 607)
(71 943)
(75 236)
(79 573)
(82 771)
(86 989)
(98 951)
(107 459)
(116 670)
(127 684)
(128 747)
(139 950)
(145 345)
(160 078)
(175 213)
(180 626)
(181 051)
(186 978)
(189 628)
(195 013)
(204 623)
(209 848)
(211 904)
Research & Development
(568)
(490)
(476)
(554)
(643)
(810)
(921)
(966)
(1 203)
(1 392)
(1 739)
(2 027)
(2 252)
(2 397)
(2 413)
(2 496)
(2 552)
(2 592)
(2 954)
(3 115)
(3 220)
(3 398)
(3 436)
(3 939)
(5 846)
(7 078)
(8 721)
(9 585)
(9 712)
(11 240)
(11 752)
(11 231)
(10 155)
(8 113)
(6 329)
(5 919)
(5 317)
(4 995)
(4 949)
Depreciation & Amortization
(267)
(297)
(334)
(425)
(527)
(689)
(848)
(965)
(1 622)
(2 723)
(3 804)
(4 838)
(5 306)
(5 229)
(5 174)
(5 184)
(5 247)
(5 435)
(5 669)
(5 950)
(6 135)
(6 681)
(7 644)
(9 199)
(10 583)
(11 563)
(12 074)
(11 938)
(12 057)
(12 165)
(12 628)
(13 153)
(13 794)
(14 701)
(15 291)
(15 780)
(16 261)
(16 145)
(16 464)
Other Operating Expenses
(370)
(366)
(449)
(510)
(523)
(1 123)
(1 110)
(3 589)
(1 199)
230
(4 030)
(9 643)
(2 751)
121
3 753
7 026
(3 881)
(4 934)
(4 403)
(4 595)
(4 633)
(4 420)
(5 738)
(6 090)
(6 898)
(8 903)
(9 302)
(9 258)
(9 355)
(10 357)
(11 255)
(11 337)
(11 372)
(10 989)
(10 486)
(10 831)
(11 457)
(12 197)
(17 360)
Operating Income
6 024
N/A
8 235
+37%
9 555
+16%
10 451
+9%
11 002
+5%
10 838
-1%
11 854
+9%
13 183
+11%
15 863
+20%
17 671
+11%
19 260
+9%
18 459
-4%
21 396
+16%
22 305
+4%
23 364
+5%
23 186
-1%
26 040
+12%
26 779
+3%
28 538
+7%
28 169
-1%
26 979
-4%
24 707
-8%
24 707
N/A
27 362
+11%
28 200
+3%
30 304
+7%
32 594
+8%
35 951
+10%
37 477
+4%
35 303
-6%
31 298
-11%
31 788
+2%
35 644
+12%
39 519
+11%
42 908
+9%
41 192
-4%
37 264
-10%
36 940
-1%
36 043
-2%
Pre-Tax Income
Interest Income Expense
(315)
(202)
(96)
126
405
517
584
342
295
279
310
475
2 058
2 056
2 323
2 686
1 179
1 518
1 989
2 865
3 744
4 220
3 636
2 760
5 805
4 386
4 128
4 770
1 369
1 954
636
(248)
(1 275)
(978)
1 535
2 623
5 555
5 810
6 780
Non-Reccuring Items
0
0
0
0
(557)
0
0
0
(2 827)
(2 380)
(2 382)
0
(1 176)
(1 622)
(1 620)
0
(581)
0
(1 091)
(1 075)
(1 172)
(966)
0
(1 076)
(838)
0
0
0
48
0
0
0
(77)
0
(219)
(241)
(2 855)
(2 750)
0
Gain/Loss on Disposition of Assets
(178)
0
0
0
0
0
0
(15)
640
639
1 578
1 930
1 279
1 311
361
0
20
(1)
(23)
(23)
(90)
0
(70)
(92)
(39)
(30)
(29)
(7)
3
(5)
(4)
(4)
(28)
(8)
(25)
(25)
(49)
(66)
(139)
Total Other Income
180
(29)
(85)
(122)
(25)
(52)
(58)
(81)
(86)
(51)
(119)
(139)
(210)
(142)
(160)
(142)
(847)
(582)
(77)
294
1 426
1 538
1 713
2 078
2 261
2 656
2 884
2 940
3 085
3 085
3 338
3 093
3 562
3 226
2 266
1 640
531
(25)
75
Pre-Tax Income
5 711
N/A
8 004
+40%
9 374
+17%
10 455
+12%
10 825
+4%
11 303
+4%
12 380
+10%
13 430
+8%
13 884
+3%
16 157
+16%
18 646
+15%
20 723
+11%
23 346
+13%
23 907
+2%
24 267
+2%
25 730
+6%
25 811
+0%
27 715
+7%
29 337
+6%
30 231
+3%
30 887
+2%
29 499
-4%
29 985
+2%
31 031
+3%
35 389
+14%
37 315
+5%
39 576
+6%
43 653
+10%
41 981
-4%
40 337
-4%
35 269
-13%
34 630
-2%
37 826
+9%
41 758
+10%
46 465
+11%
45 190
-3%
40 445
-10%
39 909
-1%
42 758
+7%
Net Income
Tax Provision
(428)
(933)
(1 311)
(1 690)
(2 023)
(2 092)
(2 286)
(2 481)
(2 785)
(3 165)
(3 476)
(3 927)
(5 020)
(5 406)
(5 995)
(6 850)
(6 094)
(6 746)
(7 189)
(6 931)
(6 977)
(6 557)
(6 136)
(6 552)
(6 064)
(5 972)
(11 227)
(10 313)
(9 516)
(9 366)
(2 539)
(4 631)
(5 649)
(8 471)
(11 008)
(10 791)
(9 129)
(7 707)
(8 325)
Income from Continuing Operations
5 284
7 071
8 063
8 765
8 802
9 212
10 096
10 952
11 099
12 995
15 172
16 797
18 326
18 501
18 272
18 880
19 717
20 969
22 148
23 299
23 910
22 941
23 848
24 479
29 325
31 343
28 349
33 341
32 466
30 971
32 730
29 999
32 177
33 287
35 457
34 399
31 316
32 201
34 434
Income to Minority Interest
0
0
0
0
0
0
0
50
(424)
(984)
(1 998)
(3 010)
(3 831)
(4 283)
(4 526)
(5 008)
(5 270)
(5 675)
(5 958)
(5 928)
(5 993)
(5 530)
(6 833)
(7 918)
(8 995)
(9 899)
(8 028)
(10 932)
(11 373)
(8 817)
(7 100)
(3 540)
(2 726)
(5 700)
(8 084)
(8 436)
(8 753)
(8 144)
(7 840)
Net Income (Common)
5 284
N/A
7 071
+34%
8 063
+14%
8 765
+9%
8 802
+0%
9 212
+5%
10 096
+10%
11 002
+9%
10 675
-3%
12 011
+13%
13 174
+10%
13 787
+5%
14 496
+5%
14 219
-2%
13 747
-3%
13 873
+1%
14 446
+4%
15 294
+6%
16 190
+6%
17 371
+7%
17 917
+3%
17 411
-3%
17 015
-2%
16 561
-3%
20 330
+23%
21 443
+5%
20 321
-5%
22 408
+10%
21 093
-6%
22 155
+5%
25 630
+16%
26 459
+3%
29 452
+11%
27 587
-6%
27 373
-1%
25 963
-5%
22 563
-13%
24 058
+7%
26 593
+11%
EPS (Diluted)
528.4
N/A
785.66
+49%
895.88
+14%
730.41
-18%
800.18
+10%
767.66
-4%
841.33
+10%
1 000.18
+19%
889.58
-11%
923.92
+4%
1 013.38
+10%
1 060.53
+5%
1 208
+14%
1 093.76
-9%
1 057.46
-3%
1 067.15
+1%
1 111.23
+4%
1 176.46
+6%
1 245.38
+6%
1 336.23
+7%
1 378.23
+3%
1 339.3
-3%
1 417.91
+6%
1 380.08
-3%
1 694.16
+23%
1 763.49
+4%
834.15
-53%
1 726.27
+107%
1 825.43
+6%
1 691.59
-7%
1 956.92
+16%
2 037.4
+4%
2 409.32
+18%
2 164.22
-10%
2 250.91
+4%
2 281.72
+1%
1 910.14
-16%
1 988.21
+4%
2 186.4
+10%

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 193,300+ 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 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.