T

TKG Huchems Co Ltd
KRX:069260

Watchlist Manager
TKG Huchems Co Ltd
KRX:069260
Watchlist
Price: 18 400 KRW -0.27% Market Closed
Market Cap: 706B KRW
Have any thoughts about
TKG Huchems Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1T
+6%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+42%
5 Years
+65%
7 Years
+56%
10 Years
+56%
80.1B
-12%
Operating Income
Growth Rates:
1 Year
-40%
3 Years
-10%
5 Years
-23%
7 Years
-45%
10 Years
+52%
89.8B
-11%
Net Income
Growth Rates:
1 Year
-24%
3 Years
+37%
5 Years
+19%
7 Years
-14%
10 Years
+95%

Earnings Waterfall
TKG Huchems Co Ltd

Revenue
1.1T KRW
Cost of Revenue
-977.3B KRW
Gross Profit
120.2B KRW
Operating Expenses
-40.1B KRW
Operating Income
80.1B KRW
Other Expenses
9.7B KRW
Net Income
89.8B KRW

Income Statement
TKG Huchems Co Ltd

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
701 304
N/A
716 639
+2%
687 208
-4%
682 096
-1%
647 824
-5%
600 426
-7%
576 188
-4%
596 077
+3%
601 986
+1%
598 232
-1%
648 226
+8%
676 652
+4%
702 262
+4%
715 765
+2%
719 505
+1%
735 244
+2%
757 233
+3%
762 875
+1%
738 859
-3%
689 465
-7%
665 673
-3%
659 773
-1%
672 011
+2%
645 173
-4%
604 615
-6%
593 511
-2%
590 037
-1%
678 796
+15%
771 254
+14%
861 205
+12%
979 146
+14%
1 054 067
+8%
1 176 105
+12%
1 235 838
+5%
1 256 186
+2%
1 247 813
-1%
1 133 033
-9%
1 052 689
-7%
1 038 946
-1%
1 039 724
+0%
1 097 506
+6%
Gross Profit
Cost of Revenue
(609 190)
(621 495)
(592 499)
(583 125)
(552 914)
(510 665)
(492 664)
(502 189)
(495 770)
(467 856)
(485 457)
(494 622)
(501 433)
(508 012)
(517 325)
(529 841)
(553 906)
(586 526)
(574 010)
(545 164)
(525 889)
(516 769)
(527 657)
(511 771)
(490 727)
(463 903)
(463 714)
(541 600)
(631 483)
(731 813)
(841 713)
(912 725)
(1 016 345)
(1 078 571)
(1 084 406)
(1 062 030)
(953 614)
(886 227)
(888 819)
(909 172)
(977 311)
Gross Profit
92 114
N/A
95 144
+3%
94 708
0%
98 970
+5%
94 909
-4%
89 761
-5%
83 524
-7%
93 888
+12%
106 215
+13%
130 375
+23%
162 768
+25%
182 028
+12%
200 829
+10%
207 753
+3%
202 181
-3%
205 405
+2%
203 328
-1%
176 350
-13%
164 849
-7%
144 301
-12%
139 784
-3%
143 004
+2%
144 353
+1%
133 400
-8%
113 886
-15%
129 609
+14%
126 321
-3%
137 195
+9%
139 770
+2%
129 391
-7%
137 434
+6%
141 343
+3%
159 760
+13%
157 267
-2%
171 779
+9%
185 783
+8%
179 419
-3%
166 463
-7%
150 127
-10%
130 551
-13%
120 195
-8%
Operating Income
Operating Expenses
(39 261)
(42 373)
(43 568)
(44 003)
(45 861)
(46 165)
(46 855)
(47 513)
(48 581)
(53 485)
(58 958)
(54 626)
(53 830)
(55 121)
(46 658)
(50 590)
(47 209)
(37 141)
(37 169)
(36 860)
(35 972)
(36 647)
(37 516)
(37 049)
(36 147)
(34 361)
(54 730)
(34 514)
(51 202)
(35 996)
(31 097)
(37 077)
(39 021)
(40 132)
(47 102)
(46 627)
(46 213)
(45 232)
(36 868)
(39 534)
(40 071)
Selling, General & Administrative
(37 119)
(40 745)
(41 958)
(42 347)
(44 179)
(44 509)
(45 258)
(45 985)
(47 084)
(51 942)
(52 476)
(53 027)
(52 228)
(53 535)
(50 238)
(46 846)
(43 691)
(36 442)
(36 414)
(36 057)
(35 134)
(34 980)
(34 063)
(33 591)
(32 688)
(32 872)
(32 305)
(32 857)
(34 384)
(34 853)
(35 745)
(35 983)
(36 362)
(38 823)
(40 271)
(41 475)
(41 094)
(43 995)
(44 554)
(47 033)
(47 424)
Depreciation & Amortization
(1 714)
(1 629)
(1 609)
(1 655)
(1 681)
(1 656)
(1 597)
(1 527)
(1 495)
(1 542)
(1 582)
(1 600)
(1 604)
(1 586)
(1 342)
(1 108)
(882)
(698)
(755)
(803)
(838)
(1 668)
(1 647)
(1 652)
(1 652)
(1 489)
(1 577)
(1 655)
(1 739)
(1 143)
(1 120)
(1 094)
(1 053)
(1 309)
(1 188)
(1 114)
(1 081)
(1 237)
(1 418)
(1 605)
(1 752)
Other Operating Expenses
(428)
0
0
0
0
0
0
0
0
0
(4 900)
0
0
0
4 922
(2 636)
(2 636)
0
0
0
0
0
(1 806)
(1 806)
(1 807)
0
(20 848)
0
(15 079)
0
5 768
0
(1 606)
0
(5 643)
(4 037)
(4 037)
0
9 104
9 104
9 104
Operating Income
52 853
N/A
52 771
0%
51 140
-3%
54 967
+7%
49 048
-11%
43 596
-11%
36 669
-16%
46 375
+26%
57 635
+24%
76 890
+33%
103 811
+35%
127 403
+23%
146 999
+15%
152 632
+4%
155 523
+2%
154 815
0%
156 118
+1%
139 209
-11%
127 679
-8%
107 440
-16%
103 812
-3%
106 356
+2%
106 837
+0%
96 352
-10%
77 740
-19%
95 248
+23%
71 593
-25%
102 682
+43%
88 569
-14%
93 395
+5%
106 337
+14%
104 266
-2%
120 739
+16%
117 135
-3%
124 677
+6%
139 156
+12%
133 207
-4%
121 230
-9%
113 258
-7%
91 017
-20%
80 124
-12%
Pre-Tax Income
Interest Income Expense
780
(4 318)
(4 912)
(2 033)
(149)
(2 270)
(3 521)
(6 016)
(8 462)
(6 555)
(6 588)
(7 184)
(5 252)
(6 830)
(4 325)
(3 428)
(2 564)
(653)
(91)
715
1 895
(1 120)
(255)
647
912
4 002
3 827
3 787
3 465
4 980
4 219
1 506
1 675
(5 964)
2 205
10 586
11 940
23 683
22 283
21 617
23 026
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(4 899)
0
2 658
2 658
4 921
0
0
0
0
0
0
0
(1 805)
0
0
0
(20 846)
0
(15 078)
0
5 768
0
(1 606)
0
(5 643)
0
0
0
9 104
0
0
0
Gain/Loss on Disposition of Assets
(91)
(49)
(93)
(47)
(47)
(73)
(27)
(48)
(50)
(2 193)
(2 194)
(2 020)
(2 020)
143
238
94
2 315
2 315
2 203
2 147
(51)
(44)
(27)
(17)
(15)
(28)
(32)
54
295
309
316
271
9
14
199
197
332
348
159
159
25
Total Other Income
2 023
1 227
(670)
(461)
171
883
489
417
248
(4 096)
(3 885)
(4 180)
(1 798)
(3 680)
(3 741)
(3 394)
(5 644)
(146)
(308)
(949)
(1 598)
(2 166)
(1 967)
(3 997)
(4 169)
(2 465)
(1 843)
428
1 009
167
126
139
86
(31)
(115)
(489)
(771)
(956)
(1 153)
(1 151)
(1 195)
Pre-Tax Income
55 565
N/A
49 631
-11%
45 465
-8%
52 428
+15%
49 025
-6%
42 137
-14%
33 612
-20%
40 730
+21%
49 373
+21%
59 148
+20%
91 146
+54%
116 679
+28%
140 589
+20%
147 185
+5%
147 696
+0%
148 086
+0%
150 224
+1%
140 725
-6%
129 482
-8%
109 353
-16%
104 058
-5%
101 221
-3%
104 589
+3%
92 986
-11%
74 468
-20%
75 912
+2%
73 544
-3%
91 872
+25%
93 337
+2%
104 620
+12%
110 998
+6%
104 577
-6%
122 509
+17%
105 510
-14%
126 967
+20%
149 450
+18%
144 708
-3%
153 409
+6%
134 547
-12%
111 642
-17%
101 979
-9%
Net Income
Tax Provision
(13 478)
(11 589)
(10 306)
(11 792)
(11 673)
(7 914)
(8 858)
(11 537)
(13 317)
(19 245)
(24 885)
(29 468)
(36 152)
(37 129)
(36 824)
(38 120)
(37 099)
(35 644)
(33 386)
(28 841)
(28 233)
(30 909)
(31 672)
(30 682)
(26 216)
(26 125)
(24 485)
(26 524)
(25 902)
(27 053)
(29 490)
(27 856)
(32 111)
(23 701)
(26 978)
(30 745)
(25 772)
(18 634)
(14 503)
(10 489)
(12 129)
Income from Continuing Operations
42 086
38 042
35 159
40 636
37 352
34 223
24 754
29 192
36 055
39 904
66 260
87 210
104 436
110 057
110 872
109 967
113 127
105 081
96 097
80 513
75 825
70 312
72 917
62 304
48 253
49 787
49 060
65 349
67 435
77 567
81 508
76 721
90 398
81 809
99 989
118 705
118 935
134 775
120 044
101 153
89 850
Income to Minority Interest
3 899
2 536
2 293
1 471
1 513
2 409
3 014
4 857
5 531
3 212
2 473
1 017
(121)
4 334
3 521
3 001
2 526
(583)
(514)
(389)
(77)
46
18
(31)
(69)
(199)
(224)
(1 907)
(1 896)
(1 906)
(1 953)
(176)
(98)
(102)
0
0
0
0
0
0
0
Net Income (Common)
45 987
N/A
40 578
-12%
37 452
-8%
42 106
+12%
38 864
-8%
36 632
-6%
27 767
-24%
34 050
+23%
41 586
+22%
43 116
+4%
68 733
+59%
88 226
+28%
104 315
+18%
114 391
+10%
114 392
+0%
112 967
-1%
115 652
+2%
104 498
-10%
95 584
-9%
80 125
-16%
75 749
-5%
70 358
-7%
72 935
+4%
62 272
-15%
48 183
-23%
49 587
+3%
48 835
-2%
63 441
+30%
65 539
+3%
75 660
+15%
79 555
+5%
76 545
-4%
90 299
+18%
81 708
-10%
99 989
+22%
118 705
+19%
118 935
+0%
134 775
+13%
120 044
-11%
101 153
-16%
89 850
-11%
EPS (Diluted)
1 179.15
N/A
1 040.46
-12%
960.3
-8%
1 079.64
+12%
996.51
-8%
939.28
-6%
711.97
-24%
873.07
+23%
1 066.3
+22%
1 105.53
+4%
1 808.76
+64%
2 321.73
+28%
2 745.13
+18%
3 010.28
+10%
3 010.31
+0%
2 755.29
-8%
2 820.78
+2%
2 548.73
-10%
2 331.31
-9%
1 954.26
-16%
1 893.72
-3%
1 758.95
-7%
1 823.37
+4%
1 638.73
-10%
1 267.97
-23%
1 271.46
+0%
1 285.13
+1%
1 653.38
+29%
1 708.05
+3%
1 971.81
+15%
2 073.31
+5%
1 994.88
-4%
2 353.33
+18%
2 129.42
-10%
2 605.86
+22%
3 093.63
+19%
3 099.63
+0%
3 512.43
+13%
3 128.53
-11%
2 636.19
-16%
2 341.61
-11%

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 201,200+ 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.