Nongshim Co Ltd
KRX:004370
Nongshim Co Ltd
KRX:004370
Price:
405 000
KRW
-1.82%
Market Closed
Market Cap:
2.5T
KRW
Income Statement
Earnings Waterfall
Nongshim Co Ltd
Nongshim Co Ltd
|
Revenue
|
3.4T
KRW
|
|
Cost of Revenue
|
-2.5T
KRW
|
|
Gross Profit
|
965.5B
KRW
|
|
Operating Expenses
|
-802.5B
KRW
|
|
Operating Income
|
163.1B
KRW
|
|
Other Expenses
|
-5.8B
KRW
|
|
Net Income
|
157.3B
KRW
|
Income Statement
Nongshim Co Ltd
Nongshim Co Ltd
Currency: KRW
Millions
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 |
2 041 704
N/A
|
2 039 386
0%
|
2 078 502
+2%
|
2 136 390
+3%
|
2 181 624
+2%
|
2 209 812
+1%
|
2 207 562
0%
|
2 209 309
+0%
|
2 217 015
+0%
|
2 204 250
-1%
|
2 213 324
+0%
|
2 237 280
+1%
|
2 208 261
-1%
|
2 215 961
+0%
|
2 212 436
0%
|
2 206 788
0%
|
2 236 436
+1%
|
2 261 939
+1%
|
2 297 340
+2%
|
2 321 197
+1%
|
2 343 943
+1%
|
2 443 051
+4%
|
2 542 899
+4%
|
2 604 488
+2%
|
2 639 796
+1%
|
2 586 533
-2%
|
2 566 431
-1%
|
2 587 948
+1%
|
2 662 983
+3%
|
2 764 871
+4%
|
2 873 118
+4%
|
3 013 131
+5%
|
3 129 065
+4%
|
3 253 147
+4%
|
3 334 505
+3%
|
3 377 410
+1%
|
3 410 559
+1%
|
3 422 708
+0%
|
3 445 886
+1%
|
3 440 363
0%
|
3 438 731
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 456 355)
|
(1 450 626)
|
(1 468 415)
|
(1 493 256)
|
(1 509 623)
|
(1 517 989)
|
(1 507 440)
|
(1 502 716)
|
(1 503 711)
|
(1 484 707)
|
(1 485 868)
|
(1 493 432)
|
(1 473 891)
|
(1 489 034)
|
(1 509 021)
|
(1 527 267)
|
(1 564 693)
|
(1 588 332)
|
(1 614 286)
|
(1 632 215)
|
(1 626 034)
|
(1 678 462)
|
(1 728 404)
|
(1 767 582)
|
(1 802 600)
|
(1 785 712)
|
(1 776 148)
|
(1 789 457)
|
(1 844 871)
|
(1 923 862)
|
(2 030 588)
|
(2 156 913)
|
(2 229 503)
|
(2 304 317)
|
(2 320 746)
|
(2 323 360)
|
(2 375 320)
|
(2 398 702)
|
(2 442 799)
|
(2 462 549)
|
(2 473 189)
|
|
| Gross Profit |
585 348
N/A
|
588 760
+1%
|
610 087
+4%
|
643 134
+5%
|
672 001
+4%
|
691 823
+3%
|
700 122
+1%
|
706 593
+1%
|
713 305
+1%
|
719 543
+1%
|
727 455
+1%
|
743 846
+2%
|
734 369
-1%
|
726 925
-1%
|
703 415
-3%
|
679 521
-3%
|
671 743
-1%
|
673 607
+0%
|
683 053
+1%
|
688 982
+1%
|
717 908
+4%
|
764 588
+7%
|
814 494
+7%
|
836 904
+3%
|
837 196
+0%
|
800 821
-4%
|
790 283
-1%
|
798 492
+1%
|
818 112
+2%
|
841 008
+3%
|
842 531
+0%
|
856 217
+2%
|
899 563
+5%
|
948 829
+5%
|
1 013 759
+7%
|
1 054 051
+4%
|
1 035 240
-2%
|
1 024 006
-1%
|
1 003 087
-2%
|
977 814
-3%
|
965 542
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(511 804)
|
(520 787)
|
(527 799)
|
(538 630)
|
(553 713)
|
(568 810)
|
(588 883)
|
(610 124)
|
(623 601)
|
(629 796)
|
(631 871)
|
(639 691)
|
(637 986)
|
(628 598)
|
(616 872)
|
(602 591)
|
(583 183)
|
(587 843)
|
(595 554)
|
(604 634)
|
(639 093)
|
(653 807)
|
(670 527)
|
(682 187)
|
(676 898)
|
(675 790)
|
(689 360)
|
(697 770)
|
(711 972)
|
(728 855)
|
(743 401)
|
(758 903)
|
(787 390)
|
(807 225)
|
(822 710)
|
(834 627)
|
(823 175)
|
(818 089)
|
(807 190)
|
(799 990)
|
(802 468)
|
|
| Selling, General & Administrative |
(477 605)
|
(486 900)
|
(494 625)
|
(505 172)
|
(519 566)
|
(533 892)
|
(553 170)
|
(574 789)
|
(588 686)
|
(594 648)
|
(596 894)
|
(604 346)
|
(602 757)
|
(594 150)
|
(582 291)
|
(568 007)
|
(548 137)
|
(552 055)
|
(559 073)
|
(567 505)
|
(600 552)
|
(614 306)
|
(630 316)
|
(641 365)
|
(634 168)
|
(632 215)
|
(644 850)
|
(652 137)
|
(667 449)
|
(683 288)
|
(695 522)
|
(710 403)
|
(740 620)
|
(762 900)
|
(771 405)
|
(780 283)
|
(776 538)
|
(765 405)
|
(763 308)
|
(758 624)
|
(755 164)
|
|
| Research & Development |
(5 110)
|
(5 041)
|
(4 689)
|
(5 010)
|
(5 775)
|
(6 206)
|
(6 684)
|
(6 368)
|
(5 897)
|
(6 183)
|
(5 987)
|
(6 087)
|
(5 843)
|
(5 111)
|
(5 128)
|
(5 041)
|
(5 250)
|
(5 578)
|
(5 674)
|
(5 580)
|
(5 522)
|
(5 223)
|
(4 992)
|
(5 103)
|
(4 995)
|
(5 030)
|
(5 079)
|
(5 069)
|
(5 202)
|
(5 919)
|
(6 155)
|
(6 343)
|
(6 531)
|
(6 079)
|
(6 137)
|
(6 527)
|
(6 558)
|
(6 506)
|
(6 626)
|
(6 468)
|
(6 232)
|
|
| Depreciation & Amortization |
(29 090)
|
(28 847)
|
(28 487)
|
(28 450)
|
(28 372)
|
(28 713)
|
(29 029)
|
(28 967)
|
(29 019)
|
(28 957)
|
(28 989)
|
(29 257)
|
(29 386)
|
(29 338)
|
(29 455)
|
(29 545)
|
(29 796)
|
(30 211)
|
(30 807)
|
(31 548)
|
(33 018)
|
(34 277)
|
(35 217)
|
(35 717)
|
(37 735)
|
(38 544)
|
(39 431)
|
(40 566)
|
(39 321)
|
(39 649)
|
(41 724)
|
(42 157)
|
(40 238)
|
(38 247)
|
(45 167)
|
(47 817)
|
(40 079)
|
(42 401)
|
(33 480)
|
(31 121)
|
(41 073)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
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
|
(3 777)
|
(3 777)
|
(3 777)
|
0
|
|
| Operating Income |
73 544
N/A
|
67 973
-8%
|
82 288
+21%
|
104 504
+27%
|
118 288
+13%
|
123 013
+4%
|
111 239
-10%
|
96 469
-13%
|
89 703
-7%
|
89 747
+0%
|
95 585
+7%
|
104 156
+9%
|
96 384
-7%
|
98 327
+2%
|
86 541
-12%
|
76 928
-11%
|
88 560
+15%
|
85 763
-3%
|
87 499
+2%
|
84 348
-4%
|
78 816
-7%
|
110 782
+41%
|
143 969
+30%
|
154 720
+7%
|
160 297
+4%
|
125 032
-22%
|
100 923
-19%
|
100 721
0%
|
106 140
+5%
|
112 153
+6%
|
99 130
-12%
|
97 314
-2%
|
112 173
+15%
|
141 604
+26%
|
191 049
+35%
|
219 424
+15%
|
212 065
-3%
|
205 917
-3%
|
195 897
-5%
|
177 824
-9%
|
163 074
-8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
7 253
|
6 994
|
3 457
|
(544)
|
2 325
|
3 576
|
4 852
|
11 354
|
8 041
|
9 139
|
8 563
|
7 459
|
10 987
|
10 315
|
9 472
|
8 014
|
8 161
|
8 067
|
8 382
|
5 808
|
8 682
|
1 873
|
4 610
|
13 718
|
14 853
|
21 094
|
18 396
|
12 312
|
8 401
|
8 478
|
8 334
|
11 155
|
8 108
|
9 998
|
12 642
|
12 937
|
18 919
|
20 738
|
24 255
|
25 062
|
27 651
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
7
|
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
|
(3 777)
|
0
|
0
|
0
|
(328)
|
|
| Gain/Loss on Disposition of Assets |
4 418
|
3 835
|
24 453
|
23 954
|
20 372
|
20 380
|
233
|
1 784
|
2 563
|
2 472
|
2 286
|
1 140
|
316
|
391
|
403
|
32
|
(1)
|
(5)
|
(29)
|
(96)
|
(2 611)
|
(2 476)
|
(2 410)
|
(2 133)
|
361
|
226
|
3 045
|
3 252
|
3 324
|
3 622
|
(6 426)
|
(6 921)
|
(6 970)
|
(7 295)
|
154
|
225
|
366
|
469
|
274
|
238
|
4 051
|
|
| Total Other Income |
12 115
|
11 629
|
11 268
|
12 100
|
12 541
|
130 874
|
133 961
|
133 442
|
132 986
|
15 892
|
13 029
|
13 180
|
11 747
|
12 022
|
13 637
|
13 872
|
15 602
|
14 957
|
16 896
|
18 594
|
18 604
|
20 040
|
18 473
|
15 626
|
15 041
|
17 478
|
15 991
|
17 935
|
18 952
|
17 517
|
51 426
|
50 131
|
45 529
|
41 906
|
7 010
|
9 210
|
3 555
|
4 688
|
8 671
|
12 517
|
23 368
|
|
| Pre-Tax Income |
97 331
N/A
|
90 430
-7%
|
121 465
+34%
|
140 013
+15%
|
153 525
+10%
|
277 851
+81%
|
250 286
-10%
|
243 049
-3%
|
233 293
-4%
|
117 248
-50%
|
119 463
+2%
|
125 933
+5%
|
119 434
-5%
|
121 054
+1%
|
110 053
-9%
|
98 847
-10%
|
112 322
+14%
|
108 783
-3%
|
112 749
+4%
|
108 654
-4%
|
103 492
-5%
|
130 219
+26%
|
164 641
+26%
|
181 930
+11%
|
190 552
+5%
|
163 828
-14%
|
138 354
-16%
|
134 219
-3%
|
136 817
+2%
|
141 771
+4%
|
152 464
+8%
|
151 680
-1%
|
158 841
+5%
|
186 213
+17%
|
210 855
+13%
|
241 796
+15%
|
231 128
-4%
|
231 813
+0%
|
229 096
-1%
|
215 641
-6%
|
217 816
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(32 875)
|
(31 555)
|
(38 218)
|
(42 685)
|
(36 113)
|
(40 099)
|
(34 186)
|
(33 065)
|
(34 064)
|
(31 981)
|
(33 223)
|
(33 749)
|
(28 748)
|
(28 011)
|
(25 223)
|
(23 516)
|
(28 021)
|
(27 472)
|
(34 405)
|
(33 732)
|
(32 423)
|
(39 414)
|
(42 070)
|
(45 944)
|
(41 504)
|
(34 592)
|
(27 278)
|
(27 361)
|
(37 180)
|
(38 208)
|
(39 159)
|
(35 411)
|
(42 807)
|
(49 038)
|
(56 640)
|
(65 829)
|
(59 659)
|
(61 333)
|
(60 820)
|
(60 466)
|
(60 186)
|
|
| Income from Continuing Operations |
64 456
|
58 876
|
83 248
|
97 329
|
117 412
|
237 752
|
216 100
|
209 985
|
199 230
|
85 268
|
86 241
|
92 184
|
90 686
|
93 043
|
84 829
|
75 330
|
84 302
|
81 310
|
78 344
|
74 922
|
71 069
|
90 805
|
122 572
|
135 988
|
149 048
|
129 240
|
111 078
|
106 861
|
99 637
|
103 563
|
113 305
|
116 268
|
116 034
|
137 175
|
154 215
|
175 967
|
171 469
|
170 480
|
168 276
|
155 175
|
157 630
|
|
| Income to Minority Interest |
548
|
268
|
(72)
|
(170)
|
(74)
|
(25)
|
(78)
|
(41)
|
60
|
(54)
|
226
|
207
|
(25)
|
(32)
|
(77)
|
(79)
|
(9)
|
(40)
|
(97)
|
(10)
|
(73)
|
(106)
|
(318)
|
(414)
|
(537)
|
(469)
|
(293)
|
(120)
|
191
|
301
|
13
|
11
|
89
|
309
|
545
|
450
|
435
|
295
|
367
|
(106)
|
(329)
|
|
| Net Income (Common) |
65 003
N/A
|
59 143
-9%
|
83 175
+41%
|
97 158
+17%
|
117 338
+21%
|
237 727
+103%
|
216 022
-9%
|
209 944
-3%
|
199 290
-5%
|
85 213
-57%
|
86 466
+1%
|
92 389
+7%
|
90 661
-2%
|
93 009
+3%
|
84 750
-9%
|
75 251
-11%
|
84 292
+12%
|
81 271
-4%
|
78 248
-4%
|
74 912
-4%
|
70 995
-5%
|
90 699
+28%
|
122 253
+35%
|
135 573
+11%
|
148 511
+10%
|
128 768
-13%
|
110 783
-14%
|
106 739
-4%
|
99 828
-6%
|
103 864
+4%
|
113 317
+9%
|
116 279
+3%
|
116 122
0%
|
137 483
+18%
|
154 760
+13%
|
176 417
+14%
|
171 905
-3%
|
170 775
-1%
|
168 643
-1%
|
155 069
-8%
|
157 302
+1%
|
|
| EPS (Diluted) |
10 833.83
N/A
|
9 857.16
-9%
|
13 862.5
+41%
|
16 193
+17%
|
19 556.33
+21%
|
39 621.16
+103%
|
36 003.66
-9%
|
34 990.66
-3%
|
33 215
-5%
|
14 202.16
-57%
|
14 411
+1%
|
15 398.16
+7%
|
15 110.16
-2%
|
15 501.5
+3%
|
14 125
-9%
|
12 541.83
-11%
|
14 048.66
+12%
|
13 545.16
-4%
|
13 041.33
-4%
|
12 485.33
-4%
|
11 832.5
-5%
|
15 116.5
+28%
|
20 375.5
+35%
|
22 595.5
+11%
|
24 751.83
+10%
|
21 461.33
-13%
|
19 157.99
-11%
|
18 458.51
-4%
|
17 263.44
-6%
|
17 961.48
+4%
|
19 596.16
+9%
|
20 108.41
+3%
|
20 081.21
0%
|
23 775.23
+18%
|
26 762.91
+13%
|
30 508.11
+14%
|
29 727.78
-3%
|
29 532.45
-1%
|
29 163.84
-1%
|
26 399.47
-9%
|
26 747.46
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
