C

Choil Aluminum Co Ltd
KRX:018470

Watchlist Manager
Choil Aluminum Co Ltd
KRX:018470
Watchlist
Price: 1 673 KRW -2.51%
Market Cap: 211.9B KRW
Have any thoughts about
Choil Aluminum Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

478.4B
+3%
Revenue
Growth Rates:
1 Year
-6%
3 Years
+38%
5 Years
+51%
7 Years
+69%
10 Years
+46%
11.6B
+37%
Operating Income
Growth Rates:
1 Year
-
3 Years
+817%
5 Years
-
7 Years
-
10 Years
-
2.9B
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
+684%

Earnings Waterfall
Choil Aluminum Co Ltd

Revenue
478.4B KRW
Cost of Revenue
-453.8B KRW
Gross Profit
24.6B KRW
Operating Expenses
-13B KRW
Operating Income
11.6B KRW
Other Expenses
-8.6B KRW
Net Income
2.9B KRW

Income Statement
Choil Aluminum Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
326 941
N/A
318 401
-3%
318 662
+0%
309 041
-3%
294 251
-5%
285 083
-3%
280 705
-2%
271 779
-3%
272 985
+0%
269 358
-1%
262 317
-3%
273 427
+4%
282 819
+3%
283 656
+0%
304 392
+7%
299 165
-2%
300 570
+0%
315 770
+5%
308 518
-2%
317 744
+3%
316 903
0%
311 634
-2%
312 277
+0%
311 767
0%
317 929
+2%
321 304
+1%
325 551
+1%
332 913
+2%
347 578
+4%
377 258
+9%
414 665
+10%
466 933
+13%
535 932
+15%
569 782
+6%
578 383
+2%
562 385
-3%
511 672
-9%
476 821
-7%
467 607
-2%
465 784
0%
478 440
+3%
Gross Profit
Cost of Revenue
(315 425)
(308 110)
(308 867)
(302 232)
(287 054)
(283 287)
(278 306)
(266 660)
(266 846)
(257 263)
(250 767)
(263 809)
(272 163)
(273 175)
(293 516)
(288 062)
(291 324)
(307 387)
(300 668)
(315 404)
(316 617)
(313 470)
(315 595)
(313 190)
(319 719)
(321 623)
(323 029)
(325 944)
(334 999)
(358 358)
(393 923)
(437 103)
(488 484)
(517 025)
(533 394)
(534 547)
(503 390)
(478 229)
(461 319)
(444 666)
(453 818)
Gross Profit
11 514
N/A
10 289
-11%
9 793
-5%
6 810
-30%
7 196
+6%
1 795
-75%
2 400
+34%
5 120
+113%
6 141
+20%
12 097
+97%
11 551
-5%
9 618
-17%
10 657
+11%
10 482
-2%
10 876
+4%
11 103
+2%
9 245
-17%
8 382
-9%
7 850
-6%
2 340
-70%
287
-88%
(1 834)
N/A
(3 317)
-81%
(1 423)
+57%
(1 790)
-26%
(320)
+82%
2 521
N/A
6 969
+176%
12 579
+80%
18 900
+50%
20 741
+10%
29 829
+44%
47 447
+59%
52 757
+11%
44 989
-15%
27 839
-38%
8 282
-70%
(1 408)
N/A
6 288
N/A
21 118
+236%
24 622
+17%
Operating Income
Operating Expenses
(11 700)
(11 921)
(11 836)
(10 883)
(10 478)
(10 766)
(10 507)
(10 509)
(10 433)
(10 609)
(10 595)
(11 580)
(11 794)
(12 277)
(12 531)
(11 549)
(10 713)
(10 600)
(10 105)
(10 531)
(11 297)
(11 342)
(11 395)
(10 750)
(10 949)
(10 870)
(11 088)
(10 997)
(11 317)
(11 232)
(10 856)
(11 550)
(11 482)
(11 430)
(12 051)
(12 007)
(11 723)
(11 974)
(12 133)
(12 645)
(13 045)
Selling, General & Administrative
(11 456)
(11 642)
(11 289)
(10 312)
(9 889)
(10 140)
(9 950)
(9 899)
(9 883)
(10 035)
(10 093)
(11 126)
(11 341)
(11 888)
(12 173)
(10 986)
(10 114)
(9 846)
(9 402)
(9 860)
(10 525)
(10 641)
(10 690)
(10 088)
(10 387)
(10 442)
(10 689)
(10 678)
(11 060)
(10 929)
(10 574)
(11 158)
(10 813)
(10 891)
(11 439)
(11 434)
(11 428)
(11 525)
(11 720)
(12 259)
(12 639)
Research & Development
(81)
(116)
(385)
(413)
(428)
(464)
(392)
(437)
(370)
(389)
(286)
(216)
(187)
0
(66)
(272)
(308)
(463)
(408)
(375)
(474)
(373)
0
(306)
(240)
(161)
(189)
(162)
(101)
(155)
0
(231)
(513)
(367)
(389)
(340)
0
(216)
(224)
(197)
0
Depreciation & Amortization
(163)
(162)
(159)
(158)
(160)
(162)
(166)
(173)
(178)
(183)
(213)
(239)
(265)
(291)
(292)
(292)
(292)
(292)
(295)
(296)
(298)
(329)
(342)
(357)
(323)
(266)
(208)
(157)
(154)
(147)
(157)
(161)
(158)
(174)
(224)
(233)
(241)
(233)
(189)
(190)
(209)
Other Operating Expenses
0
0
(3)
0
0
0
0
0
0
0
(3)
0
0
(98)
0
0
0
0
0
0
0
0
(363)
0
0
0
0
0
0
0
(125)
0
0
0
0
0
(54)
0
0
0
(197)
Operating Income
(185)
N/A
(1 631)
-782%
(2 041)
-25%
(4 074)
-100%
(3 282)
+19%
(8 972)
-173%
(8 109)
+10%
(5 389)
+34%
(4 293)
+20%
1 489
N/A
957
-36%
(1 962)
N/A
(1 137)
+42%
(1 796)
-58%
(1 655)
+8%
(446)
+73%
(1 467)
-229%
(2 217)
-51%
(2 255)
-2%
(8 191)
-263%
(11 011)
-34%
(13 177)
-20%
(14 713)
-12%
(12 173)
+17%
(12 740)
-5%
(11 191)
+12%
(8 567)
+23%
(4 028)
+53%
1 263
N/A
7 669
+507%
9 885
+29%
18 279
+85%
35 966
+97%
41 327
+15%
32 938
-20%
15 831
-52%
(3 441)
N/A
(13 382)
-289%
(5 845)
+56%
8 473
N/A
11 577
+37%
Pre-Tax Income
Interest Income Expense
248
1 672
(963)
(1 341)
(1 193)
(1 676)
(1 237)
(879)
(1 204)
(1 517)
(2 096)
(1 894)
(2 518)
(2 588)
(2 291)
(3 187)
(2 927)
(3 084)
(3 680)
(3 907)
(4 442)
(5 319)
(5 480)
(5 824)
(5 990)
(6 024)
(5 968)
(5 985)
(5 550)
(4 852)
(4 658)
(2 910)
(3 158)
(3 437)
(3 501)
(5 708)
(6 706)
(7 674)
(8 718)
(10 765)
(10 881)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(61 282)
(61 507)
(61 875)
(61 843)
(562)
(336)
32
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
(2 052)
(2 270)
(2 270)
0
(94)
129
117
(73)
(200)
0
(193)
35
69
69
74
38
7
4
1
38
39
42
39
10
12
12
11
0
28
0
32
40
15
23
18
245
Total Other Income
1 661
1 835
2 264
2 293
2 036
2 028
1 346
1 019
44 269
46 178
46 304
46 425
1 035
1 061
928
1 181
1 799
1 993
1 882
1 961
1 471
1 263
1 291
1 130
1 066
1 055
1 117
1 173
1 431
1 405
1 341
1 470
1 088
1 074
1 112
1 127
1 157
883
871
754
1 059
Pre-Tax Income
1 724
N/A
1 876
+9%
(740)
N/A
(3 123)
-322%
(2 440)
+22%
(10 673)
-337%
(10 271)
+4%
(7 519)
+27%
38 772
N/A
46 056
+19%
45 294
-2%
42 686
-6%
(2 692)
N/A
(3 523)
-31%
(3 018)
+14%
(2 645)
+12%
(2 561)
+3%
(3 239)
-26%
(3 983)
-23%
(10 062)
-153%
(13 943)
-39%
(17 225)
-24%
(18 898)
-10%
(78 150)
-314%
(79 133)
-1%
(77 995)
+1%
(75 218)
+4%
(9 363)
+88%
(3 182)
+66%
4 266
N/A
6 580
+54%
16 851
+156%
33 896
+101%
38 991
+15%
30 550
-22%
11 282
-63%
(8 950)
N/A
(20 157)
-125%
(13 669)
+32%
(1 519)
+89%
2 000
N/A
Net Income
Tax Provision
(1 351)
(1 268)
(756)
1 140
1 104
2 768
2 946
1 825
(9 096)
(10 562)
(10 474)
(9 563)
1 159
1 247
933
812
806
741
981
(353)
(674)
(432)
(623)
1 438
2 070
1 618
1 217
522
380
(95)
110
(1 176)
(1 684)
(2 181)
(1 691)
6 547
7 288
9 126
9 028
1 385
932
Income from Continuing Operations
374
609
(1 496)
(1 983)
(1 336)
(7 905)
(7 326)
(5 694)
29 675
35 493
34 819
33 123
(1 535)
(2 278)
(2 086)
(1 833)
(1 755)
(2 498)
(3 003)
(10 415)
(14 619)
(17 659)
(19 523)
(76 711)
(77 064)
(76 378)
(74 001)
(8 840)
(2 803)
4 171
6 690
15 676
32 212
36 810
28 859
17 829
(1 663)
(11 031)
(4 641)
(134)
2 932
Net Income (Common)
374
N/A
609
+63%
(1 496)
N/A
(1 983)
-33%
(1 336)
+33%
(7 905)
-492%
(7 326)
+7%
(5 694)
+22%
29 675
N/A
35 493
+20%
34 819
-2%
33 123
-5%
(1 535)
N/A
(2 278)
-48%
(2 086)
+8%
(1 833)
+12%
(1 755)
+4%
(2 498)
-42%
(3 003)
-20%
(10 415)
-247%
(14 619)
-40%
(17 659)
-21%
(19 523)
-11%
(76 711)
-293%
(77 064)
0%
(76 378)
+1%
(74 001)
+3%
(8 840)
+88%
(2 803)
+68%
4 171
N/A
6 690
+60%
15 676
+134%
32 212
+105%
36 810
+14%
28 859
-22%
17 829
-38%
(1 663)
N/A
(11 031)
-563%
(4 641)
+58%
(134)
+97%
2 932
N/A
EPS (Diluted)
5.34
N/A
8.69
+63%
-21.37
N/A
-28.32
-33%
-19.08
+33%
-112.92
-492%
-104.65
+7%
-81.34
+22%
423.92
N/A
507.04
+20%
497.41
-2%
473.18
-5%
-22.24
N/A
-32.54
-46%
-29.8
+8%
-26.18
+12%
-25.07
+4%
-35.68
-42%
-42.9
-20%
-148.78
-247%
-208.84
-40%
-252.27
-21%
-278.89
-11%
-1 095.87
-293%
-1 100.91
0%
-1 075.74
+2%
-1 057.15
+2%
-126.28
+88%
-31.31
+75%
43.78
N/A
59.43
+36%
138.42
+133%
254.37
+84%
290.68
+14%
231.24
-20%
140.79
-39%
-13.12
N/A
-87.11
-564%
-36.64
+58%
-1.06
+97%
23.16
N/A

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 188,800+ 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.