D

Dongwon Systems Corp
KRX:014820

Watchlist Manager
Dongwon Systems Corp
KRX:014820
Watchlist
Price: 46 150 KRW 5.37% Market Closed
Market Cap: 1.3T KRW
Have any thoughts about
Dongwon Systems Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.3T
+3%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+9%
5 Years
+25%
7 Years
+19%
10 Years
+100%
88.8B
+6%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
0%
5 Years
+3%
7 Years
-17%
10 Years
+337%
67.3B
-5%
Net Income
Growth Rates:
1 Year
-2%
3 Years
+19%
5 Years
+30%
7 Years
+20%
10 Years
+587%

Earnings Waterfall
Dongwon Systems Corp

Revenue
1.3T KRW
Cost of Revenue
-1.1T KRW
Gross Profit
162.8B KRW
Operating Expenses
-74.1B KRW
Operating Income
88.8B KRW
Other Expenses
-21.5B KRW
Net Income
67.3B KRW

Income Statement
Dongwon Systems 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
649 568
N/A
754 599
+16%
875 970
+16%
1 022 849
+17%
1 168 838
+14%
1 218 348
+4%
1 246 919
+2%
1 256 874
+1%
1 269 060
+1%
1 300 759
+2%
1 229 053
-6%
1 157 186
-6%
1 088 954
-6%
963 341
-12%
982 860
+2%
1 000 858
+2%
997 775
0%
1 026 319
+3%
1 024 426
0%
1 032 791
+1%
1 041 909
+1%
1 042 353
+0%
1 047 190
+0%
1 049 058
+0%
1 064 457
+1%
1 078 540
+1%
1 104 475
+2%
1 161 146
+5%
1 194 913
+3%
1 250 882
+5%
1 303 568
+4%
1 350 986
+4%
1 423 771
+5%
1 436 999
+1%
1 434 695
0%
1 391 205
-3%
1 314 586
-6%
1 276 651
-3%
1 258 344
-1%
1 267 896
+1%
1 301 267
+3%
Gross Profit
Cost of Revenue
(586 598)
(675 410)
(779 854)
(899 661)
(1 015 941)
(1 052 973)
(1 069 292)
(1 074 939)
(1 076 622)
(1 103 074)
(1 041 308)
(977 926)
(924 546)
(820 885)
(844 945)
(868 857)
(873 127)
(890 662)
(882 935)
(886 506)
(898 237)
(911 682)
(921 008)
(920 845)
(923 272)
(925 624)
(952 353)
(1 006 101)
(1 040 232)
(1 095 287)
(1 142 907)
(1 187 087)
(1 259 087)
(1 274 202)
(1 273 441)
(1 234 062)
(1 160 529)
(1 123 811)
(1 107 291)
(1 110 837)
(1 138 417)
Gross Profit
62 970
N/A
79 189
+26%
96 116
+21%
123 188
+28%
152 898
+24%
165 375
+8%
177 629
+7%
181 937
+2%
192 440
+6%
197 684
+3%
187 746
-5%
179 261
-5%
164 408
-8%
142 456
-13%
137 915
-3%
132 001
-4%
124 648
-6%
135 656
+9%
141 491
+4%
146 285
+3%
143 672
-2%
130 671
-9%
126 181
-3%
128 213
+2%
141 185
+10%
152 916
+8%
152 123
-1%
155 045
+2%
154 681
0%
155 595
+1%
160 661
+3%
163 899
+2%
164 684
+0%
162 797
-1%
161 255
-1%
157 143
-3%
154 056
-2%
152 840
-1%
151 052
-1%
157 059
+4%
162 850
+4%
Operating Income
Operating Expenses
(42 664)
(52 520)
(59 244)
(63 227)
(67 862)
(66 881)
(69 681)
(71 365)
(73 030)
(70 809)
(66 876)
(61 962)
(57 767)
(54 488)
(53 034)
(54 619)
(55 847)
(56 858)
(58 972)
(57 591)
(57 325)
(55 482)
(54 599)
(54 924)
(54 394)
(55 244)
(58 089)
(63 851)
(65 694)
(65 598)
(90 070)
(88 444)
(91 397)
(70 958)
(75 555)
(75 332)
(73 908)
(71 989)
(71 784)
(73 092)
(74 056)
Selling, General & Administrative
(31 296)
(42 580)
(46 527)
(52 076)
(56 470)
(54 982)
(57 509)
(58 704)
(60 229)
(58 730)
(55 746)
(52 003)
(48 605)
(45 556)
(44 308)
(45 747)
(46 920)
(48 173)
(49 994)
(48 322)
(47 526)
(45 369)
(44 522)
(45 023)
(44 502)
(45 276)
(45 954)
(51 573)
(53 568)
(55 241)
(57 735)
(56 121)
(59 155)
(59 987)
(59 472)
(58 321)
(55 743)
(57 545)
(56 037)
(56 635)
(57 123)
Research & Development
(5 399)
(5 807)
(6 208)
(6 422)
(6 517)
(6 406)
(6 285)
(6 416)
(6 067)
(5 301)
(4 640)
(3 652)
(3 184)
(3 134)
(3 007)
(3 223)
(3 257)
(3 073)
(3 115)
(3 115)
(3 405)
(3 561)
(3 686)
(3 697)
(3 764)
(3 915)
(3 845)
(3 947)
(4 090)
(4 425)
(4 831)
(4 953)
(4 914)
(5 327)
(5 634)
(6 538)
(7 738)
(8 762)
(10 029)
(10 724)
(11 121)
Depreciation & Amortization
(4 011)
(4 134)
(4 549)
(4 727)
(4 875)
(5 493)
(5 887)
(6 245)
(6 734)
(6 778)
(6 491)
(6 309)
(5 978)
(5 799)
(5 719)
(5 649)
(5 680)
(5 611)
(5 864)
(6 153)
(6 393)
(6 553)
(6 380)
(6 191)
(6 128)
(6 053)
(6 076)
(6 117)
(5 999)
(5 932)
(5 834)
(5 701)
(5 658)
(5 643)
(5 644)
(5 667)
(5 621)
(5 682)
(5 717)
(5 734)
(5 812)
Other Operating Expenses
(1 958)
0
(1 960)
0
0
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
0
0
(11)
(13)
0
0
(2 214)
(2 214)
(2 037)
0
(21 670)
(21 670)
(21 670)
0
(4 805)
(4 805)
(4 805)
0
0
0
0
Operating Income
20 306
N/A
26 669
+31%
36 872
+38%
59 961
+63%
85 034
+42%
98 494
+16%
107 948
+10%
110 571
+2%
119 409
+8%
126 876
+6%
120 868
-5%
117 298
-3%
106 642
-9%
87 968
-18%
84 883
-4%
77 383
-9%
68 801
-11%
78 799
+15%
82 519
+5%
88 695
+7%
86 349
-3%
75 188
-13%
71 584
-5%
73 290
+2%
86 791
+18%
97 672
+13%
94 033
-4%
91 194
-3%
88 987
-2%
89 997
+1%
70 591
-22%
75 454
+7%
73 287
-3%
91 839
+25%
85 700
-7%
81 811
-5%
80 149
-2%
80 851
+1%
79 269
-2%
83 967
+6%
88 793
+6%
Pre-Tax Income
Interest Income Expense
(10 721)
(14 205)
(15 397)
(20 822)
(26 211)
(26 523)
(25 081)
(20 045)
(9 120)
(14 301)
(6 826)
(9 099)
(15 136)
(1 751)
(8 797)
(8 636)
(7 993)
(13 479)
(14 130)
(11 619)
(12 657)
(12 686)
(9 706)
(9 275)
(8 332)
(9 036)
(10 105)
(5 907)
(2 886)
(1 267)
(1 128)
(2 254)
(254)
(9 344)
(9 489)
(13 395)
(18 380)
(10 518)
(10 560)
(8 228)
(11 936)
Non-Reccuring Items
(976)
(9 720)
(7 880)
(8 354)
(12 575)
(12 926)
(12 922)
(13 107)
(14 549)
(7 855)
(6 355)
(5 643)
(188)
1 436
(3)
(36)
0
(82)
(75)
(92)
(92)
(23)
0
0
(190)
(2 215)
0
0
0
(21 670)
0
0
0
(4 805)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
37
(338)
(427)
(358)
(158)
(204)
(174)
(1 442)
(1 633)
(1 290)
(1 316)
24
(452)
(356)
(354)
(405)
79
255
0
226
221
7
270
28
69
(1 118)
(1 374)
(921)
(1 186)
(2 012)
(1 981)
(1 739)
(1 489)
846
817
255
248
(239)
(543)
(359)
(397)
Total Other Income
594
(1 307)
1 267
(2 337)
(2 298)
(2 139)
(3 287)
(924)
2 019
3 958
3 892
4 041
1 583
1 473
1 653
1 098
1 030
(334)
76
388
293
98
(8)
(91)
(5)
24
17
157
186
183
212
645
490
159
215
(395)
(559)
(537)
(662)
(888)
(665)
Pre-Tax Income
9 239
N/A
1 100
-88%
14 436
+1 212%
28 091
+95%
43 793
+56%
56 702
+29%
66 483
+17%
75 052
+13%
96 126
+28%
107 388
+12%
110 264
+3%
106 621
-3%
92 449
-13%
88 769
-4%
77 380
-13%
69 403
-10%
61 915
-11%
65 158
+5%
68 390
+5%
77 597
+13%
74 112
-4%
62 585
-16%
62 138
-1%
63 951
+3%
78 333
+22%
85 327
+9%
82 570
-3%
84 523
+2%
85 101
+1%
65 232
-23%
67 693
+4%
72 107
+7%
72 034
0%
78 695
+9%
77 242
-2%
68 276
-12%
61 457
-10%
69 558
+13%
67 504
-3%
74 493
+10%
75 795
+2%
Net Income
Tax Provision
(1 318)
(712)
(3 493)
(5 669)
(8 242)
(10 601)
(10 515)
(14 526)
(20 817)
(26 802)
(29 887)
(24 497)
(14 793)
(11 134)
(8 039)
(6 719)
(8 802)
(9 733)
(10 864)
(16 549)
(18 000)
(15 785)
(16 246)
(15 957)
(22 252)
(23 692)
(20 795)
(20 797)
(18 383)
(17 097)
(19 036)
(22 386)
(24 108)
(6 360)
(5 962)
(849)
8 216
(5 207)
(569)
(3 205)
(7 754)
Income from Continuing Operations
7 922
388
10 944
22 422
35 551
46 101
55 968
60 526
75 310
80 586
80 378
82 126
77 657
77 635
69 342
62 684
53 113
55 425
57 525
61 047
56 111
46 800
45 891
47 994
56 081
61 635
61 776
63 725
66 718
48 135
48 657
49 721
47 926
72 335
71 281
67 428
69 673
64 350
66 936
71 287
68 041
Income to Minority Interest
1 972
1 831
(725)
(4 828)
(10 134)
(15 086)
(17 638)
(19 202)
(18 295)
(22 745)
(21 992)
(22 717)
(23 590)
(16 283)
(14 635)
(11 818)
(9 346)
(10 186)
(9 968)
(9 836)
(9 341)
(8 643)
(8 852)
(9 378)
(10 514)
(10 158)
(8 773)
(9 273)
(9 566)
(8 263)
(7 681)
(3 951)
(454)
2
(28)
(109)
(139)
(150)
(149)
(135)
(111)
Net Income (Common)
9 793
N/A
2 194
-78%
10 103
+360%
17 389
+72%
25 122
+44%
30 677
+22%
37 903
+24%
40 864
+8%
56 384
+38%
57 198
+1%
60 110
+5%
65 434
+9%
56 050
-14%
67 717
+21%
66 964
-1%
58 859
-12%
55 945
-5%
52 948
-5%
52 471
-1%
56 087
+7%
51 692
-8%
37 749
-27%
36 645
-3%
38 205
+4%
45 083
+18%
50 932
+13%
52 442
+3%
53 877
+3%
56 549
+5%
39 461
-30%
40 573
+3%
45 346
+12%
47 055
+4%
71 601
+52%
70 527
-2%
66 628
-6%
68 824
+3%
63 608
-8%
66 171
+4%
70 497
+7%
67 304
-5%
EPS (Diluted)
425.78
N/A
95.39
-78%
420.95
+341%
724.54
+72%
1 046.75
+44%
1 278.2
+22%
1 579.29
+24%
1 702.66
+8%
2 349.33
+38%
2 383.25
+1%
2 504.58
+5%
2 726.41
+9%
2 335.41
-14%
2 708.68
+16%
2 678.56
-1%
2 354.36
-12%
2 237.8
-5%
2 117.92
-5%
2 098.84
-1%
2 243.48
+7%
2 067.67
-8%
1 509.96
-27%
1 465.8
-3%
1 528.2
+4%
1 803.32
+18%
2 037.28
+13%
2 097.67
+3%
2 119.34
+1%
2 224.46
+5%
1 499.2
-33%
1 399.48
-7%
1 564.11
+12%
1 623.07
+4%
2 469.75
+52%
2 432.69
-2%
2 298.22
-6%
2 373.94
+3%
2 194.05
-8%
2 282.45
+4%
2 431.65
+7%
2 321.53
-5%

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 201,100+ 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 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.