Ottogi Corp
KRX:007310

Watchlist Manager
Ottogi Corp Logo
Ottogi Corp
KRX:007310
Watchlist
Price: 378 500 KRW -1.43%
Market Cap: 1.4T KRW
Have any thoughts about
Ottogi Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.5T
+0.1%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+32%
5 Years
+51%
7 Years
+70%
10 Years
+98%
259.4B
-1%
Operating Income
Growth Rates:
1 Year
-13%
3 Years
+48%
5 Years
+32%
7 Years
+89%
10 Years
+124%
166.9B
-0.4%
Net Income
Growth Rates:
1 Year
-38%
3 Years
+91%
5 Years
+10%
7 Years
+27%
10 Years
+71%

Earnings Waterfall
Ottogi Corp

Revenue
3.5T KRW
Cost of Revenue
-2.9T KRW
Gross Profit
618.3B KRW
Operating Expenses
-359B KRW
Operating Income
259.4B KRW
Other Expenses
-92.5B KRW
Net Income
166.9B KRW

Income Statement
Ottogi Corp

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
1 764 356
N/A
1 775 296
+1%
1 781 729
+0%
1 792 411
+1%
1 816 017
+1%
1 855 963
+2%
1 883 099
+1%
1 934 220
+3%
1 966 606
+2%
1 979 544
+1%
2 010 658
+2%
2 026 847
+1%
2 052 232
+1%
2 100 131
+2%
2 126 150
+1%
2 159 745
+2%
2 183 441
+1%
2 198 726
+1%
2 246 764
+2%
2 278 079
+1%
2 307 993
+1%
2 325 376
+1%
2 359 651
+1%
2 408 438
+2%
2 482 294
+3%
2 566 582
+3%
2 595 881
+1%
2 621 606
+1%
2 649 407
+1%
2 674 884
+1%
2 739 037
+2%
2 810 227
+3%
2 930 789
+4%
3 045 567
+4%
3 183 315
+5%
3 297 651
+4%
3 362 595
+2%
3 449 747
+3%
3 454 548
+0%
3 481 340
+1%
3 486 346
+0%
Gross Profit
Cost of Revenue
(1 362 778)
(1 369 600)
(1 366 215)
(1 364 171)
(1 376 143)
(1 401 190)
(1 425 163)
(1 472 824)
(1 493 830)
(1 501 459)
(1 523 766)
(1 546 597)
(1 571 717)
(1 610 211)
(1 649 225)
(1 697 370)
(1 742 792)
(1 791 468)
(1 847 750)
(1 868 929)
(1 898 641)
(1 915 475)
(1 951 178)
(1 991 362)
(2 046 450)
(2 112 941)
(2 133 596)
(2 166 452)
(2 208 434)
(2 236 650)
(2 297 455)
(2 352 368)
(2 450 113)
(2 565 631)
(2 682 425)
(2 779 173)
(2 816 769)
(2 856 316)
(2 849 433)
(2 860 724)
(2 868 012)
Gross Profit
401 578
N/A
405 695
+1%
415 513
+2%
428 239
+3%
439 874
+3%
454 773
+3%
457 936
+1%
461 395
+1%
472 775
+2%
478 084
+1%
486 892
+2%
480 251
-1%
480 516
+0%
489 921
+2%
476 926
-3%
462 376
-3%
440 650
-5%
407 259
-8%
399 014
-2%
409 150
+3%
409 352
+0%
409 901
+0%
408 473
0%
417 076
+2%
435 843
+4%
453 640
+4%
462 285
+2%
455 152
-2%
440 972
-3%
438 233
-1%
441 581
+1%
457 859
+4%
480 676
+5%
479 936
0%
500 890
+4%
518 478
+4%
545 826
+5%
593 430
+9%
605 115
+2%
620 616
+3%
618 333
0%
Operating Income
Operating Expenses
(285 815)
(290 153)
(299 643)
(307 732)
(310 906)
(317 198)
(324 527)
(332 847)
(340 881)
(340 256)
(344 391)
(344 002)
(343 205)
(353 573)
(330 870)
(297 543)
(278 814)
(249 401)
(247 290)
(211 487)
(212 334)
(248 354)
(260 195)
(267 878)
(271 622)
(266 416)
(263 840)
(263 613)
(266 155)
(270 123)
(275 006)
(282 542)
(293 840)
(301 793)
(315 233)
(236 333)
(246 815)
(255 668)
(350 221)
(358 297)
(358 966)
Selling, General & Administrative
(283 565)
(287 860)
(293 557)
(301 960)
(304 839)
(310 851)
(317 559)
(324 215)
(332 209)
(331 555)
(337 182)
(336 145)
(335 234)
(345 650)
(323 532)
(300 203)
(281 255)
(251 517)
(238 519)
(232 515)
(231 391)
(232 477)
(241 754)
(244 744)
(247 991)
(244 466)
(246 517)
(247 674)
(250 660)
(254 152)
(259 032)
(266 138)
(277 612)
(285 524)
(298 569)
(309 068)
(319 639)
(328 160)
(332 324)
(339 776)
(339 234)
Depreciation & Amortization
(5 755)
(5 797)
(6 086)
(6 348)
(6 643)
(6 925)
(6 968)
(7 086)
(7 127)
(7 155)
(7 210)
(7 177)
(7 290)
(7 242)
(7 338)
(7 570)
(7 789)
(8 114)
(8 770)
(10 601)
(12 572)
(15 806)
(18 441)
(19 684)
(20 180)
(18 499)
(17 322)
(16 048)
(15 604)
(15 970)
(15 974)
(16 324)
(16 148)
(16 269)
(16 664)
(17 415)
(17 326)
(17 658)
(17 898)
(18 113)
(19 324)
Other Operating Expenses
3 505
3 504
0
576
576
578
0
(1 546)
(1 545)
(1 546)
0
(680)
(681)
(681)
0
10 230
10 230
10 230
0
31 629
31 629
(71)
0
(3 450)
(3 451)
(3 451)
0
109
110
0
0
(80)
(80)
0
0
90 150
90 150
90 150
0
(408)
(408)
Operating Income
115 763
N/A
115 543
0%
115 871
+0%
120 508
+4%
128 969
+7%
137 576
+7%
133 409
-3%
128 549
-4%
131 895
+3%
137 829
+4%
142 501
+3%
136 248
-4%
137 310
+1%
136 346
-1%
146 055
+7%
164 832
+13%
161 836
-2%
157 859
-2%
151 725
-4%
197 664
+30%
197 018
0%
161 547
-18%
148 278
-8%
149 198
+1%
164 222
+10%
187 225
+14%
198 445
+6%
191 541
-3%
174 818
-9%
168 112
-4%
166 575
-1%
175 317
+5%
186 835
+7%
178 143
-5%
185 656
+4%
282 144
+52%
299 011
+6%
337 762
+13%
254 894
-25%
262 318
+3%
259 367
-1%
Pre-Tax Income
Interest Income Expense
19 902
17 367
9 527
11 489
12 085
11 238
9 925
11 682
11 065
13 048
18 778
20 242
22 703
33 769
30 734
26 741
25 189
16 620
17 607
15 326
10 431
2 885
3 021
3 460
4 768
(8 363)
(10 424)
(12 417)
(11 082)
(4 432)
(3 308)
(4 357)
(8 597)
(11 852)
(3 199)
(15 867)
(21 793)
(18 534)
(32 758)
(24 986)
(23 213)
Non-Reccuring Items
0
0
578
0
0
0
(1 547)
0
0
0
(681)
0
0
0
10 229
0
0
31 700
31 630
0
0
0
(3 451)
0
0
0
111
0
0
31
(80)
0
0
0
90 150
0
0
0
(408)
0
0
Gain/Loss on Disposition of Assets
(778)
2 834
(47)
0
(72)
(697)
2 825
2 828
2 916
97
16 201
16 180
16 418
16 338
281
361
5 103
5 074
4 043
4 236
(1 523)
(1 284)
(309)
(525)
22
(341)
(956)
(980)
(552)
(581)
(107)
17 781
17 589
18 458
18 359
465
411
(365)
907
496
533
Total Other Income
(2 255)
(2 429)
(840)
(756)
(1 158)
(1 583)
(1 759)
7 291
8 526
6 874
6 619
1 242
(1 592)
3 133
(6 968)
(11 212)
(11 124)
(14 360)
(3 171)
(3 907)
(2 258)
(2 643)
(5 549)
(4 652)
(7 512)
(18 262)
(10 173)
(5 700)
(4 030)
5 530
(180)
(5 451)
(8 197)
(6 886)
(7 446)
(4 978)
(975)
(2 295)
(2 650)
(4 744)
(3 703)
Pre-Tax Income
132 631
N/A
133 315
+1%
125 088
-6%
131 241
+5%
139 823
+7%
146 533
+5%
142 853
-3%
150 349
+5%
154 401
+3%
157 847
+2%
183 418
+16%
173 912
-5%
174 840
+1%
189 587
+8%
180 330
-5%
180 722
+0%
181 003
+0%
196 892
+9%
201 834
+3%
213 319
+6%
203 669
-5%
160 506
-21%
141 991
-12%
147 480
+4%
161 499
+10%
160 259
-1%
177 004
+10%
172 443
-3%
159 153
-8%
168 659
+6%
162 901
-3%
183 290
+13%
187 630
+2%
177 863
-5%
283 520
+59%
261 765
-8%
276 655
+6%
316 569
+14%
219 985
-31%
233 085
+6%
232 985
0%
Net Income
Tax Provision
(34 228)
(33 905)
(30 977)
(31 909)
(34 589)
(36 852)
(37 919)
(29 290)
(37 754)
(38 307)
(45 427)
(52 209)
(43 285)
(46 668)
(47 948)
(50 520)
(52 790)
(36 671)
(41 005)
(51 869)
(50 008)
(56 302)
(42 196)
(29 066)
(31 985)
(49 289)
(66 624)
(72 982)
(69 646)
(57 909)
(32 923)
(36 832)
(37 565)
(34 608)
(5 026)
(1 131)
(4 235)
(14 935)
(58 304)
(60 487)
(60 536)
Income from Continuing Operations
98 403
99 411
94 111
99 333
105 236
109 682
104 933
121 061
116 648
119 540
137 991
121 702
131 555
142 920
132 382
130 203
128 213
160 221
160 829
161 449
153 661
104 205
99 795
118 417
129 516
110 971
110 380
99 462
89 508
110 751
129 978
146 458
150 065
143 256
278 494
260 633
272 420
301 634
161 681
172 598
172 449
Income to Minority Interest
(571)
(487)
(346)
(412)
(475)
(514)
(478)
(498)
(467)
(464)
(470)
(749)
(622)
(872)
(1 109)
(999)
(1 567)
(1 638)
(873)
(1 806)
(2 319)
(2 839)
(2 956)
(2 856)
(3 305)
(4 108)
(4 126)
(3 358)
(1 991)
(139)
(568)
(588)
(536)
(575)
(3 953)
(625)
(2 071)
(2 588)
(1 350)
(4 976)
(5 576)
Net Income (Common)
97 833
N/A
98 924
+1%
93 766
-5%
98 922
+5%
104 761
+6%
109 168
+4%
104 455
-4%
120 562
+15%
116 181
-4%
119 076
+2%
137 517
+15%
120 948
-12%
130 927
+8%
142 043
+8%
131 187
-8%
129 118
-2%
126 561
-2%
158 497
+25%
159 956
+1%
159 643
0%
151 342
-5%
101 365
-33%
96 839
-4%
115 561
+19%
126 211
+9%
106 864
-15%
106 254
-1%
96 104
-10%
87 517
-9%
110 612
+26%
129 410
+17%
145 870
+13%
149 529
+3%
142 680
-5%
274 541
+92%
260 008
-5%
270 348
+4%
299 046
+11%
160 331
-46%
167 622
+5%
166 873
0%
EPS (Diluted)
32 611
N/A
32 974.66
+1%
31 255.33
-5%
32 974
+5%
34 920.33
+6%
36 389.33
+4%
34 818.33
-4%
40 187.33
+15%
38 727
-4%
39 692
+2%
45 839
+15%
40 316
-12%
43 642.33
+8%
47 347.66
+8%
43 729
-8%
43 039.33
-2%
42 187
-2%
52 832.33
+25%
53 318.66
+1%
53 214.33
0%
50 447.33
-5%
33 788.33
-33%
32 279.66
-4%
38 520.33
+19%
42 070.33
+9%
35 621.33
-15%
35 418
-1%
32 034.66
-10%
25 735.36
-20%
32 526.86
+26%
38 054.47
+17%
42 894.78
+13%
43 970.72
+3%
41 956.71
-5%
80 501.14
+92%
75 598.51
-6%
78 604.94
+4%
86 948.95
+11%
46 617.02
-46%
49 107.98
+5%
48 888.53
0%

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 198,100+ 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.