Yuhan Corp
KRX:000100

Watchlist Manager
Yuhan Corp Logo
Yuhan Corp
KRX:000100
Watchlist
Price: 109 200 KRW -4.21% Market Closed
Market Cap: 8.9T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+11%
3 Years
+23%
5 Years
+40%
7 Years
+41%
10 Years
+103%
0
Operating Income
+0%
Growth Rates:
1 Year
-4%
3 Years
+13%
5 Years
+338%
7 Years
-38%
10 Years
-26%
0
Net Income
+0%
Growth Rates:
1 Year
-48%
3 Years
-31%
5 Years
+77%
7 Years
-35%
10 Years
-22%

Earnings Waterfall
Yuhan Corp

Revenue
2.1T KRW
Cost of Revenue
-1.4T KRW
Gross Profit
689.4B KRW
Operating Expenses
-634.5B KRW
Operating Income
54.9B KRW
Other Expenses
14.7B KRW
Net Income
69.6B KRW

Income Statement
Yuhan Corp

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
1 017 492
N/A
1 031 874
+1%
1 046 715
+1%
1 097 229
+5%
1 128 731
+3%
1 163 130
+3%
1 223 926
+5%
1 274 012
+4%
1 320 797
+4%
1 395 519
+6%
1 417 836
+2%
1 434 749
+1%
1 462 248
+2%
1 450 870
-1%
1 482 033
+2%
1 481 905
0%
1 518 823
+2%
1 523 954
+0%
1 497 130
-2%
1 500 782
+0%
1 480 354
-1%
1 448 677
-2%
1 504 764
+4%
1 552 187
+3%
1 619 865
+4%
1 685 623
+4%
2 082 509
+24%
2 104 296
+1%
1 687 810
-20%
2 098 664
+24%
1 769 245
-16%
1 749 315
-1%
1 775 847
+2%
1 808 041
+2%
1 820 811
+1%
1 872 336
+3%
1 858 984
-1%
1 860 529
+0%
1 893 119
+2%
2 008 841
+6%
2 067 791
+3%
Gross Profit
Cost of Revenue
(702 058)
(714 760)
(726 588)
(758 968)
(788 062)
(809 595)
(854 905)
(900 469)
(931 356)
(979 810)
(993 106)
(1 005 703)
(1 037 624)
(1 033 743)
(1 065 585)
(1 074 531)
(1 105 031)
(1 108 716)
(1 091 943)
(1 086 986)
(1 049 502)
(1 029 723)
(1 031 186)
(1 047 424)
(1 061 443)
(1 103 593)
(1 397 916)
(1 423 239)
(1 163 160)
(1 458 181)
(1 239 443)
(1 231 511)
(1 257 645)
(1 270 108)
(1 275 497)
(1 303 288)
(1 293 120)
(1 295 722)
(1 313 742)
(1 333 157)
(1 378 405)
Gross Profit
315 435
N/A
317 115
+1%
320 128
+1%
338 261
+6%
340 669
+1%
353 534
+4%
369 019
+4%
373 541
+1%
389 441
+4%
415 708
+7%
424 730
+2%
429 046
+1%
424 624
-1%
417 128
-2%
416 449
0%
407 376
-2%
413 792
+2%
415 239
+0%
405 188
-2%
413 797
+2%
430 851
+4%
418 955
-3%
473 580
+13%
504 763
+7%
558 423
+11%
582 030
+4%
684 592
+18%
681 057
-1%
524 651
-23%
640 483
+22%
529 802
-17%
517 805
-2%
518 202
+0%
537 934
+4%
545 314
+1%
569 048
+4%
565 864
-1%
564 807
0%
579 378
+3%
675 684
+17%
689 386
+2%
Operating Income
Operating Expenses
(241 040)
(241 544)
(238 536)
(242 419)
(254 832)
(262 710)
(279 213)
(290 205)
(291 649)
(302 306)
(315 209)
(320 274)
(335 915)
(338 269)
(341 723)
(354 471)
(363 665)
(384 687)
(396 661)
(402 076)
(418 316)
(425 763)
(443 666)
(458 682)
(474 167)
(484 947)
(585 839)
(596 158)
(476 054)
(585 785)
(495 495)
(494 551)
(482 173)
(485 377)
(482 397)
(500 711)
(508 831)
(530 100)
(553 424)
(603 036)
(634 506)
Selling, General & Administrative
(206 778)
(206 805)
(205 109)
(205 438)
(213 173)
(215 851)
(227 812)
(236 055)
(234 837)
(240 379)
(249 846)
(254 337)
(259 125)
(261 965)
(262 286)
(268 525)
(280 926)
(293 963)
(299 037)
(305 388)
(308 800)
(302 199)
(302 861)
(302 253)
(317 671)
(329 838)
(419 100)
(436 936)
(355 821)
(441 309)
(370 879)
(367 744)
(365 763)
(364 922)
(360 020)
(374 859)
(379 987)
(389 144)
(395 747)
(394 736)
(399 500)
Research & Development
(32 393)
(32 748)
(31 235)
(34 597)
(39 016)
(43 880)
(48 077)
(50 434)
(52 667)
(57 434)
(60 608)
(63 536)
(71 435)
(70 132)
(72 563)
(78 217)
(74 067)
(81 153)
(86 653)
(84 847)
(96 900)
(96 264)
(109 357)
(124 019)
(142 634)
(141 056)
(148 854)
(141 114)
(106 677)
(128 194)
(112 866)
(116 405)
(107 103)
(111 826)
(114 124)
(117 355)
(113 464)
(130 975)
(146 919)
(197 701)
(206 947)
Depreciation & Amortization
(1 872)
(1 992)
(2 192)
(2 383)
(2 643)
(2 977)
(3 322)
(3 715)
(4 145)
(4 493)
(4 756)
(4 916)
(5 355)
(6 172)
(6 873)
(7 729)
(8 672)
(9 571)
(10 971)
(11 841)
(12 616)
(12 972)
(12 769)
(12 873)
(13 863)
(14 052)
(17 883)
(18 108)
(13 556)
(16 282)
(11 750)
(10 402)
(9 306)
(8 630)
(8 254)
(8 497)
(15 381)
(9 981)
(10 758)
(10 598)
(28 059)
Other Operating Expenses
3
0
0
0
0
0
0
0
0
0
0
2 515
0
0
0
0
0
0
0
0
0
(14 328)
(18 679)
(19 537)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
74 394
N/A
75 571
+2%
81 592
+8%
95 843
+17%
85 838
-10%
90 825
+6%
89 808
-1%
83 338
-7%
97 793
+17%
113 403
+16%
109 520
-3%
108 771
-1%
88 709
-18%
78 858
-11%
74 727
-5%
52 906
-29%
50 127
-5%
30 553
-39%
8 527
-72%
11 720
+37%
12 536
+7%
(6 809)
N/A
29 912
N/A
46 081
+54%
84 256
+83%
97 083
+15%
98 754
+2%
84 899
-14%
48 596
-43%
54 698
+13%
34 306
-37%
23 253
-32%
36 029
+55%
52 557
+46%
62 916
+20%
68 337
+9%
57 032
-17%
34 707
-39%
25 953
-25%
72 648
+180%
54 880
-24%
Pre-Tax Income
Interest Income Expense
59 568
63 445
62 242
62 591
65 132
79 585
73 440
61 487
78 278
48 044
57 651
68 624
55 732
57 753
49 765
49 809
38 625
50 814
50 232
52 903
58 557
63 734
65 220
61 508
179 804
46 125
71 517
82 136
98 399
119 770
110 152
114 456
78 325
77 331
48 928
35 281
49 770
45 644
61 904
51 515
29 406
Non-Reccuring Items
(17 093)
(17 398)
(17 706)
2 327
16 562
30 242
41 645
22 340
26 429
13 889
2 497
0
(3 303)
(3 227)
(3 227)
(3 227)
(99)
0
4 351
5 208
(14 329)
0
0
0
(2 585)
(10 444)
(14 976)
(8 372)
(12 385)
(11 417)
(7 013)
(13 920)
(11 255)
(12 403)
(24 183)
(19 162)
38 814
39 067
54 945
46 762
(21 343)
Gain/Loss on Disposition of Assets
(206)
(213)
346
128
607
1 071
1 086
726
226
(244)
(246)
92
94
100
258
313
1 927
1 644
1 463
1 364
(3)
132 969
132 966
132 845
(575)
(899)
(1 417)
(1 189)
(624)
(547)
22
(120)
180
103
91
154
132
183
528
3 590
3 208
Total Other Income
(567)
(1 702)
(1 000)
(1 968)
211
648
1 242
2 546
2 167
3 125
6 906
5 924
3 688
4 739
1 421
1 723
(1 188)
(2 726)
(1 490)
(5 557)
(1 841)
(590)
(1 808)
1 042
(21 008)
(22 933)
(22 525)
(23 203)
(7 926)
(8 125)
(9 752)
(10 574)
(8 352)
(15 174)
(15 022)
(14 350)
(10 936)
(5 927)
(4 234)
(4 952)
(4 719)
Pre-Tax Income
116 095
N/A
119 702
+3%
125 474
+5%
158 921
+27%
168 349
+6%
202 371
+20%
207 221
+2%
170 437
-18%
204 892
+20%
178 216
-13%
176 327
-1%
183 409
+4%
144 920
-21%
138 223
-5%
122 943
-11%
101 524
-17%
89 391
-12%
80 285
-10%
63 084
-21%
65 640
+4%
54 920
-16%
189 305
+245%
226 291
+20%
241 476
+7%
239 892
-1%
108 931
-55%
131 352
+21%
134 270
+2%
126 061
-6%
154 379
+22%
127 716
-17%
113 095
-11%
94 926
-16%
102 414
+8%
72 730
-29%
70 261
-3%
134 813
+92%
113 675
-16%
139 097
+22%
169 564
+22%
61 432
-64%
Net Income
Tax Provision
(25 147)
(25 745)
(27 112)
(40 816)
(42 302)
(49 688)
(51 401)
(35 439)
(43 644)
(38 776)
(38 604)
(43 302)
(35 284)
(36 888)
(37 416)
(31 563)
(31 056)
(27 453)
(21 115)
(22 008)
(18 307)
(52 995)
(61 368)
(60 302)
(49 490)
(13 771)
(17 159)
(18 819)
(26 934)
(39 183)
(32 927)
(42 834)
(4 334)
(5 613)
(260)
15 685
(571)
8 890
6 784
(7 157)
(6 268)
Income from Continuing Operations
90 948
93 957
98 362
118 104
126 047
152 683
155 820
134 998
161 249
139 440
137 723
140 108
109 637
101 336
85 528
69 961
58 335
52 831
41 968
43 631
36 612
136 311
164 923
181 174
190 402
95 159
114 192
115 452
99 127
115 196
94 789
70 261
90 593
96 802
72 470
85 945
134 241
122 565
145 881
162 407
55 163
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
(290)
(784)
(602)
(1 048)
(955)
186
(854)
(498)
(531)
599
3 394
3 917
3 745
3 556
2 359
2 419
4 247
3 284
3 456
3 322
3 047
4 409
4 552
4 645
3 575
2 163
1 957
3 998
4 065
5 375
15 524
Net Income (Common)
89 120
N/A
92 046
+3%
96 375
+5%
115 742
+20%
123 216
+6%
149 449
+21%
152 205
+2%
131 485
-14%
157 628
+20%
136 284
-14%
134 404
-1%
136 269
+1%
106 706
-22%
98 225
-8%
82 810
-16%
68 718
-17%
56 307
-18%
51 287
-9%
40 621
-21%
43 356
+7%
39 222
-10%
137 615
+251%
165 540
+20%
181 347
+10%
189 198
+4%
95 780
-49%
116 135
+21%
116 399
+0%
100 849
-13%
116 543
+16%
96 377
-17%
73 658
-24%
93 678
+27%
99 762
+6%
74 850
-25%
86 719
+16%
134 101
+55%
124 613
-7%
147 661
+18%
165 271
+12%
69 593
-58%
EPS (Diluted)
1 371.07
N/A
1 438.21
+5%
1 482.69
+3%
1 808.46
+22%
1 925.25
+6%
2 335.14
+21%
2 378.2
+2%
2 054.45
-14%
2 462.93
+20%
2 034.08
-17%
1 920.05
-6%
2 163
+13%
1 667.28
-23%
1 534.76
-8%
1 183
-23%
1 010.55
-15%
923.06
-9%
801.35
-13%
624.93
-22%
677.43
+8%
642.98
-5%
2 150.23
+234%
2 586.56
+20%
2 833.54
+10%
2 956.21
+4%
1 496.56
-49%
1 726.07
+15%
1 647.61
-5%
1 292.21
-22%
1 654.92
+28%
1 369.25
-17%
1 046.94
-24%
1 266.89
+21%
1 352.28
+7%
1 014.6
-25%
1 175.48
+16%
1 816.34
+55%
1 688.66
-7%
2 000.99
+18%
2 239.62
+12%
943.07
-58%

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 242,800+ 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.