Dongwon Industries Co Ltd
KRX:006040
Dongwon Industries Co Ltd
KRX:006040
Price:
37 250
KRW
Market Closed
Market Cap:
1.5T
KRW
Income Statement
Earnings Waterfall
Dongwon Industries Co Ltd
Dongwon Industries Co Ltd
|
Revenue
|
8.9T
KRW
|
|
Cost of Revenue
|
-7.3T
KRW
|
|
Gross Profit
|
1.6T
KRW
|
|
Operating Expenses
|
-1.1T
KRW
|
|
Operating Income
|
501.3B
KRW
|
|
Other Expenses
|
-426B
KRW
|
|
Net Income
|
75.3B
KRW
|
Income Statement
Dongwon Industries Co Ltd
Dongwon Industries 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 |
1 383 949
N/A
|
1 341 897
-3%
|
1 380 472
+3%
|
1 379 186
0%
|
1 359 734
-1%
|
1 402 918
+3%
|
1 462 326
+4%
|
1 498 512
+2%
|
1 576 386
+5%
|
1 752 008
+11%
|
1 938 415
+11%
|
2 157 991
+11%
|
2 381 067
+10%
|
2 431 726
+2%
|
2 441 705
+0%
|
2 440 597
0%
|
2 444 610
+0%
|
2 513 176
+3%
|
2 585 173
+3%
|
2 671 250
+3%
|
2 682 595
+0%
|
2 753 318
+3%
|
2 805 055
+2%
|
2 836 673
+1%
|
2 857 331
+1%
|
2 799 965
-2%
|
2 738 778
-2%
|
2 742 106
+0%
|
7 603 000
+177%
|
2 931 044
-61%
|
3 127 604
+7%
|
3 291 325
+5%
|
9 026 258
+174%
|
10 474 499
+16%
|
11 815 962
+13%
|
13 299 020
+13%
|
8 948 571
-33%
|
8 926 214
0%
|
8 871 306
-1%
|
8 826 154
-1%
|
8 944 232
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 180 388)
|
(1 153 239)
|
(1 172 720)
|
(1 169 874)
|
(1 147 066)
|
(1 172 940)
|
(1 203 781)
|
(1 217 457)
|
(1 273 104)
|
(1 420 515)
|
(1 595 414)
|
(1 784 634)
|
(1 972 086)
|
(2 015 295)
|
(2 021 274)
|
(2 052 775)
|
(2 082 288)
|
(2 130 064)
|
(2 186 664)
|
(2 242 443)
|
(2 274 202)
|
(2 343 388)
|
(2 368 887)
|
(2 378 291)
|
(2 363 427)
|
(2 306 574)
|
(2 279 852)
|
(2 300 311)
|
(6 156 365)
|
(2 454 091)
|
(2 608 522)
|
(2 773 549)
|
(7 534 555)
|
(8 738 605)
|
(9 860 741)
|
(11 029 967)
|
(7 429 457)
|
(7 400 608)
|
(7 345 184)
|
(7 279 337)
|
(7 338 072)
|
|
| Gross Profit |
203 561
N/A
|
188 658
-7%
|
207 752
+10%
|
209 313
+1%
|
212 669
+2%
|
229 979
+8%
|
258 546
+12%
|
281 056
+9%
|
303 282
+8%
|
331 493
+9%
|
343 001
+3%
|
373 357
+9%
|
408 982
+10%
|
416 430
+2%
|
420 430
+1%
|
387 821
-8%
|
362 322
-7%
|
383 112
+6%
|
398 509
+4%
|
428 807
+8%
|
408 393
-5%
|
409 930
+0%
|
436 168
+6%
|
458 381
+5%
|
493 905
+8%
|
493 390
0%
|
458 925
-7%
|
441 795
-4%
|
1 446 635
+227%
|
476 953
-67%
|
519 082
+9%
|
517 776
0%
|
1 491 703
+188%
|
1 735 894
+16%
|
1 955 221
+13%
|
2 269 053
+16%
|
1 519 114
-33%
|
1 525 606
+0%
|
1 526 122
+0%
|
1 546 816
+1%
|
1 606 160
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(120 612)
|
(124 120)
|
(129 954)
|
(132 349)
|
(133 431)
|
(135 560)
|
(160 329)
|
(168 295)
|
(151 835)
|
(163 891)
|
(173 520)
|
(173 060)
|
(187 830)
|
(177 090)
|
(177 877)
|
(187 443)
|
(184 639)
|
(197 478)
|
(205 344)
|
(209 495)
|
(208 616)
|
(208 960)
|
(202 685)
|
(192 490)
|
(190 292)
|
(181 197)
|
(177 311)
|
(183 955)
|
(937 971)
|
(199 022)
|
(206 140)
|
(211 131)
|
(997 270)
|
(1 209 556)
|
(1 420 856)
|
(1 643 564)
|
(1 054 381)
|
(1 068 109)
|
(1 086 158)
|
(1 086 868)
|
(1 104 840)
|
|
| Selling, General & Administrative |
(115 455)
|
(119 112)
|
(124 917)
|
(127 235)
|
(128 850)
|
(131 558)
|
(135 200)
|
(146 146)
|
(149 071)
|
(163 891)
|
(173 520)
|
(173 061)
|
(185 320)
|
(177 091)
|
(177 878)
|
(187 443)
|
(182 090)
|
(197 478)
|
(205 345)
|
(209 495)
|
(203 412)
|
(208 960)
|
(202 684)
|
(192 489)
|
(184 853)
|
(183 048)
|
(179 636)
|
(185 208)
|
(900 250)
|
(199 022)
|
(206 140)
|
(211 131)
|
(941 332)
|
(1 209 556)
|
(1 420 856)
|
(1 643 564)
|
(1 006 945)
|
(1 068 109)
|
(1 086 158)
|
(1 086 868)
|
(1 049 214)
|
|
| Research & Development |
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
|
(5 989)
|
0
|
0
|
0
|
(6 684)
|
0
|
0
|
0
|
(10 384)
|
0
|
0
|
0
|
(13 875)
|
|
| Depreciation & Amortization |
(5 156)
|
(5 008)
|
(5 036)
|
(5 112)
|
(4 582)
|
(3 999)
|
0
|
0
|
(2 764)
|
0
|
0
|
0
|
(2 511)
|
0
|
0
|
0
|
(2 550)
|
0
|
0
|
0
|
(5 203)
|
0
|
0
|
0
|
(5 440)
|
0
|
0
|
0
|
(31 732)
|
0
|
0
|
0
|
(49 254)
|
0
|
0
|
0
|
(37 051)
|
0
|
0
|
0
|
(41 752)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(3)
|
(25 129)
|
(22 149)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 851
|
2 325
|
1 253
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
82 948
N/A
|
64 537
-22%
|
77 797
+21%
|
76 963
-1%
|
79 237
+3%
|
94 418
+19%
|
98 216
+4%
|
112 760
+15%
|
151 447
+34%
|
167 602
+11%
|
169 482
+1%
|
200 297
+18%
|
221 151
+10%
|
239 340
+8%
|
242 551
+1%
|
200 377
-17%
|
177 683
-11%
|
185 633
+4%
|
193 164
+4%
|
219 311
+14%
|
199 777
-9%
|
200 969
+1%
|
233 483
+16%
|
265 892
+14%
|
303 612
+14%
|
312 194
+3%
|
281 615
-10%
|
257 840
-8%
|
508 664
+97%
|
277 932
-45%
|
312 942
+13%
|
306 645
-2%
|
494 433
+61%
|
526 338
+6%
|
534 364
+2%
|
625 489
+17%
|
464 734
-26%
|
457 497
-2%
|
439 964
-4%
|
459 948
+5%
|
501 320
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(12 228)
|
(11 599)
|
(17 015)
|
(13 781)
|
(10 510)
|
(8 771)
|
(10 706)
|
(3 802)
|
(3 468)
|
1 470
|
1 272
|
(6 535)
|
(5 485)
|
(21 528)
|
(23 372)
|
(25 590)
|
(28 407)
|
(23 694)
|
(26 823)
|
(28 875)
|
(32 181)
|
(32 529)
|
(31 565)
|
(29 753)
|
(3 968)
|
(22 950)
|
(18 719)
|
(13 337)
|
(31 893)
|
(14 001)
|
(15 274)
|
(22 304)
|
(74 152)
|
(94 281)
|
(112 290)
|
(127 053)
|
(89 522)
|
(83 895)
|
(92 831)
|
(98 253)
|
(116 984)
|
|
| Non-Reccuring Items |
(6 402)
|
(6 377)
|
(10 061)
|
(11 549)
|
(26 130)
|
(26 635)
|
0
|
0
|
0
|
0
|
0
|
0
|
19 752
|
0
|
0
|
0
|
78
|
0
|
0
|
(1 645)
|
(6 202)
|
(2 546)
|
(3 020)
|
(302)
|
2 884
|
0
|
0
|
0
|
(67 266)
|
0
|
0
|
0
|
(11 272)
|
0
|
0
|
0
|
(4 347)
|
0
|
0
|
0
|
(14 002)
|
|
| Gain/Loss on Disposition of Assets |
9 140
|
9 162
|
790
|
(232)
|
(129)
|
(90)
|
0
|
0
|
40
|
0
|
0
|
0
|
34 388
|
0
|
0
|
0
|
1 405
|
0
|
0
|
0
|
(288)
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
(1 847)
|
0
|
0
|
0
|
4 080
|
0
|
0
|
0
|
6 528
|
0
|
0
|
0
|
27 219
|
|
| Total Other Income |
4 260
|
(9 342)
|
(12 218)
|
(13 376)
|
(21 330)
|
(6 190)
|
(6 235)
|
(3 163)
|
(1 090)
|
(3 315)
|
744
|
1 220
|
(49 599)
|
12 145
|
8 440
|
(28 634)
|
(60 494)
|
(69 468)
|
(69 656)
|
(83 261)
|
(86 247)
|
(107 472)
|
(80 570)
|
(32 401)
|
4 008
|
48 310
|
22 783
|
25 519
|
(6 667)
|
(27 602)
|
(8 886)
|
(6 181)
|
(7 334)
|
(963)
|
(32 120)
|
(26 637)
|
(28 840)
|
(10 469)
|
19 108
|
(206 540)
|
(201 709)
|
|
| Pre-Tax Income |
77 719
N/A
|
46 383
-40%
|
39 294
-15%
|
38 026
-3%
|
21 138
-44%
|
52 732
+149%
|
81 275
+54%
|
105 793
+30%
|
146 929
+39%
|
165 758
+13%
|
171 499
+3%
|
194 983
+14%
|
220 206
+13%
|
229 957
+4%
|
227 619
-1%
|
146 155
-36%
|
90 265
-38%
|
92 471
+2%
|
96 686
+5%
|
105 531
+9%
|
74 860
-29%
|
58 423
-22%
|
118 327
+103%
|
203 434
+72%
|
306 640
+51%
|
337 551
+10%
|
285 677
-15%
|
270 022
-5%
|
400 991
+49%
|
236 329
-41%
|
288 782
+22%
|
278 160
-4%
|
405 754
+46%
|
431 094
+6%
|
389 954
-10%
|
471 799
+21%
|
348 553
-26%
|
363 133
+4%
|
366 241
+1%
|
155 155
-58%
|
195 844
+26%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(19 074)
|
(4 684)
|
(3 165)
|
(3 846)
|
(14 125)
|
(26 484)
|
(38 987)
|
(48 655)
|
(69 516)
|
(72 577)
|
(73 643)
|
(64 472)
|
(52 363)
|
(54 533)
|
(51 973)
|
(41 661)
|
(19 274)
|
(23 156)
|
(20 624)
|
(18 707)
|
(23 457)
|
(16 252)
|
(23 857)
|
(44 030)
|
(62 995)
|
(74 485)
|
(64 553)
|
(62 101)
|
(85 952)
|
(56 296)
|
(72 112)
|
(68 062)
|
(109 209)
|
(115 467)
|
(108 541)
|
(128 383)
|
(76 365)
|
(81 010)
|
(84 435)
|
(59 172)
|
(82 280)
|
|
| Income from Continuing Operations |
58 644
|
41 699
|
36 130
|
34 181
|
7 013
|
26 249
|
42 288
|
57 138
|
77 413
|
93 181
|
97 856
|
130 511
|
167 844
|
175 424
|
175 647
|
104 495
|
70 991
|
69 317
|
76 063
|
86 825
|
51 403
|
42 171
|
94 470
|
159 405
|
243 645
|
263 067
|
221 125
|
207 921
|
315 040
|
180 033
|
216 670
|
210 098
|
296 545
|
315 628
|
281 413
|
343 416
|
272 187
|
282 124
|
281 806
|
95 984
|
113 564
|
|
| Income to Minority Interest |
2 009
|
1 844
|
1 266
|
1 525
|
4 593
|
5 162
|
2 847
|
1 970
|
(2 414)
|
(3 334)
|
(968)
|
(1 549)
|
(1 000)
|
(2 039)
|
(2 812)
|
(2 157)
|
(1 880)
|
(3 141)
|
(6 201)
|
(7 478)
|
(6 581)
|
(5 867)
|
(4 164)
|
(3 145)
|
(3 016)
|
(831)
|
(1 139)
|
(3 186)
|
(81 747)
|
(4 625)
|
(7 998)
|
(7 590)
|
(110 067)
|
(119 316)
|
(122 861)
|
(140 671)
|
(47 228)
|
(50 521)
|
(49 370)
|
(39 484)
|
(38 283)
|
|
| Net Income (Common) |
60 654
N/A
|
43 543
-28%
|
37 395
-14%
|
35 705
-5%
|
11 607
-67%
|
31 410
+171%
|
45 135
+44%
|
59 108
+31%
|
75 000
+27%
|
89 847
+20%
|
96 887
+8%
|
128 961
+33%
|
166 844
+29%
|
173 383
+4%
|
172 834
0%
|
102 337
-41%
|
69 111
-32%
|
66 176
-4%
|
69 863
+6%
|
79 349
+14%
|
44 822
-44%
|
36 305
-19%
|
90 306
+149%
|
156 259
+73%
|
240 629
+54%
|
262 236
+9%
|
219 985
-16%
|
204 734
-7%
|
233 293
+14%
|
175 408
-25%
|
208 672
+19%
|
202 509
-3%
|
186 478
-8%
|
196 311
+5%
|
158 552
-19%
|
202 744
+28%
|
224 959
+11%
|
231 603
+3%
|
232 436
+0%
|
56 500
-76%
|
75 281
+33%
|
|
| EPS (Diluted) |
20 218
N/A
|
14 514.33
-28%
|
12 465
-14%
|
11 901.66
-5%
|
3 869
-67%
|
10 470
+171%
|
15 045
+44%
|
19 702.66
+31%
|
25 000
+27%
|
29 949
+20%
|
32 295.66
+8%
|
42 987
+33%
|
55 614.66
+29%
|
57 794.33
+4%
|
57 611.33
0%
|
34 112.33
-41%
|
23 037
-32%
|
22 058.66
-4%
|
17 465.75
-21%
|
19 837.25
+14%
|
11 205.5
-44%
|
12 101.66
+8%
|
30 102
+149%
|
52 086.33
+73%
|
80 209.66
+54%
|
75 935.52
-5%
|
64 492.57
-15%
|
12 003.83
-81%
|
6 712.69
-44%
|
10 284.44
+53%
|
11 429.59
+11%
|
11 873.99
+4%
|
5 225.04
-56%
|
6 050.63
+16%
|
4 394.03
-27%
|
5 642.14
+28%
|
5 669.89
+0%
|
5 845
+3%
|
5 866.03
+0%
|
1 425.69
-76%
|
1 899.88
+33%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
