Shinil Electronics Co Ltd
KRX:002700

Watchlist Manager
Shinil Electronics Co Ltd Logo
Shinil Electronics Co Ltd
KRX:002700
Watchlist
Price: 1 449 KRW 1.68% Market Closed
Market Cap: 101.9B KRW
Have any thoughts about
Shinil Electronics Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

183B
-1%
Revenue
Growth Rates:
1 Year
-7%
3 Years
+7%
5 Years
+11%
7 Years
+34%
10 Years
+46%
3.8B
+39%
Operating Income
Growth Rates:
1 Year
+820%
3 Years
-42%
5 Years
-57%
7 Years
-44%
10 Years
-45%
1.5B
+23%
Net Income
Growth Rates:
1 Year
+31 940%
3 Years
-81%
5 Years
-76%
7 Years
-80%
10 Years
-79%

Earnings Waterfall
Shinil Electronics Co Ltd

Revenue
183B KRW
Cost of Revenue
-139.6B KRW
Gross Profit
43.5B KRW
Operating Expenses
-39.7B KRW
Operating Income
3.8B KRW
Other Expenses
-2.3B KRW
Net Income
1.5B KRW

Income Statement
Shinil Electronics 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
125 143
N/A
114 582
-8%
114 279
0%
111 653
-2%
106 636
-4%
105 160
-1%
107 386
+2%
107 134
0%
107 334
+0%
117 148
+9%
124 454
+6%
125 709
+1%
136 810
+9%
147 161
+8%
144 558
-2%
149 313
+3%
147 029
-2%
162 605
+11%
168 725
+4%
165 035
-2%
165 237
+0%
149 598
-9%
145 888
-2%
146 128
+0%
165 647
+13%
169 875
+3%
172 442
+2%
178 581
+4%
171 320
-4%
185 130
+8%
193 517
+5%
196 369
+1%
200 964
+2%
199 219
-1%
202 729
+2%
203 664
+0%
197 564
-3%
182 333
-8%
184 300
+1%
185 462
+1%
183 028
-1%
Gross Profit
Cost of Revenue
(101 361)
(94 085)
(94 392)
(93 358)
(93 442)
(92 659)
(93 418)
(93 063)
(88 676)
(94 913)
(96 747)
(96 806)
(102 405)
(107 493)
(104 612)
(107 815)
(105 058)
(113 547)
(119 231)
(117 009)
(118 796)
(110 045)
(109 638)
(109 934)
(122 947)
(126 052)
(127 634)
(132 562)
(129 501)
(139 609)
(147 197)
(148 540)
(155 245)
(155 287)
(160 151)
(161 357)
(155 319)
(144 536)
(141 693)
(141 996)
(139 556)
Gross Profit
23 782
N/A
20 497
-14%
19 887
-3%
18 295
-8%
13 194
-28%
12 501
-5%
13 968
+12%
14 070
+1%
18 657
+33%
22 234
+19%
27 707
+25%
28 904
+4%
34 406
+19%
39 668
+15%
39 945
+1%
41 497
+4%
41 970
+1%
49 058
+17%
49 493
+1%
48 026
-3%
46 441
-3%
39 553
-15%
36 251
-8%
36 193
0%
42 699
+18%
43 822
+3%
44 807
+2%
46 018
+3%
41 818
-9%
45 520
+9%
46 320
+2%
47 829
+3%
45 719
-4%
43 932
-4%
42 578
-3%
42 307
-1%
42 245
0%
37 796
-11%
42 606
+13%
43 466
+2%
43 472
+0%
Operating Income
Operating Expenses
(16 871)
(17 409)
(20 054)
(20 498)
(19 740)
(19 446)
(19 162)
(19 132)
(19 867)
(21 870)
(23 272)
(23 287)
(27 586)
(30 138)
(29 354)
(30 247)
(28 828)
(34 434)
(34 711)
(34 932)
(37 669)
(34 571)
(34 671)
(34 369)
(37 890)
(39 147)
(38 571)
(38 756)
(35 281)
(34 571)
(36 712)
(38 260)
(38 833)
(38 826)
(39 749)
(40 842)
(41 831)
(39 769)
(40 596)
(40 726)
(39 663)
Selling, General & Administrative
(16 728)
(17 129)
(19 573)
(19 927)
(19 129)
(18 834)
(18 614)
(18 579)
(19 315)
(21 318)
(22 718)
(22 612)
(26 907)
(29 459)
(28 800)
(29 564)
(28 148)
(33 784)
(34 252)
(34 348)
(36 979)
(33 792)
(33 874)
(33 567)
(37 059)
(38 342)
(37 689)
(37 836)
(34 343)
(33 622)
(35 702)
(37 170)
(37 718)
(37 709)
(38 638)
(39 703)
(40 586)
(38 465)
(39 283)
(39 425)
(38 364)
Depreciation & Amortization
(141)
(279)
(482)
(572)
(612)
(612)
(549)
(552)
(551)
(551)
(554)
(675)
(679)
(679)
(554)
(684)
(680)
(650)
(459)
(494)
(601)
(691)
(797)
(802)
(831)
(804)
(882)
(919)
(937)
(948)
(1 011)
(1 015)
(1 066)
(1 068)
(1 110)
(1 165)
(1 252)
(1 310)
(1 314)
(1 307)
(1 299)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(90)
(89)
(88)
0
0
0
0
0
0
0
0
0
(75)
(49)
(49)
0
26
6
6
0
6
0
Operating Income
6 913
N/A
3 089
-55%
(167)
N/A
(2 204)
-1 220%
(6 547)
-197%
(6 945)
-6%
(5 195)
+25%
(5 061)
+3%
(1 208)
+76%
366
N/A
4 435
+1 112%
5 617
+27%
6 819
+21%
9 529
+40%
10 591
+11%
11 249
+6%
13 141
+17%
14 623
+11%
14 783
+1%
13 094
-11%
8 772
-33%
4 982
-43%
1 580
-68%
1 825
+16%
4 810
+164%
4 676
-3%
6 236
+33%
7 263
+16%
6 538
-10%
10 950
+67%
9 608
-12%
9 569
0%
6 886
-28%
5 105
-26%
2 829
-45%
1 465
-48%
414
-72%
(1 973)
N/A
2 010
N/A
2 740
+36%
3 809
+39%
Pre-Tax Income
Interest Income Expense
1 091
266
(1 023)
(895)
(1 958)
(1 148)
(1 761)
(1 822)
(1 377)
(747)
(346)
(174)
(501)
(1 372)
(138)
210
(163)
(22)
(631)
(374)
56
4 370
4 567
5 553
6 142
2 746
4 004
2 584
2 297
(396)
(2 105)
(1 908)
(3 512)
(8 284)
(1 590)
(1 480)
(250)
5 241
(1 060)
(1 653)
(2 110)
Non-Reccuring Items
0
0
(162)
0
0
0
0
0
0
0
0
0
0
0
(32)
0
0
0
(89)
0
0
0
0
0
0
0
0
0
0
0
(219)
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
223
0
0
0
0
0
0
0
(283)
0
0
0
(4)
1
0
2
2
53
0
54
53
0
0
0
400
1 469
0
1 469
1 066
0
0
0
0
0
0
0
0
0
(10)
Total Other Income
560
137
(288)
(130)
(670)
(1 224)
204
89
185
677
612
62
932
747
(204)
(345)
(993)
(1 478)
(1 571)
(1 824)
(1 391)
(944)
16
67
(110)
(229)
282
447
2 217
960
764
440
1 002
832
498
623
105
506
748
802
619
Pre-Tax Income
8 564
N/A
3 490
-59%
(1 418)
N/A
(3 230)
-128%
(9 176)
-184%
(9 317)
-2%
(6 751)
+28%
(6 793)
-1%
(2 399)
+65%
298
N/A
4 418
+1 383%
5 507
+25%
7 252
+32%
8 906
+23%
10 214
+15%
11 116
+9%
11 987
+8%
13 124
+9%
12 493
-5%
10 947
-12%
7 437
-32%
8 462
+14%
6 216
-27%
7 447
+20%
10 842
+46%
7 191
-34%
10 922
+52%
11 762
+8%
11 052
-6%
12 983
+17%
9 113
-30%
8 101
-11%
4 376
-46%
(2 347)
N/A
1 737
N/A
608
-65%
269
-56%
3 775
+1 303%
1 698
-55%
1 890
+11%
2 309
+22%
Net Income
Tax Provision
(1 246)
(131)
(323)
(322)
(908)
(1 380)
(1 529)
(1 529)
(223)
(102)
(658)
(659)
(307)
(643)
(779)
(778)
(1 052)
(852)
(857)
(857)
(908)
(1 897)
(1 917)
(1 917)
(2 963)
(2 184)
(2 907)
(2 907)
(2 790)
(3 107)
(1 136)
(1 136)
(209)
1 249
(695)
(695)
(264)
(806)
(641)
(641)
(774)
Income from Continuing Operations
7 317
3 358
(1 740)
(3 553)
(10 085)
(10 698)
(8 281)
(8 323)
(2 622)
196
3 759
4 848
6 945
8 263
9 435
10 338
10 935
12 272
11 636
10 090
6 529
6 565
4 299
5 530
7 879
5 008
8 015
8 855
8 262
9 874
7 978
6 965
4 167
(1 098)
1 042
(87)
5
2 968
1 057
1 248
1 534
Income to Minority Interest
(9)
(1)
3
4
38
36
43
0
39
76
165
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
7 308
N/A
3 357
-54%
(1 737)
N/A
(3 549)
-104%
(10 046)
-183%
(10 661)
-6%
(7 859)
+26%
(7 908)
-1%
(2 204)
+72%
651
N/A
4 572
+602%
5 631
+23%
7 708
+37%
8 984
+17%
9 435
+5%
10 338
+10%
10 935
+6%
12 272
+12%
11 636
-5%
10 090
-13%
6 529
-35%
6 565
+1%
4 299
-35%
5 530
+29%
7 879
+42%
5 008
-36%
8 015
+60%
8 855
+10%
8 262
-7%
9 874
+20%
7 978
-19%
6 965
-13%
4 167
-40%
(1 098)
N/A
1 042
N/A
(87)
N/A
5
N/A
2 968
+61 882%
1 057
-64%
1 248
+18%
1 534
+23%
EPS (Diluted)
119.8
N/A
57.87
-52%
-32.16
N/A
-51.43
-60%
-141.49
-175%
-150.15
-6%
-112.27
+25%
-111.38
+1%
-31.04
+72%
8.56
N/A
64.39
+652%
79.3
+23%
108.56
+37%
126.53
+17%
132.88
+5%
145.6
+10%
156.21
+7%
175.31
+12%
166.22
-5%
144.14
-13%
93.27
-35%
93.78
+1%
60.55
-35%
79
+30%
112.55
+42%
69.55
-38%
116.15
+67%
126.5
+9%
118.22
-7%
142.46
+21%
114.07
-20%
99.08
-13%
59.27
-40%
-15.62
N/A
14.82
N/A
-1.24
N/A
0.07
N/A
42.23
+60 229%
15.04
-64%
17.76
+18%
21.83
+23%

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 198,500+ 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.