LIG Nex1 Co Ltd
KRX:079550

Watchlist Manager
LIG Nex1 Co Ltd Logo
LIG Nex1 Co Ltd
KRX:079550
Watchlist
Price: 229 500 KRW 3.15% Market Closed
Market Cap: 5T KRW
Have any thoughts about
LIG Nex1 Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.6T
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+53%
5 Years
+87%
7 Years
+42%
10 Years
-
192.2B
+8%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+202%
5 Years
+1 025%
7 Years
+151%
10 Years
-
189.9B
+8%
Net Income
Growth Rates:
1 Year
+48%
3 Years
+184%
5 Years
+3 731%
7 Years
+114%
10 Years
-

Earnings Waterfall
LIG Nex1 Co Ltd

Revenue
2.6T KRW
Cost of Revenue
-2.2T KRW
Gross Profit
359.9B KRW
Operating Expenses
-167.7B KRW
Operating Income
192.2B KRW
Other Expenses
-2.4B KRW
Net Income
189.9B KRW

Income Statement
LIG Nex1 Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
1 596 352
N/A
1 746 965
+9%
1 903 704
+9%
2 004 700
+5%
1 995 488
0%
1 916 611
-4%
1 860 785
-3%
1 825 169
-2%
1 819 571
0%
1 808 451
-1%
1 701 985
-6%
1 711 781
+1%
1 635 663
-4%
1 548 376
-5%
1 477 508
-5%
1 390 992
-6%
1 383 674
-1%
1 437 237
+4%
1 452 651
+1%
1 515 426
+4%
1 508 389
0%
1 546 882
+3%
1 600 344
+3%
1 598 627
0%
1 689 563
+6%
1 736 124
+3%
1 822 194
+5%
1 898 885
+4%
1 949 258
+3%
2 185 936
+12%
2 220 752
+2%
2 340 396
+5%
2 395 898
+2%
2 236 331
-7%
2 308 571
+3%
2 525 309
+9%
2 584 237
+2%
Gross Profit
Cost of Revenue
(1 410 809)
(1 536 764)
(1 679 313)
(1 769 430)
(1 762 898)
(1 702 666)
(1 664 816)
(1 637 293)
(1 626 605)
(1 624 048)
(1 571 800)
(1 588 745)
(1 525 273)
(1 447 950)
(1 336 171)
(1 248 933)
(1 250 273)
(1 290 131)
(1 314 677)
(1 358 471)
(1 347 139)
(1 391 094)
(1 410 664)
(1 426 296)
(1 498 548)
(1 514 981)
(1 590 624)
(1 626 987)
(1 653 794)
(1 864 153)
(1 894 210)
(1 987 755)
(2 046 605)
(1 904 965)
(1 961 779)
(2 177 516)
(2 224 299)
Gross Profit
185 543
N/A
210 201
+13%
224 391
+7%
235 270
+5%
232 590
-1%
213 945
-8%
195 969
-8%
187 876
-4%
192 967
+3%
184 404
-4%
130 185
-29%
123 038
-5%
110 391
-10%
100 427
-9%
141 337
+41%
142 060
+1%
133 402
-6%
147 108
+10%
137 975
-6%
156 956
+14%
161 251
+3%
155 788
-3%
189 680
+22%
172 332
-9%
191 016
+11%
221 145
+16%
231 570
+5%
271 898
+17%
295 464
+9%
321 783
+9%
326 542
+1%
352 641
+8%
349 293
-1%
331 366
-5%
346 792
+5%
347 793
+0%
359 938
+3%
Operating Income
Operating Expenses
(88 447)
(91 737)
(112 165)
(114 638)
(122 429)
(129 864)
(108 303)
(114 170)
(116 478)
(118 338)
(127 078)
(124 374)
(123 497)
(120 583)
(117 204)
(119 611)
(116 316)
(118 514)
(119 828)
(118 492)
(123 002)
(124 209)
(125 939)
(129 898)
(127 280)
(127 699)
(134 369)
(137 667)
(142 208)
(145 664)
(147 430)
(176 828)
(180 583)
(179 941)
(160 414)
(170 136)
(167 699)
Selling, General & Administrative
(71 202)
(73 550)
(92 326)
(91 908)
(97 859)
(100 732)
(80 711)
(83 387)
(81 608)
(82 519)
(87 358)
(86 565)
(88 332)
(86 867)
(85 103)
(83 130)
(80 658)
(82 513)
(81 458)
(82 847)
(83 496)
(83 946)
(86 827)
(87 184)
(88 573)
(88 574)
(95 512)
(96 924)
(99 608)
(106 508)
(107 508)
(112 515)
(116 965)
(116 293)
(118 879)
(124 406)
(129 184)
Research & Development
(15 476)
(15 596)
(17 976)
(20 819)
(22 643)
(24 969)
(25 629)
(28 764)
(32 769)
(33 648)
(37 447)
(35 498)
(32 756)
(31 218)
(29 546)
(33 501)
(32 369)
(33 964)
(34 449)
(32 135)
(35 597)
(36 284)
(35 005)
(31 208)
(27 413)
(30 135)
(34 469)
(35 606)
(38 043)
(34 478)
(34 134)
(36 638)
(34 729)
(33 837)
(32 895)
(29 423)
(27 815)
Depreciation & Amortization
(1 774)
(1 890)
(1 863)
(1 914)
(1 928)
(1 915)
(1 962)
(2 020)
(2 102)
(2 172)
(2 272)
(2 312)
(2 410)
(2 500)
(2 556)
(2 982)
(3 291)
(3 603)
(3 921)
(3 883)
(3 881)
(3 960)
(4 107)
(4 200)
(4 313)
(4 392)
(4 389)
(4 481)
(4 557)
(4 678)
(5 788)
(6 673)
(7 783)
(8 705)
(8 639)
(8 829)
(8 849)
Other Operating Expenses
5
(701)
0
3
0
(2 248)
0
0
0
0
0
0
0
0
0
0
0
1 566
0
373
(28)
(19)
0
(7 306)
(6 981)
(4 598)
0
(657)
0
0
0
(21 001)
(21 106)
(21 106)
0
(7 478)
(1 851)
Operating Income
97 094
N/A
118 462
+22%
112 226
-5%
120 631
+7%
110 160
-9%
84 080
-24%
87 666
+4%
73 706
-16%
76 489
+4%
66 066
-14%
3 107
-95%
(1 338)
N/A
(13 107)
-880%
(20 158)
-54%
24 133
N/A
22 449
-7%
17 085
-24%
28 593
+67%
18 146
-37%
38 462
+112%
38 248
-1%
31 579
-17%
63 742
+102%
42 433
-33%
63 735
+50%
93 445
+47%
97 201
+4%
134 231
+38%
153 256
+14%
176 119
+15%
179 112
+2%
175 813
-2%
168 710
-4%
151 424
-10%
186 378
+23%
177 657
-5%
192 239
+8%
Pre-Tax Income
Interest Income Expense
(8 294)
(8 021)
(5 669)
(4 695)
(2 578)
(1 469)
(1 404)
(2 576)
(3 941)
(3 760)
(7 003)
(8 822)
(6 888)
(9 345)
(10 484)
(15 000)
(13 345)
(8 869)
(5 775)
32
5 273
12 512
(17 017)
(666)
(10 497)
(8 751)
26 803
13 603
26 850
56 159
1 348
9 094
(1 546)
(39 057)
3 876
(3 864)
(7 990)
Non-Reccuring Items
(705)
0
(1 778)
(1 800)
(2 249)
0
(4 178)
(4 158)
(3 599)
(9 002)
(6 772)
(6 795)
(9 393)
(3 990)
(2 713)
(980)
1 564
0
2 079
0
190
(2 193)
(7 307)
0
0
0
(657)
0
(503)
(503)
(21 097)
0
0
0
(1 865)
5 662
0
Gain/Loss on Disposition of Assets
(25)
4
(5)
(72)
(76)
0
(61)
43
(250)
(250)
(374)
(634)
(367)
(372)
(233)
99
143
0
198
83
60
60
(4)
2
14
16
23
12
19
17
71
75
75
(709)
(1 038)
(881)
(899)
Total Other Income
(5 585)
(1 534)
151
459
4 034
590
1 412
1 715
2 360
1 126
(15 238)
(15 488)
(14 208)
(13 692)
523
460
(1 033)
(730)
(892)
(1 224)
(1 642)
(1 631)
(527)
(483)
122
6 787
5 755
5 800
4 085
(2 706)
(1 661)
(3 275)
(2 033)
(2 189)
(2 348)
(515)
(515)
Pre-Tax Income
82 485
N/A
108 912
+32%
104 925
-4%
114 525
+9%
109 291
-5%
83 201
-24%
83 435
+0%
68 730
-18%
71 058
+3%
54 181
-24%
(26 280)
N/A
(33 075)
-26%
(43 962)
-33%
(47 557)
-8%
11 226
N/A
7 028
-37%
4 412
-37%
18 994
+331%
13 757
-28%
37 354
+172%
42 130
+13%
40 327
-4%
38 886
-4%
41 286
+6%
53 373
+29%
91 498
+71%
129 125
+41%
153 646
+19%
183 708
+20%
229 086
+25%
157 772
-31%
181 707
+15%
165 206
-9%
109 470
-34%
185 002
+69%
178 059
-4%
182 835
+3%
Net Income
Tax Provision
(16 743)
(22 298)
(21 902)
(23 694)
(22 953)
(17 653)
(6 383)
(3 350)
17 674
23 934
16 795
19 354
(9 149)
(11 030)
(6 768)
(9 483)
542
(3 959)
(10 571)
(10 681)
(11 810)
(8 340)
18 996
13 837
13 519
2 884
(24 069)
(26 748)
(35 095)
(45 651)
(34 832)
(40 790)
(36 844)
(22 748)
(10 040)
(2 234)
7 046
Income from Continuing Operations
65 743
86 614
83 022
90 830
86 337
65 548
77 051
65 379
88 730
78 113
(9 486)
(13 722)
(53 111)
(58 586)
4 458
(2 454)
4 956
15 035
3 185
26 673
30 319
31 987
57 882
55 123
66 892
94 382
105 056
126 898
148 613
183 435
122 940
140 917
128 361
86 722
174 962
175 826
189 881
Net Income (Common)
65 743
N/A
86 614
+32%
83 022
-4%
90 830
+9%
86 337
-5%
65 548
-24%
77 051
+18%
65 379
-15%
88 730
+36%
78 113
-12%
(9 486)
N/A
(13 722)
-45%
(53 111)
-287%
(58 586)
-10%
4 458
N/A
(2 454)
N/A
4 956
N/A
15 035
+203%
3 185
-79%
26 673
+737%
30 319
+14%
31 987
+6%
57 882
+81%
55 123
-5%
66 892
+21%
94 382
+41%
105 056
+11%
126 898
+21%
148 613
+17%
183 435
+23%
122 940
-33%
140 917
+15%
128 361
-9%
86 722
-32%
174 962
+102%
175 826
+0%
189 881
+8%
EPS (Diluted)
3 287.15
N/A
4 330.7
+32%
3 953.42
-9%
4 128.63
+4%
3 924.4
-5%
2 979.45
-24%
3 502.31
+18%
2 971.77
-15%
4 033.18
+36%
3 550.59
-12%
-431.18
N/A
-623.72
-45%
-2 414.13
-287%
-2 663
-10%
202.64
N/A
-111.53
N/A
225.26
N/A
683.42
+203%
144.79
-79%
1 212.4
+737%
1 378.13
+14%
1 453.95
+6%
2 631
+81%
2 505.59
-5%
3 073.47
+23%
4 330.55
+41%
4 828.78
+12%
5 822.5
+21%
6 818.87
+17%
8 416.62
+23%
5 640.89
-33%
6 465.75
+15%
5 889.66
-9%
3 979.11
-32%
8 027.86
+102%
8 067.49
+0%
8 712.39
+8%

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 201,300+ 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.