Pan Ocean Co Ltd
KRX:028670
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
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.
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.
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.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
3 235
4 890
|
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.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Pan Ocean Co Ltd
Revenue
|
4.5T
KRW
|
Cost of Revenue
|
-4T
KRW
|
Gross Profit
|
547.3B
KRW
|
Operating Expenses
|
-117.2B
KRW
|
Operating Income
|
430.1B
KRW
|
Other Expenses
|
-113.6B
KRW
|
Net Income
|
316.5B
KRW
|
Income Statement
Pan Ocean Co Ltd
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 |
1 518 948
N/A
|
1 645 571
+8%
|
1 632 764
-1%
|
1 661 592
+2%
|
1 763 584
+6%
|
1 819 313
+3%
|
1 872 120
+3%
|
1 899 346
+1%
|
1 873 444
-1%
|
1 873 986
+0%
|
1 944 359
+4%
|
2 133 880
+10%
|
2 251 871
+6%
|
2 336 240
+4%
|
2 378 840
+2%
|
2 425 136
+2%
|
2 612 803
+8%
|
2 668 353
+2%
|
2 637 634
-1%
|
2 591 092
-2%
|
2 501 781
-3%
|
2 467 891
-1%
|
2 491 873
+1%
|
2 543 050
+2%
|
2 495 300
-2%
|
2 497 159
+0%
|
2 618 304
+5%
|
3 064 818
+17%
|
3 758 585
+23%
|
4 616 107
+23%
|
5 377 077
+16%
|
5 969 302
+11%
|
6 477 633
+9%
|
6 420 312
-1%
|
5 975 857
-7%
|
5 478 430
-8%
|
4 753 496
-13%
|
4 360 982
-8%
|
4 340 058
0%
|
4 348 739
+0%
|
4 513 929
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 339 591)
|
(1 381 314)
|
(1 357 293)
|
(1 391 113)
|
(1 473 030)
|
(1 531 706)
|
(1 602 356)
|
(1 641 064)
|
(1 638 967)
|
(1 650 381)
|
(1 719 829)
|
(1 900 342)
|
(1 999 772)
|
(2 072 077)
|
(2 109 644)
|
(2 152 388)
|
(2 335 070)
|
(2 390 275)
|
(2 357 122)
|
(2 311 227)
|
(2 214 849)
|
(2 180 119)
|
(2 210 709)
|
(2 245 611)
|
(2 197 277)
|
(2 193 226)
|
(2 302 058)
|
(2 700 229)
|
(3 263 914)
|
(3 950 376)
|
(4 586 777)
|
(5 046 740)
|
(5 517 584)
|
(5 520 365)
|
(5 132 094)
|
(4 746 235)
|
(4 165 987)
|
(3 861 154)
|
(3 853 618)
|
(3 853 131)
|
(3 966 587)
|
|
Gross Profit |
179 357
N/A
|
264 257
+47%
|
275 471
+4%
|
270 479
-2%
|
290 554
+7%
|
287 607
-1%
|
269 764
-6%
|
258 282
-4%
|
234 477
-9%
|
223 605
-5%
|
224 530
+0%
|
233 538
+4%
|
252 099
+8%
|
264 163
+5%
|
269 196
+2%
|
272 748
+1%
|
277 733
+2%
|
278 078
+0%
|
280 512
+1%
|
279 865
0%
|
286 932
+3%
|
287 772
+0%
|
281 164
-2%
|
297 439
+6%
|
298 023
+0%
|
303 933
+2%
|
316 246
+4%
|
364 589
+15%
|
494 671
+36%
|
665 731
+35%
|
790 300
+19%
|
922 562
+17%
|
960 049
+4%
|
899 947
-6%
|
843 763
-6%
|
732 195
-13%
|
587 509
-20%
|
499 828
-15%
|
486 440
-3%
|
495 608
+2%
|
547 342
+10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(849 864)
|
(48 302)
|
(47 563)
|
(57 590)
|
(58 582)
|
(58 237)
|
(62 050)
|
(60 599)
|
(61 033)
|
(55 704)
|
(55 524)
|
(56 874)
|
(60 052)
|
(69 140)
|
(71 067)
|
(73 386)
|
(73 066)
|
(74 142)
|
(75 614)
|
(78 389)
|
(77 288)
|
(77 753)
|
(78 277)
|
(80 780)
|
(81 871)
|
(78 721)
|
(79 955)
|
(80 538)
|
(82 240)
|
(92 785)
|
(97 146)
|
(102 613)
|
(106 979)
|
(110 329)
|
(110 605)
|
(112 824)
|
(113 113)
|
(113 974)
|
(115 057)
|
(114 113)
|
(117 238)
|
|
Selling, General & Administrative |
(64 689)
|
(48 302)
|
(47 005)
|
(56 551)
|
(57 028)
|
(56 211)
|
(60 044)
|
(58 564)
|
(59 027)
|
(53 663)
|
(53 541)
|
(54 928)
|
(58 106)
|
(67 305)
|
(69 316)
|
(71 705)
|
(71 477)
|
(72 543)
|
(74 088)
|
(73 416)
|
(74 932)
|
(77 753)
|
(78 277)
|
(80 780)
|
(81 871)
|
(78 721)
|
(79 955)
|
(80 538)
|
(82 240)
|
(92 785)
|
(97 146)
|
(102 613)
|
(106 979)
|
(110 329)
|
(110 605)
|
(112 824)
|
(113 113)
|
(113 974)
|
(115 057)
|
(114 113)
|
(117 238)
|
|
Depreciation & Amortization |
0
|
0
|
(558)
|
(1 039)
|
(1 554)
|
(2 026)
|
(2 006)
|
(2 035)
|
(2 006)
|
(2 041)
|
(1 983)
|
(1 946)
|
(1 946)
|
(1 835)
|
(1 751)
|
(1 681)
|
(1 589)
|
(1 599)
|
(1 526)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(785 175)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 973)
|
(2 356)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(670 507)
N/A
|
215 955
N/A
|
227 908
+6%
|
212 889
-7%
|
231 972
+9%
|
229 370
-1%
|
207 714
-9%
|
197 683
-5%
|
173 444
-12%
|
167 901
-3%
|
169 006
+1%
|
176 664
+5%
|
192 047
+9%
|
195 023
+2%
|
198 129
+2%
|
199 362
+1%
|
204 667
+3%
|
203 936
0%
|
204 898
+0%
|
201 476
-2%
|
209 644
+4%
|
210 019
+0%
|
202 887
-3%
|
216 659
+7%
|
216 152
0%
|
225 212
+4%
|
236 291
+5%
|
284 051
+20%
|
412 431
+45%
|
572 946
+39%
|
693 154
+21%
|
819 949
+18%
|
853 070
+4%
|
789 618
-7%
|
733 158
-7%
|
619 371
-16%
|
474 396
-23%
|
385 854
-19%
|
371 383
-4%
|
381 495
+3%
|
430 104
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(91 479)
|
(81 644)
|
(95 004)
|
(53 975)
|
(59 071)
|
(72 825)
|
(59 540)
|
(72 305)
|
(42 614)
|
(38 425)
|
(36 481)
|
(42 183)
|
(45 971)
|
(40 885)
|
(34 627)
|
(34 307)
|
(33 964)
|
(56 006)
|
(56 445)
|
(56 083)
|
(53 762)
|
(48 924)
|
(45 367)
|
(46 082)
|
(62 062)
|
(50 240)
|
(35 928)
|
(33 460)
|
(19 823)
|
(12 606)
|
(23 078)
|
(18 873)
|
(61 421)
|
(40 887)
|
(31 103)
|
(45 386)
|
(40 829)
|
(69 995)
|
(113 388)
|
(131 974)
|
(74 265)
|
|
Non-Reccuring Items |
0
|
616 335
|
527 469
|
16 304
|
44 974
|
(108 620)
|
(141 848)
|
78 159
|
46 518
|
(22 453)
|
6 032
|
(453)
|
3 769
|
(13 823)
|
(15 200)
|
902
|
(2 572)
|
(2 116)
|
(2 870)
|
0
|
0
|
(3 736)
|
(5 974)
|
(9 531)
|
(10 699)
|
(82 254)
|
(76 098)
|
(82 512)
|
(82 670)
|
(6 395)
|
(6 691)
|
(1 676)
|
(4 501)
|
(60 719)
|
(67 192)
|
(75 941)
|
(78 228)
|
(64 796)
|
(61 068)
|
(31 488)
|
(31 957)
|
|
Gain/Loss on Disposition of Assets |
0
|
16 584
|
11 437
|
(6 141)
|
(5 652)
|
1 945
|
834
|
179
|
1 903
|
(4 336)
|
(3 654)
|
(3 940)
|
(6 249)
|
(1 700)
|
541
|
865
|
978
|
2 365
|
157
|
0
|
0
|
(848)
|
(245)
|
(3 555)
|
(6 590)
|
(7 319)
|
(6 940)
|
(4 103)
|
(1 472)
|
(1 946)
|
(2 099)
|
(2 446)
|
(3 383)
|
1 094
|
1 256
|
3 048
|
4 243
|
(1 059)
|
(944)
|
(2 228)
|
(542)
|
|
Total Other Income |
96 256
|
22 832
|
195 771
|
189 077
|
(481)
|
(2 080)
|
2 612
|
578
|
541
|
(3 550)
|
(77 976)
|
(77 122)
|
(74 978)
|
4 559
|
(2 303)
|
(3 870)
|
(5 903)
|
815
|
(5 176)
|
(5 400)
|
(4 238)
|
(8 246)
|
(11 182)
|
(12 033)
|
(3 544)
|
6 557
|
9 298
|
11 608
|
3 920
|
(1 641)
|
(2 574)
|
(4 613)
|
(3 175)
|
(1 139)
|
2 005
|
4 297
|
2 721
|
(1 515)
|
(99)
|
(1 410)
|
(2 651)
|
|
Pre-Tax Income |
(665 730)
N/A
|
790 062
N/A
|
867 581
+10%
|
358 154
-59%
|
211 742
-41%
|
47 790
-77%
|
9 772
-80%
|
204 294
+1 991%
|
179 792
-12%
|
99 137
-45%
|
56 927
-43%
|
52 966
-7%
|
68 618
+30%
|
143 174
+109%
|
146 540
+2%
|
162 952
+11%
|
163 206
+0%
|
148 994
-9%
|
140 564
-6%
|
139 993
0%
|
151 644
+8%
|
148 265
-2%
|
140 119
-5%
|
145 458
+4%
|
133 257
-8%
|
91 956
-31%
|
126 623
+38%
|
175 584
+39%
|
312 386
+78%
|
550 358
+76%
|
658 712
+20%
|
792 341
+20%
|
780 590
-1%
|
687 967
-12%
|
638 124
-7%
|
505 389
-21%
|
362 303
-28%
|
248 489
-31%
|
195 884
-21%
|
214 395
+9%
|
320 689
+50%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(128 789)
|
(874)
|
(990)
|
(921)
|
(941)
|
(824)
|
(729)
|
(2 017)
|
(2 016)
|
(2 048)
|
(3 507)
|
(3 376)
|
(4 574)
|
(1 899)
|
(734)
|
245
|
982
|
(349)
|
(220)
|
(63)
|
168
|
(538)
|
(576)
|
(548)
|
(1 023)
|
(1 234)
|
(1 228)
|
(1 390)
|
(1 272)
|
(1 053)
|
(1 156)
|
(1 034)
|
(1 508)
|
(10 886)
|
(10 742)
|
(10 938)
|
(10 155)
|
(3 448)
|
(3 575)
|
(4 367)
|
(4 216)
|
|
Income from Continuing Operations |
(794 519)
|
789 188
|
866 591
|
357 233
|
210 801
|
46 966
|
9 043
|
202 277
|
177 776
|
97 089
|
53 420
|
49 590
|
64 044
|
141 275
|
145 806
|
163 197
|
164 188
|
148 645
|
140 344
|
139 930
|
151 812
|
147 727
|
139 543
|
144 910
|
132 234
|
90 722
|
125 395
|
174 194
|
311 114
|
549 305
|
657 556
|
791 307
|
779 082
|
677 081
|
627 382
|
494 451
|
352 148
|
245 041
|
192 309
|
210 028
|
316 473
|
|
Income to Minority Interest |
568
|
68
|
(45)
|
(64)
|
(110)
|
(10)
|
(35)
|
(33)
|
(91)
|
790
|
1 185
|
1 388
|
1 954
|
1 782
|
1 420
|
2 272
|
2 529
|
3 765
|
6 569
|
5 853
|
5 055
|
4 153
|
3 046
|
2 860
|
2 869
|
1 807
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(800 511)
N/A
|
786 146
N/A
|
861 954
+10%
|
353 593
-59%
|
211 752
-40%
|
45 537
-78%
|
8 966
-80%
|
202 202
+2 155%
|
177 674
-12%
|
97 879
-45%
|
54 605
-44%
|
50 978
-7%
|
65 998
+29%
|
143 057
+117%
|
147 226
+3%
|
165 469
+12%
|
166 717
+1%
|
152 410
-9%
|
146 913
-4%
|
145 783
-1%
|
156 867
+8%
|
151 880
-3%
|
142 589
-6%
|
147 770
+4%
|
135 103
-9%
|
92 529
-32%
|
125 496
+36%
|
174 162
+39%
|
311 085
+79%
|
549 305
+77%
|
657 556
+20%
|
791 307
+20%
|
779 082
-2%
|
677 081
-13%
|
627 382
-7%
|
494 451
-21%
|
352 148
-29%
|
245 040
-30%
|
192 308
-22%
|
210 027
+9%
|
316 472
+51%
|
|
EPS (Diluted) |
-6 303.23
N/A
|
6 391.43
N/A
|
4 842.43
-24%
|
1 975.37
-59%
|
416.01
-79%
|
118.58
-71%
|
16.88
-86%
|
382.95
+2 169%
|
324.22
-15%
|
184.32
-43%
|
103.22
-44%
|
93.7
-9%
|
124.29
+33%
|
267.89
+116%
|
274.67
+3%
|
310.44
+13%
|
312.78
+1%
|
284.87
-9%
|
275.11
-3%
|
274.02
0%
|
292.11
+7%
|
283.88
-3%
|
270.05
-5%
|
275.17
+2%
|
252.52
-8%
|
172.95
-32%
|
234.57
+36%
|
326.92
+39%
|
581.93
+78%
|
1 027.57
+77%
|
1 230.06
+20%
|
1 478.1
+20%
|
1 457.4
-1%
|
1 266.59
-13%
|
1 173.62
-7%
|
924.95
-21%
|
658.75
-29%
|
458.39
-30%
|
359.74
-22%
|
392.89
+9%
|
592.01
+51%
|