Kakao Corp
KRX:035720

Watchlist Manager
Kakao Corp Logo
Kakao Corp
KRX:035720
Watchlist
Price: 37 950 KRW -3.8% Market Closed
Market Cap: 16.8T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+33%
5Y
+156%
10Y
+1 478%
0
Operating Income
+0%
3Y
-22%
5Y
+123%
10Y
+201%
0
Net Income
+0%
3Y
-96%
5Y
-
10Y
-63%

Earnings Waterfall
Kakao Corp

Revenue
7.9T KRW
Cost of Revenue
-507.3B KRW
Gross Profit
7.4T KRW
Operating Expenses
-6.9T KRW
Operating Income
460.2B KRW
Other Expenses
-404.9B KRW
Net Income
55.3B KRW

Income Statement
Kakao Corp

Rotate your device to view
Income Statement
Currency: KRW
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Revenue
498 858
N/A
662 952
+33%
803 185
+21%
944 500
+18%
932 152
-1%
940 243
+1%
1 090 280
+16%
1 252 091
+15%
1 464 233
+17%
1 665 536
+14%
1 757 460
+6%
1 881 482
+7%
1 972 326
+5%
2 083 962
+6%
2 204 452
+6%
2 288 332
+4%
2 416 992
+6%
2 567 883
+6%
2 711 985
+6%
2 895 867
+7%
3 070 111
+6%
3 232 176
+5%
3 451 994
+7%
3 769 256
+9%
4 156 816
+10%
4 546 404
+9%
4 945 746
+9%
5 586 089
+13%
5 910 513
+6%
6 530 408
+10%
7 000 528
+7%
7 118 445
+2%
6 798 742
-4%
7 195 471
+6%
7 415 632
+3%
7 717 867
+4%
7 557 002
-2%
7 805 015
+3%
7 767 437
0%
7 527 904
-3%
7 871 692
+5%
Gross Profit
Cost of Revenue
(4 601)
(6 259)
(5 439)
(6 206)
(7 830)
(10 066)
(22 468)
(37 090)
(59 698)
(86 148)
(93 951)
(117 504)
(133 247)
(149 738)
(171 369)
(176 706)
(205 734)
(240 582)
(267 026)
(286 323)
(288 646)
(298 043)
(319 383)
(350 280)
(286 046)
(315 585)
(359 224)
(390 998)
(328 216)
(298 961)
(272 651)
(294 084)
(483 433)
(532 793)
(560 468)
(555 097)
(493 281)
(485 523)
(482 804)
(455 972)
(507 254)
Gross Profit
494 256
N/A
656 692
+33%
797 745
+21%
938 294
+18%
924 321
-1%
930 177
+1%
1 067 813
+15%
1 215 002
+14%
1 404 535
+16%
1 579 388
+12%
1 663 508
+5%
1 763 977
+6%
1 839 080
+4%
1 934 224
+5%
2 033 084
+5%
2 111 627
+4%
2 211 258
+5%
2 327 303
+5%
2 444 960
+5%
2 609 545
+7%
2 781 465
+7%
2 934 132
+5%
3 132 610
+7%
3 418 975
+9%
3 870 771
+13%
4 230 819
+9%
4 586 522
+8%
5 195 091
+13%
5 582 297
+7%
6 231 446
+12%
6 727 877
+8%
6 824 360
+1%
6 315 308
-7%
6 662 678
+6%
6 855 163
+3%
7 162 770
+4%
7 063 721
-1%
7 319 492
+4%
7 284 633
0%
7 071 931
-3%
7 364 438
+4%
Operating Income
Operating Expenses
(341 282)
(480 115)
(655 199)
(809 692)
(835 734)
(860 852)
(983 301)
(1 116 419)
(1 288 400)
(1 446 009)
(1 512 110)
(1 595 468)
(1 673 700)
(1 796 776)
(1 912 684)
(2 007 929)
(2 138 309)
(2 237 091)
(2 341 881)
(2 478 048)
(2 574 679)
(2 666 800)
(2 807 965)
(3 033 197)
(3 414 915)
(3 705 630)
(3 996 495)
(4 557 104)
(4 994 412)
(5 635 418)
(6 123 436)
(6 237 763)
(5 745 918)
(6 169 890)
(6 419 927)
(6 737 569)
(6 602 863)
(6 809 468)
(6 754 115)
(6 551 184)
(6 904 226)
Selling, General & Administrative
(290 350)
(429 114)
(585 018)
(721 484)
(740 656)
(756 214)
(863 016)
(982 426)
(1 146 417)
(1 291 451)
(1 356 104)
(1 433 509)
(1 507 940)
(1 629 867)
(1 741 608)
(1 833 450)
(1 961 091)
(2 039 564)
(2 123 591)
(2 236 106)
(2 308 320)
(2 389 333)
(2 516 915)
(2 730 219)
(3 092 079)
(3 358 247)
(3 630 785)
(4 165 565)
(4 551 736)
(5 130 672)
(5 541 031)
(5 561 446)
(5 027 953)
(5 422 739)
(5 608 729)
(5 877 884)
(5 662 598)
(5 797 090)
(5 710 645)
(5 485 248)
(5 951 264)
Depreciation & Amortization
(23 056)
(38 432)
(54 411)
(71 397)
(75 392)
(79 492)
(92 426)
(102 377)
(113 779)
(123 876)
(123 969)
(126 322)
(129 818)
(128 797)
(130 543)
(133 750)
(135 029)
(154 910)
(175 625)
(197 368)
(218 804)
(227 909)
(235 532)
(243 811)
(262 347)
(281 913)
(298 965)
(320 844)
(363 243)
(413 941)
(470 588)
(535 128)
(569 564)
(590 146)
(647 316)
(695 272)
(749 883)
(798 368)
(812 656)
(823 897)
(835 297)
Other Operating Expenses
(27 876)
(12 569)
(15 770)
(16 811)
(19 686)
(25 145)
(27 860)
(31 617)
(28 204)
(30 683)
(32 037)
(35 637)
(35 943)
(38 111)
(40 533)
(40 730)
(42 189)
(42 618)
(42 665)
(44 573)
(47 556)
(49 557)
(55 516)
(59 165)
(60 489)
(65 470)
(66 743)
(70 693)
(79 433)
(90 806)
(111 818)
(141 190)
(148 400)
(157 005)
(163 882)
(164 413)
(190 382)
(214 009)
(230 814)
(242 038)
(117 665)
Operating Income
152 975
N/A
176 578
+15%
142 547
-19%
128 602
-10%
88 588
-31%
69 327
-22%
84 512
+22%
98 584
+17%
116 135
+18%
133 379
+15%
151 398
+14%
168 508
+11%
165 379
-2%
137 448
-17%
120 400
-12%
103 698
-14%
72 949
-30%
90 210
+24%
103 079
+14%
131 497
+28%
206 786
+57%
267 334
+29%
324 646
+21%
385 779
+19%
455 856
+18%
525 190
+15%
590 028
+12%
637 988
+8%
587 884
-8%
596 028
+1%
604 440
+1%
586 597
-3%
569 390
-3%
492 788
-13%
435 236
-12%
425 201
-2%
460 858
+8%
510 024
+11%
530 518
+4%
520 748
-2%
460 212
-12%
Pre-Tax Income
Interest Income Expense
3 538
5 750
21 983
25 040
22 425
17 333
(1 707)
(11 790)
(6 880)
(15 182)
(15 200)
(2 880)
48 398
71 811
80 521
81 781
69 447
(17 899)
(18 230)
(34 681)
8 339
(42 416)
(43 766)
(37 502)
152 433
34 328
158 738
250 630
526 979
95 563
(117 996)
(251 944)
(204 647)
(335 202)
(256 482)
(224 866)
28 213
(99 122)
(89 913)
(83 974)
121 096
Non-Reccuring Items
18 671
0
0
0
4 936
0
0
0
(1 160)
0
0
0
(57 976)
0
0
0
2 728
0
0
0
(419 723)
0
0
0
(171 422)
0
0
0
1 371 028
0
0
0
923 769
0
0
0
(2 023 922)
0
0
0
(462 030)
Gain/Loss on Disposition of Assets
162
0
0
0
(1 195)
0
0
0
1 335
0
0
0
427
0
0
0
1 481
0
0
0
6 911
0
0
0
11 393
0
0
0
11 093
0
0
0
24 980
0
0
0
(20 869)
0
0
0
(12 809)
Total Other Income
(6 518)
(7 582)
(11 540)
(3 102)
(5 211)
(1 805)
(1 674)
(6 355)
(9 135)
(16 312)
(19 432)
(6 881)
(2 931)
(37 024)
(7 685)
(7 076)
(15 935)
61 690
45 698
74 339
(36 570)
(373 088)
(278 494)
(255 144)
(33 988)
46 858
3 168
755 538
(210 323)
3 042 994
3 134 974
2 451 661
(44 557)
(539 471)
(685 102)
(814 871)
(92 520)
(1 991 869)
(1 968 750)
(1 957 720)
(109 284)
Pre-Tax Income
168 828
N/A
174 746
+4%
152 990
-12%
150 540
-2%
109 543
-27%
84 855
-23%
81 131
-4%
80 438
-1%
100 296
+25%
101 884
+2%
116 765
+15%
158 747
+36%
153 298
-3%
172 234
+12%
193 235
+12%
178 402
-8%
130 670
-27%
134 002
+3%
130 548
-3%
171 157
+31%
(234 257)
N/A
(148 169)
+37%
2 387
N/A
93 133
+3 802%
414 271
+345%
606 376
+46%
751 934
+24%
1 644 157
+119%
2 286 661
+39%
3 734 585
+63%
3 621 418
-3%
2 786 314
-23%
1 268 935
-54%
(381 885)
N/A
(506 347)
-33%
(614 536)
-21%
(1 648 240)
-168%
(1 580 967)
+4%
(1 528 145)
+3%
(1 520 946)
+0%
(2 815)
+100%
Net Income
Tax Provision
(19 008)
(25 904)
(25 052)
(31 816)
(30 778)
(25 987)
(30 393)
(30 841)
(34 840)
7 107
(8 511)
(24 218)
(28 204)
(86 977)
(97 986)
(115 670)
(114 781)
(115 199)
(103 247)
(99 785)
(107 668)
(131 419)
(167 745)
(166 218)
(240 912)
(273 042)
(247 898)
(417 569)
(646 177)
(1 006 172)
(1 107 726)
(1 001 740)
(201 906)
186 157
265 443
285 963
(168 429)
(231 855)
(253 555)
(231 733)
(159 056)
Income from Continuing Operations
149 822
148 844
127 940
118 725
78 765
58 868
50 738
49 597
65 455
108 992
108 256
134 532
125 094
85 258
95 249
62 731
15 889
18 803
27 301
71 371
(341 925)
(279 590)
(165 360)
(73 086)
173 360
333 334
504 036
1 226 587
1 640 484
2 728 413
2 513 692
1 784 574
1 067 029
(195 728)
(240 905)
(328 573)
(1 816 669)
(1 812 822)
(1 781 699)
(1 752 679)
(161 871)
Income to Minority Interest
283
533
(345)
(2 155)
(3 099)
(1 123)
(4 714)
(4 363)
(7 781)
(10 778)
(7 572)
(14 008)
(16 497)
(16 522)
(19 451)
(2 353)
31 997
42 741
54 651
49 663
40 922
28 535
15 292
(5 173)
(17 736)
(30 634)
(29 437)
(100 392)
(253 170)
(257 661)
(286 986)
(230 656)
290 990
323 047
357 631
372 289
804 118
796 478
809 625
853 063
217 148
Net Income (Common)
150 104
N/A
149 377
0%
127 596
-15%
116 571
-9%
75 666
-35%
57 745
-24%
46 023
-20%
45 234
-2%
57 674
+28%
98 213
+70%
100 682
+3%
120 522
+20%
108 597
-10%
68 736
-37%
75 799
+10%
60 379
-20%
47 886
-21%
61 544
+29%
81 953
+33%
121 035
+48%
(301 003)
N/A
(251 053)
+17%
(150 067)
+40%
(78 258)
+48%
155 624
N/A
302 699
+95%
474 598
+57%
1 126 194
+137%
1 387 314
+23%
2 470 752
+78%
2 226 705
-10%
1 553 918
-30%
1 358 019
-13%
127 319
-91%
116 726
-8%
43 716
-63%
(1 012 551)
N/A
(1 016 344)
0%
(972 075)
+4%
(899 616)
+7%
55 277
N/A
EPS (Diluted)
503.7
N/A
484.99
-4%
418.34
-14%
382.2
-9%
253.91
-34%
185.67
-27%
131.87
-29%
129.24
-2%
169.62
+31%
290.57
+71%
287.66
-1%
343.36
+19%
310.27
-10%
179.93
-42%
192.87
+7%
147.62
-23%
118.52
-20%
148.29
+25%
197
+33%
290.25
+47%
-754.39
N/A
-589.32
+22%
-348.99
+41%
-181.15
+48%
359.4
N/A
692.67
+93%
1 072.15
+55%
2 538.87
+137%
3 131.28
+23%
5 576.23
+78%
5 024.18
-10%
3 506.39
-30%
3 068.05
-13%
289.42
-91%
265.53
-8%
99.49
-63%
-2 314.82
N/A
-2 309.29
+0%
-2 194.18
+5%
-2 047.16
+7%
124.82
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 250,500+ 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

© 2025 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.