E

E Investment&Development Co Ltd
KRX:093230

Watchlist Manager
E Investment&Development Co Ltd
KRX:093230
Watchlist
Price: 1 392 KRW
Market Cap: 354.1B KRW
Have any thoughts about
E Investment&Development Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

274.9B
+6%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+46%
5 Years
+207%
7 Years
+431%
10 Years
+8 807%
-2B
+78%
Operating Income
Growth Rates:
1 Year
+76%
3 Years
+78%
5 Years
+44%
7 Years
-
10 Years
+54%
-39.4B
+59%
Net Income
Growth Rates:
1 Year
+53%
3 Years
-
5 Years
-280%
7 Years
-1 744%
10 Years
-119%

Earnings Waterfall
E Investment&Development Co Ltd

Revenue
274.9B KRW
Cost of Revenue
-256.6B KRW
Gross Profit
18.4B KRW
Operating Expenses
-20.3B KRW
Operating Income
-2B KRW
Other Expenses
-37.5B KRW
Net Income
-39.4B KRW

Income Statement
E Investment&Development Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Jun-2014 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
Revenue
Revenue
3 087
N/A
17 639
+471%
25 563
+45%
33 560
+31%
40 170
+20%
36 151
-10%
39 788
+10%
37 484
-6%
37 961
+1%
34 646
-9%
36 050
+4%
42 162
+17%
51 775
+23%
66 830
+29%
84 380
+26%
103 849
+23%
120 657
+16%
134 383
+11%
121 343
-10%
106 208
-12%
89 591
-16%
112 994
+26%
141 021
+25%
183 374
+30%
194 266
+6%
165 934
-15%
165 215
0%
149 656
-9%
188 568
+26%
205 974
+9%
222 431
+8%
232 517
+5%
230 594
-1%
245 717
+7%
269 174
+10%
291 605
+8%
281 223
-4%
274 884
-2%
279 603
+2%
258 925
-7%
274 945
+6%
Gross Profit
Cost of Revenue
(2 451)
(16 772)
(25 241)
(33 312)
(39 833)
(35 945)
(39 050)
(36 620)
(37 119)
(33 892)
(35 536)
(41 796)
(51 329)
(66 309)
(83 458)
(102 696)
(119 494)
(132 861)
(120 072)
(105 052)
(88 410)
(109 818)
(130 321)
(163 907)
(170 350)
(145 915)
(146 876)
(141 030)
(177 664)
(195 811)
(221 645)
(229 171)
(230 378)
(241 351)
(256 398)
(272 831)
(260 927)
(253 922)
(261 438)
(243 273)
(256 594)
Gross Profit
637
N/A
868
+36%
322
-63%
248
-23%
337
+36%
206
-39%
738
+258%
864
+17%
841
-3%
754
-10%
513
-32%
366
-29%
448
+22%
522
+17%
923
+77%
1 155
+25%
1 164
+1%
1 523
+31%
1 272
-16%
1 157
-9%
1 182
+2%
3 177
+169%
10 700
+237%
19 466
+82%
23 915
+23%
20 018
-16%
18 339
-8%
8 626
-53%
10 905
+26%
10 163
-7%
787
-92%
3 346
+325%
216
-94%
4 366
+1 921%
12 777
+193%
18 774
+47%
20 295
+8%
20 962
+3%
18 165
-13%
15 652
-14%
18 351
+17%
Operating Income
Operating Expenses
(4 908)
(6 046)
(7 753)
(7 896)
(8 103)
(16 177)
(5 418)
(4 261)
(3 763)
(3 097)
(3 302)
(3 686)
8 945
4 679
(5 422)
(5 431)
(5 346)
(5 173)
(4 718)
(4 622)
(4 669)
(6 516)
(9 215)
(12 595)
(15 760)
(18 560)
(20 075)
(19 193)
(19 866)
(19 013)
(21 296)
(3 826)
(24 999)
(26 213)
(25 616)
(25 726)
(28 443)
(29 808)
(25 064)
(24 344)
(20 304)
Selling, General & Administrative
(4 098)
(4 990)
(6 022)
(5 840)
(6 499)
(6 248)
(4 727)
(3 984)
(3 575)
(2 971)
(3 196)
(3 584)
(3 868)
(4 162)
(5 260)
(5 129)
(4 931)
(4 651)
(4 073)
(4 033)
(4 073)
(5 136)
(7 078)
(9 536)
(11 885)
(14 581)
(15 649)
(15 119)
(15 531)
(15 272)
(17 773)
(19 514)
(21 217)
(22 273)
(22 153)
(22 611)
(25 202)
(26 150)
(22 391)
(21 886)
(18 405)
Research & Development
(550)
(788)
(1 481)
(1 872)
(1 411)
(1 173)
(527)
0
0
0
0
0
0
(54)
(58)
(166)
(283)
(343)
(421)
0
(221)
(107)
(38)
(46)
(20)
(317)
(406)
(418)
(467)
(171)
(362)
(499)
(538)
(916)
(743)
(736)
(843)
(599)
(528)
(458)
(446)
Depreciation & Amortization
(263)
(271)
(250)
(186)
(194)
(195)
(164)
(161)
(132)
(73)
(105)
(102)
(159)
(168)
(104)
(137)
(131)
(179)
(224)
(278)
(378)
(1 276)
(2 099)
(3 014)
(3 855)
(3 662)
(4 020)
(3 700)
(3 912)
(3 615)
(3 160)
(3 606)
(3 244)
(3 075)
(2 720)
(2 430)
(2 450)
(3 059)
(2 146)
(2 190)
(1 643)
Other Operating Expenses
3
3
0
0
0
(8 561)
0
(116)
(56)
(53)
0
0
12 972
9 063
0
0
0
0
0
(311)
3
3
0
0
0
0
0
46
44
45
0
19 794
0
51
0
51
51
0
0
190
190
Operating Income
(4 272)
N/A
(5 179)
-21%
(7 431)
-43%
(7 649)
-3%
(7 767)
-2%
(15 971)
-106%
(4 680)
+71%
(3 396)
+27%
(2 921)
+14%
(2 343)
+20%
(2 788)
-19%
(3 321)
-19%
9 391
N/A
5 201
-45%
(4 500)
N/A
(4 277)
+5%
(4 182)
+2%
(3 651)
+13%
(3 446)
+6%
(3 467)
-1%
(3 489)
-1%
(3 341)
+4%
1 485
N/A
6 870
+363%
8 154
+19%
1 457
-82%
(1 736)
N/A
(10 568)
-509%
(8 963)
+15%
(8 851)
+1%
(20 509)
-132%
(479)
+98%
(24 783)
-5 072%
(21 847)
+12%
(12 840)
+41%
(6 952)
+46%
(8 148)
-17%
(8 846)
-9%
(6 900)
+22%
(8 692)
-26%
(1 953)
+78%
Pre-Tax Income
Interest Income Expense
(440)
(3 244)
(5 593)
(2 674)
(1 544)
(909)
15 814
11 587
13 266
7 406
(9 146)
(4 916)
(6 789)
57
(690)
(1 825)
1 733
95
(961)
(255)
(6 771)
(3 703)
938
(90)
1 214
(3 259)
(10 365)
(11 223)
(1 448)
1 321
5 331
5 625
(45 836)
(46 966)
(58 651)
(60 756)
(53 703)
(54 448)
(64 226)
(60 698)
(24 564)
Non-Reccuring Items
(9 772)
(10 957)
(8 574)
(9 089)
(9 747)
0
(9 252)
(6 123)
(8 080)
(4 172)
12 583
10 075
0
0
619
0
0
0
0
0
(2)
1 355
(4)
247
(6 983)
(8 436)
(11 154)
(10 805)
11 104
11 175
20 393
0
(16 804)
(19 054)
(28 904)
(23 058)
(5 745)
367
(5 617)
(11 508)
(7 788)
Gain/Loss on Disposition of Assets
0
113
(352)
(328)
(450)
(448)
(3 032)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(326)
0
0
692
883
1 175
1 170
1 273
1 125
0
1 117
(3)
(19)
(20)
(15)
(15)
(25)
(92)
(63)
Total Other Income
(3 530)
(4 281)
(793)
(2 214)
(3 570)
385
(1 661)
(4 747)
(7 588)
(9 726)
(11 612)
(9 123)
(4 965)
(1 915)
5 280
2 950
992
(2 041)
(2 299)
(2 498)
(110)
(581)
(325)
843
(1 272)
(158)
553
(1 198)
309
(191)
(327)
861
742
1 224
(692)
(865)
(14 292)
(14 801)
(16 310)
(16 246)
(3 309)
Pre-Tax Income
(18 014)
N/A
(23 548)
-31%
(22 742)
+3%
(21 953)
+3%
(23 077)
-5%
(16 942)
+27%
(2 811)
+83%
(2 679)
+5%
(5 323)
-99%
(8 835)
-66%
(10 963)
-24%
(7 283)
+34%
(2 362)
+68%
3 343
N/A
709
-79%
(3 152)
N/A
(1 456)
+54%
(5 596)
-284%
(6 706)
-20%
(6 218)
+7%
(10 372)
-67%
(6 270)
+40%
1 767
N/A
7 870
+345%
1 113
-86%
(9 704)
N/A
(21 819)
-125%
(32 619)
-49%
2 172
N/A
4 727
+118%
6 012
+27%
6 007
0%
(85 564)
N/A
(86 647)
-1%
(101 105)
-17%
(91 651)
+9%
(81 902)
+11%
(77 743)
+5%
(93 078)
-20%
(97 235)
-4%
(37 677)
+61%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(237)
(1 301)
(2 422)
(2 035)
(2 130)
(626)
490
169
544
(113)
(27)
1 232
111
1 631
1 592
(449)
631
(47)
(93)
(1 007)
Income from Continuing Operations
(18 014)
(23 548)
(22 742)
(21 953)
(23 077)
(16 942)
(2 811)
(2 679)
(5 323)
(8 835)
(10 963)
(7 283)
(2 362)
3 343
709
(3 152)
(1 456)
(5 596)
(6 706)
(6 218)
(10 372)
(6 506)
466
5 449
(920)
(11 834)
(22 444)
(32 128)
2 341
5 273
5 900
5 980
(84 332)
(86 536)
(99 474)
(90 059)
(82 351)
(77 112)
(93 125)
(97 328)
(38 684)
Income to Minority Interest
0
113
482
583
611
584
598
232
204
118
220
234
234
236
10
6
7
6
4
0
0
0
0
0
0
1 744
847
2 523
131
(1 002)
(1 086)
(2 690)
(314)
(1 026)
(221)
(1 539)
(1 191)
(979)
(83)
381
(763)
Net Income (Common)
(18 014)
N/A
(23 434)
-30%
(22 260)
+5%
(21 542)
+3%
(22 703)
-5%
(16 596)
+27%
(1 921)
+88%
(5 331)
-178%
(7 938)
-49%
(11 536)
-45%
(13 864)
-20%
(7 060)
+49%
(2 139)
+70%
3 568
N/A
719
-80%
(3 145)
N/A
(1 448)
+54%
(5 589)
-286%
(6 703)
-20%
(6 216)
+7%
(10 371)
-67%
(6 506)
+37%
466
N/A
5 449
+1 069%
(920)
N/A
(10 090)
-997%
(21 597)
-114%
(29 606)
-37%
2 470
N/A
4 270
+73%
4 814
+13%
3 291
-32%
(84 646)
N/A
(87 561)
-3%
(99 695)
-14%
(91 598)
+8%
(83 542)
+9%
(78 091)
+7%
(93 208)
-19%
(96 948)
-4%
(39 448)
+59%
EPS (Diluted)
-783.21
N/A
-710.12
+9%
-742
-4%
-538.54
+27%
-553.73
-3%
-301.74
+46%
-39.2
+87%
-82.01
-109%
-120.27
-47%
-180.25
-50%
-165.04
+8%
-75.1
+54%
-17.39
+77%
29
N/A
6.19
-79%
-24.19
N/A
-9.52
+61%
-25.4
-167%
-35.84
-41%
-25.68
+28%
-37.44
-46%
-14.71
+61%
1.29
N/A
9.94
+671%
-1.66
N/A
-18.24
-999%
-38.14
-109%
-39.58
-4%
34.14
N/A
55.21
+62%
57.86
+5%
34.97
-40%
-899.79
N/A
-916.02
-2%
-1 031.07
-13%
-808.65
+22%
-364.81
+55%
-320.39
+12%
-442.7
-38%
-381.14
+14%
-155.08
+59%

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 200,800+ 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.