K

KSS Line Ltd
KRX:044450

Watchlist Manager
KSS Line Ltd
KRX:044450
Watchlist
Price: 9 060 KRW 1.91% Market Closed
Market Cap: 209.2B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+60%
5Y
+124%
10Y
+277%
0
Operating Income
+0%
3Y
+79%
5Y
+97%
10Y
+370%
0
Net Income
+0%
3Y
+2%
5Y
+145%
10Y
+173%

Earnings Waterfall
KSS Line Ltd

Revenue
517.9B KRW
Cost of Revenue
-397.4B KRW
Gross Profit
120.5B KRW
Operating Expenses
-16.4B KRW
Operating Income
104.1B KRW
Other Expenses
-46.7B KRW
Net Income
57.4B KRW

Income Statement
KSS Line Ltd

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
137 527
N/A
138 612
+1%
138 826
+0%
144 165
+4%
143 481
0%
145 239
+1%
144 379
-1%
139 209
-4%
141 144
+1%
142 917
+1%
152 016
+6%
163 568
+8%
177 566
+9%
187 523
+6%
192 980
+3%
200 707
+4%
202 505
+1%
209 709
+4%
217 872
+4%
222 728
+2%
231 240
+4%
237 712
+3%
233 920
-2%
233 244
0%
226 181
-3%
228 183
+1%
254 335
+11%
283 644
+12%
324 001
+14%
356 668
+10%
387 328
+9%
419 681
+8%
445 376
+6%
457 730
+3%
470 976
+3%
465 449
-1%
472 603
+2%
476 552
+1%
490 924
+3%
509 029
+4%
517 929
+2%
Gross Profit
Cost of Revenue
(105 996)
(105 688)
(104 939)
(105 808)
(104 219)
(104 564)
(103 549)
(100 294)
(98 832)
(101 773)
(105 304)
(113 257)
(122 254)
(127 561)
(133 544)
(140 437)
(145 402)
(152 268)
(158 826)
(164 413)
(167 702)
(173 085)
(170 630)
(168 502)
(163 993)
(168 009)
(191 782)
(214 414)
(251 818)
(277 467)
(306 802)
(340 130)
(360 523)
(366 718)
(372 773)
(363 874)
(370 555)
(376 458)
(383 323)
(393 855)
(397 435)
Gross Profit
31 531
N/A
32 923
+4%
33 886
+3%
38 356
+13%
39 261
+2%
40 675
+4%
40 830
+0%
38 915
-5%
42 312
+9%
41 145
-3%
46 713
+14%
50 311
+8%
55 312
+10%
59 961
+8%
59 435
-1%
60 270
+1%
57 103
-5%
57 442
+1%
59 047
+3%
58 315
-1%
63 538
+9%
64 625
+2%
63 287
-2%
64 741
+2%
62 188
-4%
60 174
-3%
62 553
+4%
69 230
+11%
72 184
+4%
79 201
+10%
80 526
+2%
79 551
-1%
84 853
+7%
91 012
+7%
98 203
+8%
101 575
+3%
102 048
+0%
100 094
-2%
107 602
+8%
115 173
+7%
120 494
+5%
Operating Income
Operating Expenses
(9 407)
(9 597)
(9 878)
(10 681)
(9 531)
(9 972)
(9 697)
(9 380)
(9 690)
(9 447)
(9 747)
(9 983)
(10 237)
(10 402)
(10 091)
(10 003)
(9 992)
(10 028)
(10 139)
(10 281)
(10 766)
(11 462)
(11 667)
(11 911)
(11 457)
(13 923)
(12 213)
(12 379)
(14 095)
(20 040)
(20 204)
(19 902)
(15 342)
(8 670)
(8 274)
(8 217)
(13 687)
(13 620)
(14 081)
(14 985)
(16 412)
Selling, General & Administrative
(9 097)
(9 209)
(9 489)
(10 296)
(9 156)
(9 602)
(9 499)
(9 208)
(9 397)
(9 177)
(9 467)
(9 704)
(9 963)
(10 140)
(9 849)
(9 781)
(9 791)
(9 794)
(9 855)
(9 941)
(10 374)
(11 064)
(11 272)
(11 515)
(11 052)
(10 853)
(11 794)
(11 951)
(13 653)
(15 599)
(15 642)
(16 165)
(14 863)
(13 628)
(13 255)
(13 177)
(13 254)
(13 268)
(13 736)
(14 664)
(16 027)
Depreciation & Amortization
(392)
(391)
(389)
(385)
(374)
(369)
(341)
(314)
(292)
(269)
(280)
(280)
(274)
(263)
(241)
(221)
(201)
(233)
(284)
(339)
(392)
(397)
(395)
(397)
(405)
(407)
(418)
(426)
(442)
(469)
(485)
(471)
(479)
(452)
(429)
(449)
(433)
(432)
(425)
(401)
(385)
Other Operating Expenses
82
3
0
0
0
0
143
142
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 663)
0
0
0
(3 973)
(4 076)
(3 266)
0
5 410
5 410
5 410
0
80
80
80
0
Operating Income
22 124
N/A
23 327
+5%
24 009
+3%
27 676
+15%
29 731
+7%
30 704
+3%
31 134
+1%
29 536
-5%
32 622
+10%
31 697
-3%
36 965
+17%
40 328
+9%
45 075
+12%
49 560
+10%
49 345
0%
50 267
+2%
47 111
-6%
47 413
+1%
48 907
+3%
48 034
-2%
52 772
+10%
53 165
+1%
51 622
-3%
52 830
+2%
50 731
-4%
46 251
-9%
50 340
+9%
56 852
+13%
58 089
+2%
59 160
+2%
60 322
+2%
59 649
-1%
69 511
+17%
82 342
+18%
89 929
+9%
93 358
+4%
88 361
-5%
86 474
-2%
93 520
+8%
100 188
+7%
104 083
+4%
Pre-Tax Income
Interest Income Expense
(1 421)
(216)
702
(1 134)
(5 594)
(8 034)
(11 159)
(14 123)
(9 917)
(10 977)
(9 957)
(9 944)
(20 202)
(22 185)
(23 171)
(24 967)
(26 764)
(28 471)
(34 506)
(34 331)
(30 693)
(29 681)
(24 691)
(23 107)
(34 672)
(20 536)
(21 958)
(13 789)
2 773
(2 682)
7 856
13 274
(28 081)
(38 626)
(59 476)
(84 424)
(70 557)
(68 895)
(61 822)
(78 783)
(44 988)
Non-Reccuring Items
0
0
0
0
0
144
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 663)
0
(2 560)
(3 370)
(3 973)
0
0
0
5 405
0
0
0
80
0
0
0
0
Gain/Loss on Disposition of Assets
73
0
(108)
(125)
(145)
(171)
(21)
35
36
0
56
608
608
0
2 190
1 582
1 582
1 591
8
1 638
1 660
1 657
1 675
45
24
17
0
(0)
0
0
36
153
1 395
1 394
1 494
0
(32)
(79)
(214)
1 083
1 249
Total Other Income
43
(14)
266
263
(732)
(723)
(10 380)
(10 344)
(9 344)
(9 116)
201
182
196
(113)
(901)
(895)
(952)
(197)
(17)
(18)
(26)
(37)
82
76
132
145
36
26
370
350
(669)
(825)
(1 583)
(1 837)
11
1 358
247
288
(1 171)
(1 842)
(2 089)
Pre-Tax Income
20 818
N/A
23 097
+11%
24 871
+8%
26 681
+7%
23 261
-13%
21 920
-6%
9 574
-56%
5 104
-47%
13 397
+162%
11 604
-13%
27 263
+135%
31 172
+14%
25 676
-18%
27 262
+6%
27 464
+1%
25 988
-5%
20 977
-19%
20 335
-3%
14 391
-29%
15 322
+6%
23 714
+55%
25 104
+6%
28 688
+14%
29 844
+4%
13 552
-55%
25 876
+91%
25 858
0%
39 718
+54%
57 260
+44%
56 829
-1%
67 544
+19%
72 251
+7%
46 647
-35%
43 274
-7%
31 957
-26%
10 292
-68%
18 100
+76%
17 787
-2%
30 313
+70%
20 646
-32%
58 255
+182%
Net Income
Tax Provision
212
(92)
(55)
(170)
(111)
(92)
(152)
(178)
(125)
(256)
(352)
(294)
11
81
161
129
(161)
(123)
(118)
(219)
(278)
(322)
(336)
(428)
(423)
(404)
(387)
(278)
(1 189)
(1 734)
(2 109)
(2 896)
(1 177)
(807)
(571)
(146)
(1 058)
(947)
(939)
(605)
(841)
Income from Continuing Operations
21 030
23 003
24 815
26 511
23 149
21 830
9 423
4 928
13 273
11 349
26 912
30 878
25 688
27 344
27 626
26 118
20 816
20 213
14 274
15 104
23 435
24 782
28 352
29 416
13 129
25 472
25 471
39 440
56 071
55 095
65 436
69 355
45 471
42 467
31 386
10 147
17 042
16 840
29 374
20 041
57 414
Income to Minority Interest
0
0
0
0
0
(9)
(5)
(21)
(33)
(43)
(7)
(5)
5
19
(14)
(2)
1
4
(1)
(1)
(38)
(37)
(38)
(38)
(2)
(4)
(4)
(2)
0
2
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
21 030
N/A
23 003
+9%
24 815
+8%
26 511
+7%
23 149
-13%
21 821
-6%
9 419
-57%
4 907
-48%
13 240
+170%
11 306
-15%
26 904
+138%
30 873
+15%
25 692
-17%
27 363
+7%
27 612
+1%
26 116
-5%
20 817
-20%
20 216
-3%
14 272
-29%
15 102
+6%
23 398
+55%
24 744
+6%
28 314
+14%
29 378
+4%
13 127
-55%
25 470
+94%
25 468
0%
39 439
+55%
56 072
+42%
55 097
-2%
65 436
+19%
69 356
+6%
45 471
-34%
42 467
-7%
31 386
-26%
10 147
-68%
17 042
+68%
16 840
-1%
29 374
+74%
20 041
-32%
57 414
+186%
EPS (Diluted)
914.34
N/A
1 000.13
+9%
1 078.91
+8%
1 152.65
+7%
1 006.47
-13%
991.86
-1%
428.13
-57%
213.34
-50%
575.65
+170%
491.56
-15%
1 169.73
+138%
1 342.3
+15%
1 117.04
-17%
1 189.69
+7%
1 200.52
+1%
1 135.47
-5%
905.08
-20%
918.9
+2%
648.72
-29%
686.45
+6%
1 063.54
+55%
1 124.72
+6%
1 287
+14%
1 335.36
+4%
596.68
-55%
1 157.72
+94%
1 133.99
-2%
1 756.05
+55%
2 496.61
+42%
2 452.21
-2%
2 898.29
+18%
3 071.89
+6%
2 016.38
-34%
1 880.95
-7%
1 390.14
-26%
449.43
-68%
754.82
+68%
745.85
-1%
1 301.02
+74%
887.66
-32%
2 542.96
+186%

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.