D

Daeho AL Co Ltd
KRX:069460

Watchlist Manager
Daeho AL Co Ltd
KRX:069460
Watchlist
Price: 1 397 KRW 0.5% Market Closed
Market Cap: 94.4B KRW
Have any thoughts about
Daeho AL Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

166.7B
-3%
Revenue
Growth Rates:
1 Year
-10%
3 Years
+17%
5 Years
+36%
7 Years
+32%
10 Years
+15%
5.9B
+7%
Operating Income
Growth Rates:
1 Year
-11%
3 Years
+48%
5 Years
+150%
7 Years
+144%
10 Years
+590%
3.3B
+65%
Net Income
Growth Rates:
1 Year
-45%
3 Years
+364%
5 Years
-
7 Years
+875%
10 Years
-

Earnings Waterfall
Daeho AL Co Ltd

Revenue
166.7B KRW
Cost of Revenue
-153.2B KRW
Gross Profit
13.5B KRW
Operating Expenses
-7.5B KRW
Operating Income
5.9B KRW
Other Expenses
-2.6B KRW
Net Income
3.3B KRW

Income Statement
Daeho AL 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
145 338
N/A
131 723
-9%
130 804
-1%
125 327
-4%
114 190
-9%
121 585
+6%
116 411
-4%
113 855
-2%
116 196
+2%
117 646
+1%
120 613
+3%
123 244
+2%
126 395
+3%
126 320
0%
126 756
+0%
128 461
+1%
127 956
0%
132 411
+3%
130 691
-1%
126 217
-3%
122 494
-3%
117 537
-4%
116 194
-1%
112 349
-3%
115 404
+3%
121 426
+5%
126 479
+4%
137 622
+9%
141 962
+3%
143 402
+1%
157 025
+9%
161 884
+3%
167 093
+3%
174 037
+4%
173 726
0%
182 756
+5%
185 696
+2%
181 569
-2%
175 870
-3%
171 237
-3%
166 669
-3%
Gross Profit
Cost of Revenue
(136 796)
(127 952)
(126 393)
(122 040)
(111 156)
(114 048)
(111 262)
(108 768)
(111 288)
(113 210)
(114 356)
(116 524)
(119 587)
(120 180)
(121 480)
(124 947)
(124 406)
(126 543)
(125 790)
(119 783)
(116 243)
(114 134)
(112 270)
(108 874)
(111 173)
(114 824)
(118 062)
(127 802)
(132 089)
(134 704)
(147 105)
(150 031)
(154 357)
(159 415)
(161 439)
(169 900)
(172 992)
(167 328)
(160 020)
(157 623)
(153 214)
Gross Profit
8 541
N/A
3 772
-56%
4 410
+17%
3 287
-25%
3 034
-8%
7 537
+148%
5 150
-32%
5 087
-1%
4 908
-4%
4 437
-10%
6 256
+41%
6 720
+7%
6 807
+1%
6 140
-10%
5 275
-14%
3 512
-33%
3 550
+1%
5 868
+65%
4 901
-16%
6 436
+31%
6 252
-3%
3 403
-46%
3 925
+15%
3 476
-11%
4 232
+22%
6 602
+56%
8 418
+28%
9 820
+17%
9 873
+1%
8 698
-12%
9 920
+14%
11 854
+19%
12 736
+7%
14 622
+15%
12 287
-16%
12 856
+5%
12 704
-1%
14 241
+12%
15 849
+11%
13 613
-14%
13 455
-1%
Operating Income
Operating Expenses
(7 683)
(4 844)
(10 297)
(9 442)
(8 992)
(4 963)
(5 085)
(5 102)
(4 965)
(4 535)
(4 533)
(4 284)
(4 378)
(4 408)
(4 385)
(4 043)
(3 834)
(3 667)
(3 475)
(3 789)
(3 890)
(4 352)
(4 462)
(4 583)
(4 475)
(4 010)
(4 405)
(4 792)
(5 885)
(6 878)
(7 016)
(7 022)
(6 011)
(5 282)
(5 129)
(5 338)
(6 045)
(5 882)
(8 146)
(8 070)
(7 535)
Selling, General & Administrative
(7 428)
(4 154)
(3 988)
(2 709)
(2 076)
(4 197)
(4 343)
(4 544)
(4 576)
(4 473)
(4 471)
(4 222)
(4 314)
(4 343)
(4 318)
(3 974)
(3 766)
(3 599)
(3 407)
(3 720)
(3 809)
(4 256)
(4 349)
(4 456)
(4 342)
(3 878)
(4 265)
(4 648)
(5 733)
(6 714)
(6 850)
(6 853)
(5 845)
(5 062)
(4 899)
(5 070)
(5 729)
(5 553)
(5 774)
(5 644)
(5 439)
Research & Development
0
(630)
(352)
(537)
(705)
(706)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
(32)
(63)
Depreciation & Amortization
0
(60)
(15)
(30)
(45)
(61)
(61)
(61)
(61)
(62)
(60)
(61)
(63)
(65)
(67)
(68)
(68)
(68)
(68)
(70)
(81)
(97)
(113)
(127)
(132)
(133)
(139)
(143)
(153)
(164)
(166)
(169)
(166)
(219)
(231)
(268)
(316)
(329)
(388)
(432)
(461)
Other Operating Expenses
(255)
0
(5 942)
(6 166)
(6 166)
0
(681)
(497)
(328)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 976)
(1 961)
(1 572)
Operating Income
858
N/A
(1 073)
N/A
(5 886)
-449%
(6 155)
-5%
(5 958)
+3%
2 573
N/A
64
-98%
(15)
N/A
(57)
-280%
(99)
-74%
1 725
N/A
2 436
+41%
2 430
0%
1 732
-29%
890
-49%
(529)
N/A
(284)
+46%
2 202
N/A
1 428
-35%
2 648
+85%
2 364
-11%
(950)
N/A
(537)
+43%
(1 108)
-106%
(244)
+78%
2 592
N/A
4 012
+55%
5 028
+25%
3 988
-21%
1 820
-54%
2 904
+60%
4 832
+66%
6 725
+39%
9 340
+39%
7 158
-23%
7 519
+5%
6 658
-11%
8 359
+26%
7 703
-8%
5 543
-28%
5 920
+7%
Pre-Tax Income
Interest Income Expense
(1 877)
(3 027)
(2 778)
(3 917)
(4 638)
(3 246)
(2 255)
(2 135)
1 446
(2 324)
(517)
(450)
(2 350)
3 418
1 615
52
854
(1 859)
(3 152)
(2 089)
(3 822)
(2 546)
(3 895)
(3 485)
(2 147)
(1 574)
(1 226)
(1 210)
(3 199)
(5 403)
(4 607)
(6 721)
(7 484)
(3 296)
(3 988)
(1 394)
1 097
(2 381)
(2 124)
(3 233)
(2 579)
Non-Reccuring Items
0
(6 165)
0
0
0
(133)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(376)
(1 976)
0
0
0
Gain/Loss on Disposition of Assets
0
(63)
0
0
349
2
(2)
(2)
0
3
13
0
15
8
(44)
0
(43)
(43)
0
9
10
16
0
12
175
174
50
42
(125)
(56)
115
50
54
(20)
(58)
13
0
35
27
0
0
Total Other Income
(6 058)
(2 309)
(2 454)
(1 220)
1 103
(623)
(627)
(690)
(375)
58
99
75
11
76
31
25
82
615
585
649
633
34
57
(53)
(55)
(446)
(415)
(419)
(352)
154
181
178
717
631
741
793
233
(104)
(196)
(158)
(131)
Pre-Tax Income
(7 077)
N/A
(12 637)
-79%
(11 118)
+12%
(11 292)
-2%
(9 144)
+19%
(1 426)
+84%
(2 820)
-98%
(2 842)
-1%
1 014
N/A
(2 363)
N/A
1 319
N/A
2 061
+56%
105
-95%
5 234
+4 885%
2 493
-52%
(452)
N/A
610
N/A
915
+50%
(1 137)
N/A
1 215
N/A
(817)
N/A
(3 446)
-322%
(4 375)
-27%
(4 635)
-6%
(2 272)
+51%
747
N/A
2 420
+224%
3 440
+42%
311
-91%
(3 486)
N/A
(1 408)
+60%
(1 660)
-18%
12
N/A
6 656
+54 233%
3 853
-42%
6 932
+80%
7 612
+10%
3 934
-48%
5 410
+38%
2 152
-60%
3 211
+49%
Net Income
Tax Provision
184
(642)
(769)
(518)
(563)
449
397
538
483
150
289
197
239
(360)
(377)
(381)
(434)
(152)
(365)
(335)
(544)
(61)
(684)
203
402
(94)
976
193
409
443
687
554
177
(731)
(1 471)
(1 661)
(1 587)
(449)
(37)
(124)
133
Income from Continuing Operations
(6 895)
(13 279)
(11 887)
(11 810)
(9 708)
(977)
(2 424)
(2 305)
1 497
(2 212)
1 607
2 257
343
4 874
2 115
(834)
175
763
(1 501)
881
(1 360)
(3 507)
(5 059)
(4 431)
(1 869)
653
3 396
3 632
720
(3 043)
(721)
(1 107)
190
5 925
2 382
5 271
6 026
3 486
5 373
2 028
3 343
Net Income (Common)
(6 895)
N/A
(13 279)
-93%
(11 887)
+10%
(11 810)
+1%
(9 708)
+18%
(977)
+90%
(2 424)
-148%
(2 305)
+5%
1 497
N/A
(2 212)
N/A
1 607
N/A
2 257
+40%
343
-85%
4 874
+1 321%
2 115
-57%
(834)
N/A
175
N/A
763
+336%
(1 501)
N/A
881
N/A
(1 360)
N/A
(3 507)
-158%
(5 059)
-44%
(4 431)
+12%
(1 869)
+58%
653
N/A
3 396
+420%
3 632
+7%
720
-80%
(3 043)
N/A
(721)
+76%
(1 107)
-54%
190
N/A
5 925
+3 024%
2 382
-60%
5 271
+121%
6 026
+14%
3 486
-42%
5 373
+54%
2 028
-62%
3 343
+65%
EPS (Diluted)
-255.37
N/A
-491.81
-93%
-440.25
+10%
-437.4
+1%
-359.55
+18%
-36.18
+90%
-89.77
-148%
-85.37
+5%
55.44
N/A
-81.92
N/A
59.51
N/A
83.59
+40%
12.7
-85%
180.51
+1 321%
78.33
-57%
-30.88
N/A
6.48
N/A
28.25
+336%
-55.59
N/A
32.62
N/A
-50.37
N/A
-129.88
-158%
-187.37
-44%
-164.11
+12%
-69.22
+58%
24.18
N/A
122.01
+405%
112.06
-8%
14.69
-87%
-60.3
N/A
-13.87
+77%
-21.31
-54%
3.65
N/A
114
+3 023%
42.73
-63%
87.39
+105%
91.03
+4%
51.66
-43%
79.63
+54%
30.05
-62%
49.55
+65%

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 211,200+ 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.