D

DI Corp
KRX:003160

Watchlist Manager
DI Corp
KRX:003160
Watchlist
Price: 11 070 KRW 2.79%
Market Cap: 286.7B KRW
Have any thoughts about
DI Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

188.3B
-2%
Revenue
Growth Rates:
1 Year
-11%
3 Years
-14%
5 Years
+71%
7 Years
+34%
10 Years
+42%
-6.1B
-262%
Operating Income
Growth Rates:
1 Year
-294%
3 Years
-
5 Years
+16%
7 Years
-
10 Years
-
-7.2B
-79%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-33%
7 Years
-
10 Years
-

Earnings Waterfall
DI Corp

Revenue
188.3B KRW
Cost of Revenue
-140.8B KRW
Gross Profit
47.5B KRW
Operating Expenses
-53.6B KRW
Operating Income
-6.1B KRW
Other Expenses
-1.1B KRW
Net Income
-7.2B KRW

Income Statement
DI Corp

Rotate your device to view
Income Statement
Currency: KRW
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 Sep-2024
Revenue
Revenue
133 011
N/A
133 969
+1%
140 852
+5%
128 977
-8%
117 369
-9%
105 481
-10%
97 639
-7%
89 723
-8%
99 710
+11%
109 725
+10%
112 360
+2%
121 824
+8%
140 524
+15%
152 166
+8%
179 289
+18%
213 629
+19%
211 988
-1%
195 994
-8%
170 593
-13%
122 611
-28%
110 230
-10%
109 539
-1%
103 547
-5%
134 337
+30%
150 895
+12%
162 258
+8%
195 675
+21%
228 002
+17%
219 585
-4%
226 567
+3%
229 968
+2%
209 807
-9%
228 451
+9%
231 004
+1%
214 973
-7%
219 165
+2%
210 673
-4%
214 542
+2%
210 058
-2%
191 684
-9%
188 271
-2%
Gross Profit
Cost of Revenue
(96 031)
(98 280)
(102 513)
(94 723)
(86 200)
(76 251)
(68 121)
(61 317)
(66 280)
(72 830)
(76 307)
(82 085)
(95 070)
(103 378)
(121 048)
(145 440)
(145 550)
(135 695)
(118 732)
(85 648)
(77 322)
(76 690)
(73 179)
(93 172)
(104 414)
(111 867)
(136 510)
(161 620)
(155 683)
(160 751)
(162 381)
(148 019)
(163 163)
(165 251)
(152 187)
(156 526)
(150 664)
(154 991)
(153 890)
(141 225)
(140 772)
Gross Profit
36 980
N/A
35 689
-3%
38 338
+7%
34 252
-11%
31 166
-9%
29 229
-6%
29 516
+1%
28 405
-4%
33 430
+18%
36 895
+10%
36 054
-2%
39 740
+10%
45 456
+14%
48 787
+7%
58 242
+19%
68 190
+17%
66 438
-3%
60 299
-9%
51 860
-14%
36 962
-29%
32 907
-11%
32 850
0%
30 369
-8%
41 166
+36%
46 482
+13%
50 390
+8%
59 165
+17%
66 382
+12%
63 903
-4%
65 817
+3%
67 588
+3%
61 788
-9%
65 288
+6%
65 753
+1%
62 787
-5%
62 639
0%
60 009
-4%
59 550
-1%
56 167
-6%
50 458
-10%
47 500
-6%
Operating Income
Operating Expenses
(26 843)
(26 884)
(27 518)
(27 333)
(32 324)
(27 681)
(29 471)
(30 355)
(32 188)
(31 413)
(33 197)
(32 594)
(33 134)
(37 272)
(40 344)
(40 718)
(39 839)
(38 775)
(40 694)
(39 547)
(40 166)
(39 385)
(40 042)
(41 123)
(42 893)
(44 869)
(45 854)
(48 002)
(47 446)
(49 340)
(50 009)
(53 079)
(52 109)
(54 600)
(61 877)
(61 655)
(61 551)
(53 411)
(53 221)
(52 133)
(53 569)
Selling, General & Administrative
(20 321)
(21 278)
(21 976)
(21 842)
(22 021)
(22 151)
(23 170)
(23 815)
(25 782)
(24 789)
(25 140)
(25 741)
(26 016)
(29 897)
(30 837)
(32 911)
(32 014)
(30 884)
(31 712)
(30 690)
(31 088)
(30 551)
(30 905)
(31 408)
(32 665)
(34 389)
(34 053)
(35 751)
(35 466)
(38 271)
(39 028)
(39 084)
(40 597)
(41 607)
(42 078)
(42 846)
(43 113)
(41 907)
(41 970)
(40 477)
(42 108)
Research & Development
(4 397)
(4 653)
(4 563)
(4 485)
(4 500)
(4 236)
(4 430)
(4 572)
(4 655)
(4 885)
(4 826)
(4 855)
(5 054)
(5 214)
(5 313)
(5 569)
(5 445)
(5 430)
(5 641)
(5 450)
(5 526)
(5 491)
(5 542)
(5 995)
(6 481)
(7 013)
(7 153)
(7 450)
(6 975)
(6 984)
(6 838)
(6 686)
(7 284)
(8 750)
(9 814)
(9 202)
(9 180)
(8 678)
(7 982)
(8 406)
(8 268)
Depreciation & Amortization
(979)
(953)
(979)
(1 006)
(1 097)
(1 293)
(1 464)
(1 598)
(1 753)
(1 739)
(1 848)
(1 998)
(2 066)
(2 161)
(2 153)
(2 239)
(2 380)
(2 461)
(2 604)
(2 682)
(2 835)
(3 344)
(3 296)
(3 421)
(3 447)
(3 466)
(3 631)
(3 784)
(3 989)
(4 085)
(4 142)
(4 217)
(4 229)
(4 242)
(3 933)
(3 556)
(3 205)
(2 826)
(2 778)
(2 759)
(2 702)
Other Operating Expenses
(1 146)
0
0
0
(4 706)
0
(407)
(370)
0
0
(1 383)
0
0
0
(2 041)
0
0
0
(737)
(725)
(717)
0
(299)
(299)
(300)
0
(1 017)
(1 017)
(1 016)
0
0
(3 092)
0
0
(6 052)
(6 052)
(6 052)
0
(491)
(491)
(491)
Operating Income
10 137
N/A
8 805
-13%
10 821
+23%
6 920
-36%
(1 156)
N/A
1 548
N/A
46
-97%
(1 950)
N/A
1 241
N/A
5 482
+342%
2 855
-48%
7 144
+150%
12 319
+72%
11 515
-7%
17 897
+55%
27 471
+53%
26 600
-3%
21 524
-19%
11 168
-48%
(2 583)
N/A
(7 258)
-181%
(6 535)
+10%
(9 673)
-48%
43
N/A
3 589
+8 247%
5 522
+54%
13 310
+141%
18 378
+38%
16 455
-10%
16 476
+0%
17 579
+7%
8 709
-50%
13 179
+51%
11 153
-15%
910
-92%
984
+8%
(1 542)
N/A
6 140
N/A
2 946
-52%
(1 675)
N/A
(6 070)
-262%
Pre-Tax Income
Interest Income Expense
400
1 366
1 241
1 709
1 885
888
278
(49)
(1 091)
953
1 074
1 771
2 181
22 502
22 647
22 876
23 477
1 073
2 543
1 552
852
(58)
(1 196)
(1 163)
(1 964)
(3 319)
(2 301)
(1 851)
(1 005)
808
643
970
1 552
4 442
4 326
2 907
1 382
289
173
647
567
Non-Reccuring Items
0
(4 518)
(4 669)
(4 705)
0
(559)
0
0
(403)
(1 385)
0
(1 415)
(1 541)
(2 042)
0
(2 023)
(1 874)
(724)
0
0
0
(300)
0
0
0
(1 015)
0
0
0
(3 031)
(3 092)
0
(3 092)
(6 113)
0
0
0
(491)
0
0
0
Gain/Loss on Disposition of Assets
95
(9)
(116)
(137)
(108)
16
101
114
155
185
142
199
212
145
115
64
(25)
25
556
548
580
(17)
0
2 995
2 726
5 868
4 138
1 152
1 181
4 449
3 896
3 995
4 631
1 056
169
(204)
(573)
(276)
(202)
44
13
Total Other Income
(1 393)
(117)
(148)
(653)
(648)
(545)
(527)
53
56
(2 803)
(2 874)
(2 923)
(2 987)
(5 126)
(5 162)
(5 231)
(5 160)
(1 301)
(1 233)
(213)
(189)
7 817
9 503
9 403
8 825
29
34
(1 039)
(449)
(346)
120
163
32
4 652
4 120
4 493
3 439
(1 203)
(1 086)
(2 742)
(1 597)
Pre-Tax Income
9 237
N/A
5 526
-40%
7 128
+29%
3 133
-56%
(27)
N/A
1 349
N/A
(102)
N/A
(1 832)
-1 696%
(42)
+98%
2 432
N/A
1 197
-51%
4 777
+299%
10 185
+113%
26 994
+165%
35 499
+32%
43 158
+22%
43 018
0%
20 597
-52%
13 033
-37%
(696)
N/A
(6 015)
-764%
907
N/A
(1 366)
N/A
11 276
N/A
13 176
+17%
7 084
-46%
15 182
+114%
16 640
+10%
16 182
-3%
18 356
+13%
19 145
+4%
13 837
-28%
16 301
+18%
15 190
-7%
9 526
-37%
8 179
-14%
2 706
-67%
4 458
+65%
1 831
-59%
(3 725)
N/A
(7 086)
-90%
Net Income
Tax Provision
(3 466)
(2 288)
(2 509)
(1 731)
(1 019)
77
320
714
450
(732)
(479)
(1 173)
(2 372)
(7 549)
(9 661)
(11 924)
(12 107)
(5 912)
(3 994)
(524)
795
(402)
(90)
(2 396)
(3 103)
(1 342)
(2 741)
(3 345)
(2 898)
(3 216)
(3 587)
(2 682)
(3 303)
(24)
1 197
1 868
2 852
(2 497)
(1 711)
(926)
(380)
Income from Continuing Operations
5 772
3 238
4 618
1 400
(1 049)
1 426
216
(1 118)
409
1 700
718
3 603
7 812
19 445
25 837
31 233
30 911
14 685
9 041
(1 218)
(5 219)
505
(1 456)
8 879
10 072
5 742
12 440
13 296
13 285
15 139
15 558
11 155
12 998
15 165
10 723
10 047
5 558
1 961
120
(4 652)
(7 466)
Income to Minority Interest
(308)
(233)
(233)
(53)
10
(11)
(113)
66
(183)
(696)
(662)
(875)
(1 029)
(1 126)
(2 238)
(4 108)
(4 769)
(4 280)
(3 105)
(1 285)
(175)
142
380
91
(192)
(292)
(512)
37
364
225
(294)
(918)
(1 231)
(565)
171
755
1 119
1 193
820
642
307
Net Income (Common)
5 463
N/A
3 005
-45%
4 385
+46%
1 347
-69%
(1 039)
N/A
1 415
N/A
102
-93%
(1 053)
N/A
225
N/A
1 004
+346%
56
-94%
2 728
+4 771%
6 784
+149%
18 320
+170%
23 599
+29%
27 125
+15%
26 141
-4%
10 405
-60%
5 936
-43%
(2 503)
N/A
(5 394)
-116%
647
N/A
(1 076)
N/A
8 970
N/A
9 879
+10%
5 451
-45%
11 927
+119%
13 332
+12%
13 648
+2%
15 364
+13%
15 265
-1%
10 238
-33%
11 768
+15%
14 600
+24%
10 894
-25%
10 802
-1%
6 677
-38%
3 154
-53%
941
-70%
(4 010)
N/A
(7 159)
-79%
EPS (Diluted)
188.37
N/A
103.62
-45%
151.2
+46%
46.44
-69%
-35.82
N/A
48.79
N/A
3.51
-93%
-36.31
N/A
7.75
N/A
34.62
+347%
1.93
-94%
94.06
+4 774%
233.93
+149%
631.72
+170%
813.75
+29%
935.34
+15%
901.41
-4%
358.79
-60%
204.68
-43%
-86.31
N/A
-186
-116%
22.31
N/A
-37.1
N/A
332.22
N/A
379.96
+14%
201.88
-47%
458.73
+127%
514.8
+12%
527.01
+2%
593.28
+13%
589.45
-1%
395.32
-33%
454.41
+15%
563.78
+24%
418.63
-26%
417.12
0%
257.83
-38%
121.77
-53%
36.33
-70%
-154.79
N/A
-275.16
-78%

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.