CJ CheilJedang Corp
KRX:097950

Watchlist Manager
CJ CheilJedang Corp Logo
CJ CheilJedang Corp
KRX:097950
Watchlist
Price: 246 500 KRW -3.9%
Market Cap: 3.6T KRW
Have any thoughts about
CJ CheilJedang Corp?
Write Note

Income Statement

Earnings Waterfall
CJ CheilJedang Corp

Revenue
29.2T KRW
Cost of Revenue
-22.9T KRW
Gross Profit
6.3T KRW
Operating Expenses
-4.8T KRW
Operating Income
1.5T KRW
Other Expenses
-953.1B KRW
Net Income
503.4B KRW

Income Statement
CJ CheilJedang Corp

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
11 294 940
N/A
11 344 347
+0%
11 701 797
+3%
12 000 156
+3%
12 337 676
+3%
12 731 329
+3%
12 924 472
+2%
13 338 599
+3%
13 783 185
+3%
14 095 825
+2%
14 563 257
+3%
14 895 768
+2%
15 195 058
+2%
15 926 675
+5%
16 477 174
+3%
16 959 228
+3%
17 504 082
+3%
18 039 002
+3%
18 670 060
+3%
19 339 225
+4%
20 400 786
+5%
21 313 322
+4%
22 352 462
+5%
23 165 650
+4%
23 571 219
+2%
24 055 575
+2%
24 245 726
+1%
24 592 893
+1%
24 981 232
+2%
25 492 850
+2%
26 289 228
+3%
27 091 013
+3%
28 298 406
+4%
29 456 255
+4%
30 079 513
+2%
30 170 778
+0%
29 873 593
-1%
29 305 107
-2%
29 023 473
-1%
29 168 274
+0%
29 187 523
+0%
Gross Profit
Cost of Revenue
(9 111 378)
(9 057 504)
(9 258 426)
(9 416 883)
(9 620 695)
(9 882 462)
(10 038 444)
(10 340 550)
(10 683 090)
(10 896 631)
(11 275 152)
(11 576 028)
(11 865 425)
(12 481 992)
(12 922 488)
(13 345 559)
(13 870 236)
(14 402 103)
(15 126 474)
(15 739 365)
(16 592 607)
(17 343 013)
(18 069 284)
(18 656 632)
(18 773 460)
(19 017 603)
(19 059 312)
(19 211 367)
(19 447 117)
(19 822 584)
(20 507 137)
(21 134 786)
(22 119 438)
(23 060 107)
(23 524 739)
(23 727 460)
(23 599 046)
(23 147 431)
(22 970 896)
(22 960 459)
(22 884 260)
Gross Profit
2 183 562
N/A
2 286 843
+5%
2 443 372
+7%
2 583 272
+6%
2 716 980
+5%
2 848 866
+5%
2 886 028
+1%
2 998 049
+4%
3 100 096
+3%
3 199 195
+3%
3 288 105
+3%
3 319 741
+1%
3 329 633
+0%
3 444 683
+3%
3 554 686
+3%
3 613 669
+2%
3 633 845
+1%
3 636 898
+0%
3 543 586
-3%
3 599 859
+2%
3 808 180
+6%
3 970 310
+4%
4 283 179
+8%
4 509 019
+5%
4 797 760
+6%
5 037 972
+5%
5 186 413
+3%
5 381 526
+4%
5 534 114
+3%
5 670 266
+2%
5 782 091
+2%
5 956 227
+3%
6 178 968
+4%
6 396 148
+4%
6 554 774
+2%
6 443 318
-2%
6 274 547
-3%
6 157 676
-2%
6 052 577
-2%
6 207 815
+3%
6 303 263
+2%
Operating Income
Operating Expenses
(1 802 340)
(1 813 285)
(1 863 441)
(1 895 344)
(1 960 678)
(2 037 315)
(2 134 615)
(2 239 172)
(2 322 395)
(2 400 687)
(2 444 467)
(2 516 462)
(2 572 549)
(2 661 583)
(2 778 111)
(2 819 317)
(2 819 287)
(2 826 451)
(2 709 598)
(2 798 344)
(3 015 970)
(3 170 597)
(3 384 321)
(3 515 289)
(3 594 470)
(3 705 241)
(3 823 626)
(3 912 835)
(3 980 711)
(4 085 846)
(4 254 511)
(4 377 237)
(4 564 407)
(4 729 865)
(4 886 799)
(4 958 353)
(4 949 460)
(4 920 800)
(4 758 239)
(4 790 302)
(4 846 748)
Selling, General & Administrative
(1 659 708)
(1 662 973)
(1 702 017)
(1 733 708)
(1 789 944)
(1 862 843)
(1 958 210)
(2 053 627)
(2 132 410)
(2 201 897)
(2 241 705)
(2 313 579)
(2 369 634)
(2 455 374)
(2 571 739)
(2 609 465)
(2 613 260)
(2 625 016)
(2 508 038)
(2 582 337)
(2 762 502)
(2 889 747)
(3 130 216)
(3 200 568)
(3 281 048)
(3 377 814)
(3 483 018)
(3 574 826)
(3 644 361)
(3 752 559)
(3 916 859)
(4 033 914)
(4 206 718)
(4 369 433)
(4 513 638)
(4 576 826)
(4 563 237)
(4 523 328)
(4 365 751)
(4 404 148)
(4 459 044)
Research & Development
(29 122)
(30 733)
(25 661)
(30 826)
(34 433)
(37 074)
(39 039)
(42 404)
(43 567)
(45 165)
(37 685)
(45 247)
(45 089)
(43 783)
(35 738)
(45 255)
(41 525)
(38 077)
(35 665)
(32 266)
(34 761)
(35 492)
(21 960)
(33 796)
(31 822)
(33 893)
(39 906)
(40 787)
(44 407)
(46 485)
(48 689)
(50 662)
(54 071)
(59 586)
(63 831)
(63 569)
(60 713)
(55 427)
(49 833)
(48 421)
(49 265)
Depreciation & Amortization
(113 509)
(119 577)
(135 763)
(130 808)
(136 299)
(137 397)
(137 365)
(143 141)
(146 418)
(153 625)
(165 077)
(157 636)
(157 827)
(162 426)
(170 633)
(164 598)
(164 502)
(163 359)
(165 895)
(182 462)
(217 429)
(244 079)
(232 146)
(280 925)
(281 599)
(293 532)
(300 702)
(293 984)
(288 705)
(283 567)
(288 963)
(292 662)
(303 618)
(300 846)
(309 330)
(317 958)
(325 511)
(342 045)
(342 656)
(337 733)
(338 439)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 279)
(1 278)
(1 279)
0
0
0
0
0
(3 238)
(3 238)
(3 236)
0
0
0
0
0
0
0
0
0
0
0
Operating Income
381 222
N/A
473 558
+24%
579 930
+22%
687 930
+19%
756 304
+10%
811 553
+7%
751 413
-7%
758 877
+1%
777 701
+2%
798 509
+3%
843 638
+6%
803 281
-5%
757 086
-6%
783 101
+3%
776 575
-1%
794 352
+2%
814 558
+3%
810 447
-1%
833 988
+3%
801 515
-4%
792 209
-1%
799 713
+1%
898 857
+12%
993 730
+11%
1 203 290
+21%
1 332 731
+11%
1 362 788
+2%
1 468 691
+8%
1 553 403
+6%
1 584 420
+2%
1 527 580
-4%
1 578 990
+3%
1 614 561
+2%
1 666 283
+3%
1 667 975
+0%
1 484 965
-11%
1 325 087
-11%
1 236 876
-7%
1 294 338
+5%
1 417 513
+10%
1 456 515
+3%
Pre-Tax Income
Interest Income Expense
(11 861)
(222 859)
(255 791)
(230 806)
(266 211)
(289 427)
(233 917)
(238 040)
(219 199)
(165 511)
(147 555)
(183 623)
(176 037)
33 140
48 887
26 310
(10 113)
(246 088)
(261 859)
(273 127)
(281 439)
(328 961)
(334 847)
(407 914)
(387 045)
(340 540)
(302 293)
(284 249)
(265 532)
(297 613)
(246 208)
(238 278)
(297 211)
(295 555)
(253 412)
(329 130)
(328 455)
(381 692)
(448 453)
(475 388)
(534 373)
Non-Reccuring Items
0
0
(6 073)
0
0
0
(15 282)
0
0
0
(9 974)
0
0
0
(61 900)
0
0
0
918 732
0
0
0
(84 959)
0
0
0
(240 768)
0
0
0
61 901
0
0
0
(45 949)
0
0
0
21 461
0
0
Gain/Loss on Disposition of Assets
0
0
(11 410)
0
0
0
(21 497)
0
0
0
(17 468)
0
0
0
(20 046)
0
0
0
(11 807)
0
0
0
69 927
0
0
0
559 390
0
0
0
14 199
0
0
0
(2 549)
0
0
0
(4 458)
0
0
Total Other Income
(167 094)
(138 690)
(63 665)
(158 369)
(169 006)
(164 747)
(115 907)
(90 539)
(84 081)
(80 357)
(140 259)
(169 969)
(193 701)
(229 761)
(159 188)
(249 370)
744 764
782 791
(184 867)
730 091
(256 052)
(310 019)
(210 187)
298 669
280 092
338 544
(200 616)
(316 285)
(236 399)
(251 799)
(139 684)
(73 408)
(120 267)
(89 754)
(120 542)
(172 376)
(205 536)
(129 500)
(130 855)
(101 772)
(53 682)
Pre-Tax Income
202 268
N/A
112 009
-45%
242 991
+117%
298 755
+23%
321 087
+7%
357 380
+11%
364 810
+2%
430 299
+18%
474 422
+10%
552 640
+16%
528 382
-4%
449 688
-15%
387 347
-14%
586 481
+51%
584 329
0%
571 292
-2%
1 549 210
+171%
1 347 150
-13%
1 294 186
-4%
1 258 481
-3%
254 719
-80%
160 734
-37%
338 792
+111%
884 485
+161%
1 096 336
+24%
1 330 733
+21%
1 178 500
-11%
868 156
-26%
1 051 473
+21%
1 035 008
-2%
1 217 787
+18%
1 267 304
+4%
1 197 083
-6%
1 280 974
+7%
1 245 523
-3%
983 459
-21%
791 096
-20%
725 685
-8%
732 034
+1%
840 353
+15%
868 460
+3%
Net Income
Tax Provision
(93 427)
(58 026)
(105 140)
(113 486)
(109 044)
(117 980)
(111 143)
(127 239)
(161 769)
(173 509)
(174 834)
(154 523)
(120 955)
(173 300)
(171 531)
(177 364)
(415 049)
(355 703)
(368 797)
(364 302)
(104 429)
(114 129)
(147 763)
(282 474)
(375 800)
(438 098)
(392 075)
(314 894)
(394 766)
(356 257)
(325 394)
(345 803)
(284 360)
(353 668)
(442 849)
(379 337)
(312 204)
(241 834)
(172 572)
(175 581)
(183 325)
Income from Continuing Operations
108 842
53 984
137 851
185 269
212 043
239 400
253 667
303 060
312 653
379 131
353 549
295 165
266 392
413 180
412 798
393 927
1 134 160
991 448
925 389
894 179
150 291
46 605
191 028
602 012
720 536
892 635
786 426
553 263
656 708
678 752
892 393
921 501
912 723
927 306
802 674
604 122
478 893
483 851
559 462
664 772
685 135
Income to Minority Interest
44 853
(11 923)
(45 895)
(51 322)
(53 082)
(58 492)
(64 407)
(83 408)
(102 531)
(88 771)
(77 639)
(59 907)
(52 300)
(53 741)
(42 643)
(43 262)
(46 193)
(51 836)
(50 231)
(40 624)
(38 985)
(41 397)
(38 482)
(46 655)
(69 950)
(103 749)
(100 844)
(146 042)
(186 729)
(198 375)
(279 503)
(275 016)
(263 757)
(260 357)
(206 744)
(200 516)
(186 025)
(158 701)
(173 535)
(193 541)
(181 729)
Net Income (Common)
153 694
N/A
42 060
-73%
91 957
+119%
133 948
+46%
158 963
+19%
180 909
+14%
189 260
+5%
219 652
+16%
210 121
-4%
290 360
+38%
275 910
-5%
235 258
-15%
214 093
-9%
359 440
+68%
370 155
+3%
350 665
-5%
1 087 966
+210%
939 611
-14%
875 157
-7%
853 555
-2%
111 306
-87%
5 208
-95%
152 546
+2 829%
555 357
+264%
650 587
+17%
788 887
+21%
685 582
-13%
407 222
-41%
469 979
+15%
480 377
+2%
612 890
+28%
646 485
+5%
648 965
+0%
666 949
+3%
595 930
-11%
403 606
-32%
292 868
-27%
325 150
+11%
385 927
+19%
471 230
+22%
503 406
+7%
EPS (Diluted)
10 978.14
N/A
3 004.28
-73%
6 568.35
+119%
9 567.71
+46%
11 354.5
+19%
12 922.07
+14%
13 518.57
+5%
15 689.42
+16%
15 008.64
-4%
20 740
+38%
19 707.85
-5%
16 804.14
-15%
15 292.35
-9%
25 674.28
+68%
26 439.64
+3%
21 916.56
-17%
67 997.87
+210%
58 725.68
-14%
54 697.31
-7%
53 347.18
-2%
6 956.62
-87%
325.5
-95%
9 534.12
+2 829%
34 709.81
+264%
40 661.68
+17%
49 305.43
+21%
42 848.87
-13%
25 451.37
-41%
29 331.19
+15%
29 980.12
+2%
38 250.22
+28%
40 346.84
+5%
40 501.64
+0%
41 625.01
+3%
37 191.73
-11%
25 210.58
-32%
18 274.75
-28%
20 293.35
+11%
24 085.55
+19%
29 402.22
+22%
31 413.57
+7%

See Also

Discover More