Firstec Co Ltd
KRX:010820
Firstec Co Ltd
KRX:010820
Price:
4 810
KRW
8.46%
Market Closed
Market Cap:
234.6B
KRW
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
Firstec Co Ltd
4810
+375 (+8.46%)
| 52 Week Range |
3 005
4 945
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Firstec Co Ltd
Firstec Co Ltd
Income Statement
Firstec Co Ltd
Firstec Co Ltd
Currency: KRW
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
734
|
0
|
0
|
0
|
574
|
312
|
0
|
0
|
884
|
0
|
0
|
0
|
1 060
|
0
|
0
|
0
|
1 444
|
0
|
0
|
0
|
1 550
|
0
|
0
|
0
|
921
|
203
|
0
|
0
|
788
|
160
|
0
|
0
|
426
|
24
|
0
|
0
|
96
|
23
|
46
|
69
|
91
|
89
|
79
|
74
|
111
|
167
|
227
|
282
|
292
|
0
|
0
|
0
|
|
| Revenue |
91 483
N/A
|
95 541
+4%
|
94 823
-1%
|
101 007
+7%
|
108 779
+8%
|
111 736
+3%
|
116 301
+4%
|
117 149
+1%
|
115 615
-1%
|
121 173
+5%
|
124 918
+3%
|
138 569
+11%
|
138 760
+0%
|
141 836
+2%
|
147 375
+4%
|
138 043
-6%
|
151 319
+10%
|
157 935
+4%
|
160 221
+1%
|
163 515
+2%
|
161 959
-1%
|
156 136
-4%
|
143 469
-8%
|
136 120
-5%
|
130 995
-4%
|
122 320
-7%
|
126 020
+3%
|
127 763
+1%
|
126 314
-1%
|
127 571
+1%
|
134 430
+5%
|
145 480
+8%
|
132 075
-9%
|
140 537
+6%
|
137 874
-2%
|
129 356
-6%
|
136 697
+6%
|
138 532
+1%
|
144 620
+4%
|
149 196
+3%
|
160 154
+7%
|
166 390
+4%
|
165 324
-1%
|
168 506
+2%
|
173 103
+3%
|
171 742
-1%
|
180 264
+5%
|
190 702
+6%
|
207 273
+9%
|
225 036
+9%
|
240 314
+7%
|
262 680
+9%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(81 735)
|
(85 454)
|
(85 472)
|
(90 351)
|
(98 120)
|
(100 653)
|
(105 659)
|
(107 380)
|
(104 107)
|
(109 869)
|
(113 112)
|
(126 896)
|
(127 642)
|
(130 493)
|
(135 762)
|
(126 580)
|
(141 188)
|
(147 710)
|
(150 062)
|
(153 342)
|
(149 683)
|
(145 642)
|
(141 161)
|
(141 438)
|
(144 379)
|
(140 316)
|
(133 747)
|
(129 499)
|
(124 431)
|
(122 266)
|
(131 075)
|
(139 847)
|
(123 014)
|
(130 320)
|
(127 801)
|
(120 388)
|
(126 328)
|
(128 178)
|
(135 360)
|
(139 799)
|
(150 079)
|
(155 143)
|
(152 992)
|
(155 732)
|
(161 728)
|
(160 087)
|
(168 894)
|
(177 996)
|
(193 703)
|
(209 465)
|
(223 124)
|
(242 797)
|
|
| Gross Profit |
9 748
N/A
|
10 088
+3%
|
9 353
-7%
|
10 657
+14%
|
10 659
+0%
|
11 083
+4%
|
10 641
-4%
|
9 769
-8%
|
11 508
+18%
|
11 303
-2%
|
11 805
+4%
|
11 672
-1%
|
11 118
-5%
|
11 343
+2%
|
11 612
+2%
|
11 462
-1%
|
10 131
-12%
|
10 223
+1%
|
10 158
-1%
|
10 172
+0%
|
12 276
+21%
|
10 494
-15%
|
2 308
-78%
|
(5 318)
N/A
|
(13 384)
-152%
|
(17 996)
-34%
|
(7 727)
+57%
|
(1 737)
+78%
|
1 883
N/A
|
5 304
+182%
|
3 354
-37%
|
5 633
+68%
|
9 062
+61%
|
10 217
+13%
|
10 072
-1%
|
8 968
-11%
|
10 369
+16%
|
10 354
0%
|
9 260
-11%
|
9 397
+1%
|
10 075
+7%
|
11 247
+12%
|
12 332
+10%
|
12 774
+4%
|
11 376
-11%
|
11 655
+2%
|
11 370
-2%
|
12 706
+12%
|
13 571
+7%
|
15 572
+15%
|
17 190
+10%
|
19 884
+16%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 769)
|
(7 970)
|
(7 907)
|
(7 964)
|
(8 606)
|
(8 806)
|
(9 347)
|
(9 173)
|
(8 733)
|
(8 695)
|
(8 549)
|
(8 711)
|
(9 252)
|
(9 433)
|
(9 292)
|
(9 547)
|
(9 669)
|
(9 669)
|
(9 521)
|
(9 155)
|
(11 204)
|
(11 362)
|
(11 367)
|
(11 413)
|
(8 693)
|
(10 948)
|
(10 339)
|
(9 795)
|
(6 544)
|
(6 348)
|
(6 213)
|
(5 863)
|
(5 045)
|
(5 130)
|
(5 100)
|
(5 382)
|
(6 034)
|
(6 208)
|
(6 461)
|
(6 865)
|
(6 963)
|
(7 524)
|
(8 009)
|
(8 438)
|
(8 868)
|
(8 891)
|
(8 909)
|
(9 055)
|
(9 222)
|
(9 821)
|
(10 437)
|
(11 338)
|
|
| Selling, General & Administrative |
(6 719)
|
(7 726)
|
(7 663)
|
(7 718)
|
(7 116)
|
(7 958)
|
(8 094)
|
(7 467)
|
(7 274)
|
(7 041)
|
(6 947)
|
(7 199)
|
(7 754)
|
(7 973)
|
(7 854)
|
(8 141)
|
(8 045)
|
(8 352)
|
(8 394)
|
(8 221)
|
(8 691)
|
(8 338)
|
(8 484)
|
(8 670)
|
(8 693)
|
(7 582)
|
(6 973)
|
(6 428)
|
(6 544)
|
(6 312)
|
(6 003)
|
(5 551)
|
(4 639)
|
(4 662)
|
(4 703)
|
(4 981)
|
(5 623)
|
(5 792)
|
(6 049)
|
(6 452)
|
(6 547)
|
(7 105)
|
(7 556)
|
(7 966)
|
(8 387)
|
(8 406)
|
(8 433)
|
(8 576)
|
(8 726)
|
(9 295)
|
(9 896)
|
(10 772)
|
|
| Research & Development |
(213)
|
0
|
0
|
0
|
(410)
|
(250)
|
(313)
|
(407)
|
(64)
|
(221)
|
(159)
|
(68)
|
(77)
|
(46)
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(308)
|
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
|
0
|
|
| Depreciation & Amortization |
(838)
|
0
|
0
|
0
|
(1 078)
|
(591)
|
(934)
|
(1 294)
|
(1 396)
|
(1 435)
|
(1 444)
|
(1 445)
|
(1 420)
|
(1 414)
|
(1 392)
|
(1 362)
|
(1 519)
|
(1 315)
|
(1 126)
|
(934)
|
(2 205)
|
(2 716)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
0
|
(36)
|
(206)
|
(308)
|
(406)
|
(469)
|
(402)
|
(406)
|
(412)
|
(416)
|
(413)
|
(413)
|
(415)
|
(418)
|
(453)
|
(473)
|
(480)
|
(485)
|
(476)
|
(479)
|
(496)
|
(526)
|
(542)
|
(567)
|
|
| Other Operating Expenses |
0
|
(244)
|
(244)
|
(246)
|
0
|
(7)
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
(44)
|
0
|
0
|
0
|
0
|
0
|
(308)
|
(2 883)
|
(2 743)
|
0
|
(3 205)
|
(3 366)
|
(3 367)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 979
N/A
|
2 117
+7%
|
1 443
-32%
|
2 692
+87%
|
2 053
-24%
|
2 277
+11%
|
1 295
-43%
|
596
-54%
|
2 775
+366%
|
2 607
-6%
|
3 255
+25%
|
2 960
-9%
|
1 866
-37%
|
1 910
+2%
|
2 321
+22%
|
1 916
-17%
|
462
-76%
|
555
+20%
|
638
+15%
|
1 018
+60%
|
1 072
+5%
|
(867)
N/A
|
(9 058)
-945%
|
(16 731)
-85%
|
(22 077)
-32%
|
(28 944)
-31%
|
(18 067)
+38%
|
(11 531)
+36%
|
(4 661)
+60%
|
(1 043)
+78%
|
(2 858)
-174%
|
(230)
+92%
|
4 016
N/A
|
5 087
+27%
|
4 972
-2%
|
3 585
-28%
|
4 335
+21%
|
4 146
-4%
|
2 799
-32%
|
2 532
-10%
|
3 113
+23%
|
3 723
+20%
|
4 323
+16%
|
4 336
+0%
|
2 508
-42%
|
2 764
+10%
|
2 460
-11%
|
3 651
+48%
|
4 348
+19%
|
5 751
+32%
|
6 753
+17%
|
8 545
+27%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
98
|
(73)
|
(143)
|
(100)
|
292
|
134
|
236
|
(88)
|
(680)
|
916
|
957
|
891
|
845
|
(1 062)
|
(1 292)
|
(1 085)
|
(1 231)
|
(784)
|
1 657
|
1 666
|
1 751
|
2 009
|
48
|
348
|
415
|
(341)
|
(175)
|
(777)
|
(1 396)
|
(1 749)
|
(1 464)
|
957
|
2 384
|
4 324
|
5 273
|
2 929
|
2 685
|
1 722
|
(228)
|
(1 114)
|
281
|
203
|
(30)
|
620
|
492
|
716
|
1 332
|
3 641
|
2 867
|
3 612
|
5 403
|
3 404
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(152)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(1 295)
|
0
|
0
|
0
|
(15 155)
|
0
|
0
|
0
|
(4 619)
|
(5)
|
0
|
0
|
11
|
5
|
0
|
0
|
22
|
6
|
6
|
0
|
1 162
|
1 159
|
1 159
|
1 165
|
(53)
|
(56)
|
(56)
|
(56)
|
0
|
(137)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
12
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
7
|
4
|
4
|
(6)
|
(10)
|
(10)
|
(9)
|
1
|
1
|
1
|
(0)
|
|
| Total Other Income |
83
|
136
|
130
|
168
|
69
|
77
|
146
|
28
|
107
|
(96)
|
(611)
|
7
|
124
|
133
|
582
|
48
|
28
|
(1)
|
(98)
|
(57)
|
169
|
(1 147)
|
(7 931)
|
(7 942)
|
2 472
|
(9 231)
|
(2 319)
|
(2 296)
|
402
|
(4 437)
|
(4 444)
|
(4 465)
|
(157)
|
(110)
|
(101)
|
(129)
|
67
|
42
|
27
|
42
|
34
|
35
|
27
|
2
|
3
|
(107)
|
(107)
|
(103)
|
(117)
|
(10)
|
(10)
|
(14)
|
|
| Pre-Tax Income |
2 172
N/A
|
2 181
+0%
|
1 432
-34%
|
2 760
+93%
|
2 412
-13%
|
2 488
+3%
|
1 677
-33%
|
536
-68%
|
2 050
+282%
|
3 429
+67%
|
3 603
+5%
|
3 860
+7%
|
2 857
-26%
|
981
-66%
|
1 610
+64%
|
878
-45%
|
(796)
N/A
|
(230)
+71%
|
2 197
N/A
|
2 627
+20%
|
1 710
-35%
|
(6)
N/A
|
(16 941)
-282 250%
|
(24 325)
-44%
|
(34 378)
-41%
|
(38 517)
-12%
|
(20 562)
+47%
|
(14 605)
+29%
|
(10 255)
+30%
|
(7 235)
+29%
|
(8 768)
-21%
|
(3 739)
+57%
|
6 255
N/A
|
9 306
+49%
|
10 144
+9%
|
6 386
-37%
|
7 109
+11%
|
5 917
-17%
|
2 606
-56%
|
1 462
-44%
|
4 593
+214%
|
5 126
+12%
|
5 483
+7%
|
6 127
+12%
|
2 943
-52%
|
3 307
+12%
|
3 620
+9%
|
7 124
+97%
|
7 099
0%
|
9 217
+30%
|
12 147
+32%
|
11 935
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
418
|
(6)
|
(84)
|
12
|
(691)
|
(640)
|
(610)
|
(517)
|
(426)
|
(650)
|
(637)
|
(879)
|
(329)
|
(37)
|
(89)
|
110
|
428
|
319
|
(265)
|
1 963
|
2 063
|
1 923
|
2 791
|
591
|
(1 015)
|
(738)
|
(1 055)
|
(1 009)
|
(107)
|
(45)
|
65
|
(105)
|
875
|
492
|
479
|
0
|
(3 235)
|
(3 015)
|
(3 015)
|
(3 015)
|
(2 799)
|
(2 799)
|
(2 803)
|
(2 701)
|
1 677
|
1 654
|
1 528
|
820
|
3 821
|
3 644
|
2 752
|
2 797
|
|
| Income from Continuing Operations |
2 589
|
2 173
|
1 347
|
2 770
|
1 720
|
1 845
|
1 064
|
17
|
1 624
|
2 779
|
2 966
|
2 981
|
2 528
|
944
|
1 521
|
988
|
(368)
|
89
|
1 932
|
4 590
|
3 773
|
1 917
|
(14 150)
|
(23 734)
|
(35 393)
|
(39 255)
|
(21 617)
|
(15 614)
|
(10 362)
|
(7 280)
|
(8 702)
|
(3 843)
|
7 131
|
9 800
|
10 623
|
6 997
|
3 874
|
2 902
|
(409)
|
(1 553)
|
1 794
|
2 327
|
2 679
|
3 426
|
4 620
|
4 962
|
5 148
|
7 944
|
10 919
|
12 861
|
14 899
|
14 732
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(210)
|
(85)
|
305
|
(1)
|
(83)
|
(55)
|
(621)
|
(17)
|
(132)
|
(239)
|
(14)
|
(146)
|
(160)
|
(133)
|
2 114
|
2 272
|
1 800
|
1 728
|
(568)
|
(892)
|
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) |
2 589
N/A
|
2 173
-16%
|
1 347
-38%
|
2 770
+106%
|
1 720
-38%
|
1 845
+7%
|
1 064
-42%
|
17
-98%
|
1 414
+8 218%
|
2 694
+91%
|
3 271
+21%
|
2 980
-9%
|
2 445
-18%
|
889
-64%
|
900
+1%
|
971
+8%
|
(500)
N/A
|
(149)
+70%
|
1 919
N/A
|
4 445
+132%
|
3 614
-19%
|
1 785
-51%
|
(12 046)
N/A
|
(21 530)
-79%
|
(33 754)
-57%
|
(37 642)
-12%
|
(22 319)
+41%
|
(16 582)
+26%
|
(10 486)
+37%
|
(7 310)
+30%
|
(8 702)
-19%
|
(3 843)
+56%
|
7 131
N/A
|
9 800
+37%
|
10 623
+8%
|
6 997
-34%
|
3 874
-45%
|
2 902
-25%
|
(409)
N/A
|
(1 553)
-280%
|
1 794
N/A
|
2 327
+30%
|
2 679
+15%
|
3 426
+28%
|
4 620
+35%
|
4 962
+7%
|
5 148
+4%
|
7 944
+54%
|
10 919
+37%
|
12 861
+18%
|
14 899
+16%
|
14 732
-1%
|
|
| EPS (Diluted) |
55.08
N/A
|
46.23
-16%
|
28.65
-38%
|
58.93
+106%
|
36.59
-38%
|
39.25
+7%
|
22.63
-42%
|
0.35
-98%
|
30.08
+8 494%
|
57.31
+91%
|
62.9
+10%
|
62.08
-1%
|
52.02
-16%
|
19.32
-63%
|
19.14
-1%
|
20.65
+8%
|
-10.63
N/A
|
-3.17
+70%
|
41.71
N/A
|
94.57
+127%
|
76.89
-19%
|
37.18
-52%
|
-256.29
N/A
|
-458.08
-79%
|
-718.17
-57%
|
-800.89
-12%
|
-474.87
+41%
|
-352.8
+26%
|
-223.1
+37%
|
-155.53
+30%
|
-185.14
-19%
|
-80.06
+57%
|
151.72
N/A
|
204.65
+35%
|
218.6
+7%
|
146.12
-33%
|
80.91
-45%
|
60.59
-25%
|
-8.54
N/A
|
-32.43
-280%
|
37.47
N/A
|
48.61
+30%
|
54.37
+12%
|
69.9
+29%
|
95.73
+37%
|
102.8
+7%
|
105.22
+2%
|
163.47
+55%
|
224.7
+37%
|
264.65
+18%
|
306.6
+16%
|
303.16
-1%
|
|
Switch to:
Switch to:
See Also
Discover More
