Bgf Co. Ltd. - 027410.KS - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	3,130,012	3,367,999	4,334,280	5,052,618	123,843	220,594	240,315	154,381	206,771	434,997	443,174	434,085	469,500	469,055	📊
Revenue Growth (1Y)	--	+7.60%	+28.69%	+16.57%	-97.55%	+78.12%	+8.94%	-35.76%	+33.94%	+110.38%	+1.88%	-2.05%	+8.16%	-0.09%	📊
Revenue Growth (5Y)	--	--	--	--	-96.04%	-93.45%	-94.46%	-96.94%	+66.96%	+97.19%	+84.41%	+181.18%	+127.06%	+126.85%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-86.10%	-86.84%	-89.98%	-90.71%	-90.72%	📊
Cost of Revenue	2,386,822	2,568,798	3,434,192	4,048,528	45,155	100,511	109,878	86,830	126,020	303,418	300,302	292,738	323,000	159,133	📊
Cost of Revenue Growth (1Y)	--	+7.62%	+33.69%	+17.89%	-98.88%	+122.59%	+9.32%	-20.98%	+45.13%	+140.77%	-1.03%	-2.52%	+10.34%	-50.73%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-98.11%	-96.09%	-96.80%	-97.86%	+179.08%	+201.88%	+173.30%	+237.14%	+156.31%	+26.28%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-87.29%	-88.31%	-91.48%	-92.02%	-96.07%	📊
Gross Profit	743,190	799,201	900,088	1,004,090	78,688	120,083	130,436	67,551	80,751	131,579	142,871	141,348	146,500	81,422	📊
Gross Profit Growth (1Y)	--	+7.54%	+12.62%	+11.55%	-92.16%	+52.61%	+8.62%	-48.21%	+19.54%	+62.94%	+8.58%	-1.07%	+3.65%	-44.42%	📊
Gross Profit Growth (5Y)	--	--	--	--	-89.41%	-84.97%	-85.51%	-93.27%	+2.62%	+9.57%	+9.53%	+109.25%	+81.42%	+0.83%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-82.30%	-82.12%	-84.30%	-85.41%	-91.89%	📊
Operating Expenses	638,156	675,266	716,472	786,940	68,240	90,610	101,051	52,910	69,251	70,375	72,540	86,118	408,300	349,244	📊
Operating Expenses Growth (1Y)	--	+5.82%	+6.10%	+9.84%	-91.33%	+32.78%	+11.52%	-47.64%	+30.89%	+1.62%	+3.08%	+18.72%	+374.11%	-14.46%	📊
Operating Expenses Growth (5Y)	--	--	--	--	-89.31%	-86.58%	-85.90%	-93.28%	+1.48%	-22.33%	-28.21%	+62.76%	+489.59%	+404.31%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	-88.97%	-89.26%	-87.98%	-48.12%	-55.62%	📊
Sell General Administrative	238,535	243,906	254,966	296,147	26,381	36,817	43,064	25,042	34,999	22,693	29,343	32,510	0	30,250	📊
Research and Development	2,042	2,027	2,100	2,452	2,206	1	1	2	1	2	0	2	0	--	📊
Other Income Expenses	2,332	12,622	6,924	6,237	603	293	57,986	27,866	34,251	47,680	43,197	53,606	408,300	318,994	📊
EBITDA	212,526	228,952	291,270	27,382	98,681	36,119	-5,742	-2,032	23,514	17,800	60,564	103,959	-261,800	-32,094	📊
EBITDA Growth (1Y)	--	+7.73%	+27.22%	-90.60%	+260.39%	-63.40%	-115.90%	+64.61%	+1257.11%	-24.30%	+240.24%	+71.65%	-351.83%	+87.74%	📊
EBITDA Growth (5Y)	--	--	--	--	-53.57%	-84.22%	-101.97%	-107.42%	-76.17%	-50.72%	+1154.82%	+5215.67%	-1213.36%	-236.49%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-91.62%	-73.55%	-64.31%	-1056.12%	-217.21%	📊
Depreciation and Amortization	108,361	104,922	107,788	3,640	6,095	6,645	6,350	7,434	9,910	22,885	23,554	27,325	0	7,228	📊
Operating Income	105,033	124,121	183,616	217,150	10,448	29,473	39,828	26,827	11,499	61,204	70,546	55,229	-261,800	-39,322	📊
Operating Income Growth (1Y)	--	+18.17%	+47.93%	+18.26%	-95.19%	+182.10%	+35.13%	-32.64%	-57.13%	+432.24%	+15.26%	-21.71%	-574.03%	+84.98%	📊
Operating Income Growth (5Y)	--	--	--	--	-90.05%	-76.25%	-78.31%	-87.65%	+10.07%	+107.66%	+77.12%	+105.87%	-2376.65%	-441.95%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-41.73%	-43.16%	-69.92%	-220.56%	-118.11%	📊
Interest Expense	21,669	10,823	9,396	10,185	1,335	1,258	1,677	347	1,699	4,031	4,226	5,978	0	1,284	📊
Pre Tax Income	93,253	136,245	196,483	240,381	-4,286	52,255	26,690	16,141	16,506	38,895	79,932	70,656	60,900	67,233	📊
Tax Provision	23,204	34,778	43,642	55,762	6,659	5,050	9,175	4,386	5,481	-3,209	10,796	7,057	4,500	6,050	📊
NET INCOME	68,900	101,649	151,679	183,503	3,497,647	48,269	17,515	11,755	11,025	42,105	77,812	92,140	56,400	61,188	📊
Net Income Growth (1Y)	--	+47.53%	+49.22%	+20.98%	+1806.04%	-98.62%	-63.71%	-32.89%	-6.21%	+281.92%	+84.81%	+18.41%	-38.79%	+8.49%	📊
Net Income Growth (5Y)	--	--	--	--	+4976.43%	-52.51%	-88.45%	-93.59%	-99.68%	-12.77%	+344.25%	+683.83%	+411.58%	+455.01%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-38.89%	-23.45%	-39.25%	-69.26%	-66.66%	📊
Basic EPS	2,194.53	3,254.17	2,394.94	5,688.27	75,203	575	183.31	122.82	115.19	439.93	813.01	962.74	617.45	692.99	📊
Diluted EPS	2,194.53	3,254.17	2,394.94	5,688.27	75,203	575	183.31	122.82	115.19	439.93	813.01	962.74	617.45	692.99	📊
Basic Average Shares	31	31	32	32	47	84	96	96	96	96	96	96	91	87	📊
Diluted Average Shares	31	31	32	32	47	84	96	96	96	96	96	96	91	87	📊

Breakdown

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

3,130,012

3,367,999

4,334,280

5,052,618

123,843

220,594

240,315

154,381

206,771

434,997

443,174

434,085

469,500

469,055

📊

Revenue Growth (1Y)

+7.60%

+28.69%

+16.57%

-97.55%

+78.12%

+8.94%

-35.76%

+33.94%

+110.38%

+1.88%

-2.05%

+8.16%

-0.09%

📊

Revenue Growth (5Y)

-96.04%

-93.45%

-94.46%

-96.94%

+66.96%

+97.19%

+84.41%

+181.18%

+127.06%

+126.85%

📊

Revenue Growth (10Y)

-86.10%

-86.84%

-89.98%

-90.71%

-90.72%

📊

Cost of Revenue

2,386,822

2,568,798

3,434,192

4,048,528

45,155

100,511

109,878

86,830

126,020

303,418

300,302

292,738

323,000

159,133

📊

Cost of Revenue Growth (1Y)

+7.62%

+33.69%

+17.89%

-98.88%

+122.59%

+9.32%

-20.98%

+45.13%

+140.77%

-1.03%

-2.52%

+10.34%

-50.73%

📊

Cost of Revenue Growth (5Y)

-98.11%

-96.09%

-96.80%

-97.86%

+179.08%

+201.88%

+173.30%

+237.14%

+156.31%

+26.28%

📊

Cost of Revenue Growth (10Y)

-87.29%

-88.31%

-91.48%

-92.02%

-96.07%

📊

Gross Profit

743,190

799,201

900,088

1,004,090

78,688

120,083

130,436

67,551

80,751

131,579

142,871

141,348

146,500

81,422

📊

Gross Profit Growth (1Y)

+7.54%

+12.62%

+11.55%

-92.16%

+52.61%

+8.62%

-48.21%

+19.54%

+62.94%

+8.58%

-1.07%

+3.65%

-44.42%

📊

Gross Profit Growth (5Y)

-89.41%

-84.97%

-85.51%

-93.27%

+2.62%

+9.57%

+9.53%

+109.25%

+81.42%

+0.83%

📊

Gross Profit Growth (10Y)

-82.30%

-82.12%

-84.30%

-85.41%

-91.89%

📊

Operating Expenses

638,156

675,266

716,472

786,940

68,240

90,610

101,051

52,910

69,251

70,375

72,540

86,118

408,300

349,244

📊

Operating Expenses Growth (1Y)

+5.82%

+6.10%

+9.84%

-91.33%

+32.78%

+11.52%

-47.64%

+30.89%

+1.62%

+3.08%

+18.72%

+374.11%

-14.46%

📊

Operating Expenses Growth (5Y)

-89.31%

-86.58%

-85.90%

-93.28%

+1.48%

-22.33%

-28.21%

+62.76%

+489.59%

+404.31%

📊

Operating Expenses Growth (10Y)

-88.97%

-89.26%

-87.98%

-48.12%

-55.62%

📊

Sell General Administrative

238,535

243,906

254,966

296,147

26,381

36,817

43,064

25,042

34,999

22,693

29,343

32,510

30,250

📊

Research and Development

2,042

2,027

2,100

2,452

2,206

📊

Other Income Expenses

2,332

12,622

6,924

6,237

603

293

57,986

27,866

34,251

47,680

43,197

53,606

408,300

318,994

📊

EBITDA

212,526

228,952

291,270

27,382

98,681

36,119

-5,742

-2,032

23,514

17,800

60,564

103,959

-261,800

-32,094

📊

EBITDA Growth (1Y)

+7.73%

+27.22%

-90.60%

+260.39%

-63.40%

-115.90%

+64.61%

+1257.11%

-24.30%

+240.24%

+71.65%

-351.83%

+87.74%

📊

EBITDA Growth (5Y)

-53.57%

-84.22%

-101.97%

-107.42%

-76.17%

-50.72%

+1154.82%

+5215.67%

-1213.36%

-236.49%

📊

EBITDA Growth (10Y)

-91.62%

-73.55%

-64.31%

-1056.12%

-217.21%

📊

Depreciation and Amortization

108,361

104,922

107,788

3,640

6,095

6,645

6,350

7,434

9,910

22,885

23,554

27,325

7,228

📊

Operating Income

105,033

124,121

183,616

217,150

10,448

29,473

39,828

26,827

11,499

61,204

70,546

55,229

-261,800

-39,322

📊

Operating Income Growth (1Y)

+18.17%

+47.93%

+18.26%

-95.19%

+182.10%

+35.13%

-32.64%

-57.13%

+432.24%

+15.26%

-21.71%

-574.03%

+84.98%

📊

Operating Income Growth (5Y)

-90.05%

-76.25%

-78.31%

-87.65%

+10.07%

+107.66%

+77.12%

+105.87%

-2376.65%

-441.95%

📊

Operating Income Growth (10Y)

-41.73%

-43.16%

-69.92%

-220.56%

-118.11%

📊

Interest Expense

21,669

10,823

9,396

10,185

1,335

1,258

1,677

347

1,699

4,031

4,226

5,978

1,284

📊

Pre Tax Income

93,253

136,245

196,483

240,381

-4,286

52,255

26,690

16,141

16,506

38,895

79,932

70,656

60,900

67,233

📊

Tax Provision

23,204

34,778

43,642

55,762

6,659

5,050

9,175

4,386

5,481

-3,209

10,796

7,057

4,500

6,050

📊

NET INCOME

68,900

101,649

151,679

183,503

3,497,647

48,269

17,515

11,755

11,025

42,105

77,812

92,140

56,400

61,188

📊

Net Income Growth (1Y)

+47.53%

+49.22%

+20.98%

+1806.04%

-98.62%

-63.71%

-32.89%

-6.21%

+281.92%

+84.81%

+18.41%

-38.79%

+8.49%

📊

Net Income Growth (5Y)

+4976.43%

-52.51%

-88.45%

-93.59%

-99.68%

-12.77%

+344.25%

+683.83%

+411.58%

+455.01%

📊

Net Income Growth (10Y)

-38.89%

-23.45%

-39.25%

-69.26%

-66.66%

📊

Basic EPS

2,194.53

3,254.17

2,394.94

5,688.27

75,203

575

183.31

122.82

115.19

439.93

813.01

962.74

617.45

692.99

📊

Diluted EPS

2,194.53

3,254.17

2,394.94

5,688.27

75,203

575

183.31

122.82

115.19

439.93

813.01

962.74

617.45

692.99

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Breakdown	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	3,130,012	3,367,999	4,334,280	5,052,618	123,843	220,594	240,315	154,381	206,771	434,997	443,174	434,085	469,500	469,055	📊
Revenue Growth (1Y)	--	+7.60%	+28.69%	+16.57%	-97.55%	+78.12%	+8.94%	-35.76%	+33.94%	+110.38%	+1.88%	-2.05%	+8.16%	-0.09%	📊
Revenue Growth (5Y)	--	--	--	--	-96.04%	-93.45%	-94.46%	-96.94%	+66.96%	+97.19%	+84.41%	+181.18%	+127.06%	+126.85%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-86.10%	-86.84%	-89.98%	-90.71%	-90.72%	📊
Cost of Revenue	2,386,822	2,568,798	3,434,192	4,048,528	45,155	100,511	109,878	86,830	126,020	303,418	300,302	292,738	323,000	159,133	📊
Cost of Revenue Growth (1Y)	--	+7.62%	+33.69%	+17.89%	-98.88%	+122.59%	+9.32%	-20.98%	+45.13%	+140.77%	-1.03%	-2.52%	+10.34%	-50.73%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-98.11%	-96.09%	-96.80%	-97.86%	+179.08%	+201.88%	+173.30%	+237.14%	+156.31%	+26.28%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-87.29%	-88.31%	-91.48%	-92.02%	-96.07%	📊
Gross Profit	743,190	799,201	900,088	1,004,090	78,688	120,083	130,436	67,551	80,751	131,579	142,871	141,348	146,500	81,422	📊
Gross Profit Growth (1Y)	--	+7.54%	+12.62%	+11.55%	-92.16%	+52.61%	+8.62%	-48.21%	+19.54%	+62.94%	+8.58%	-1.07%	+3.65%	-44.42%	📊
Gross Profit Growth (5Y)	--	--	--	--	-89.41%	-84.97%	-85.51%	-93.27%	+2.62%	+9.57%	+9.53%	+109.25%	+81.42%	+0.83%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-82.30%	-82.12%	-84.30%	-85.41%	-91.89%	📊
Operating Expenses	638,156	675,266	716,472	786,940	68,240	90,610	101,051	52,910	69,251	70,375	72,540	86,118	408,300	349,244	📊
Operating Expenses Growth (1Y)	--	+5.82%	+6.10%	+9.84%	-91.33%	+32.78%	+11.52%	-47.64%	+30.89%	+1.62%	+3.08%	+18.72%	+374.11%	-14.46%	📊
Operating Expenses Growth (5Y)	--	--	--	--	-89.31%	-86.58%	-85.90%	-93.28%	+1.48%	-22.33%	-28.21%	+62.76%	+489.59%	+404.31%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	-88.97%	-89.26%	-87.98%	-48.12%	-55.62%	📊
Sell General Administrative	238,535	243,906	254,966	296,147	26,381	36,817	43,064	25,042	34,999	22,693	29,343	32,510	0	30,250	📊
Research and Development	2,042	2,027	2,100	2,452	2,206	1	1	2	1	2	0	2	0	--	📊
Other Income Expenses	2,332	12,622	6,924	6,237	603	293	57,986	27,866	34,251	47,680	43,197	53,606	408,300	318,994	📊
EBITDA	212,526	228,952	291,270	27,382	98,681	36,119	-5,742	-2,032	23,514	17,800	60,564	103,959	-261,800	-32,094	📊
EBITDA Growth (1Y)	--	+7.73%	+27.22%	-90.60%	+260.39%	-63.40%	-115.90%	+64.61%	+1257.11%	-24.30%	+240.24%	+71.65%	-351.83%	+87.74%	📊
EBITDA Growth (5Y)	--	--	--	--	-53.57%	-84.22%	-101.97%	-107.42%	-76.17%	-50.72%	+1154.82%	+5215.67%	-1213.36%	-236.49%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-91.62%	-73.55%	-64.31%	-1056.12%	-217.21%	📊
Depreciation and Amortization	108,361	104,922	107,788	3,640	6,095	6,645	6,350	7,434	9,910	22,885	23,554	27,325	0	7,228	📊
Operating Income	105,033	124,121	183,616	217,150	10,448	29,473	39,828	26,827	11,499	61,204	70,546	55,229	-261,800	-39,322	📊
Operating Income Growth (1Y)	--	+18.17%	+47.93%	+18.26%	-95.19%	+182.10%	+35.13%	-32.64%	-57.13%	+432.24%	+15.26%	-21.71%	-574.03%	+84.98%	📊
Operating Income Growth (5Y)	--	--	--	--	-90.05%	-76.25%	-78.31%	-87.65%	+10.07%	+107.66%	+77.12%	+105.87%	-2376.65%	-441.95%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-41.73%	-43.16%	-69.92%	-220.56%	-118.11%	📊
Interest Expense	21,669	10,823	9,396	10,185	1,335	1,258	1,677	347	1,699	4,031	4,226	5,978	0	1,284	📊
Pre Tax Income	93,253	136,245	196,483	240,381	-4,286	52,255	26,690	16,141	16,506	38,895	79,932	70,656	60,900	67,233	📊
Tax Provision	23,204	34,778	43,642	55,762	6,659	5,050	9,175	4,386	5,481	-3,209	10,796	7,057	4,500	6,050	📊
NET INCOME	68,900	101,649	151,679	183,503	3,497,647	48,269	17,515	11,755	11,025	42,105	77,812	92,140	56,400	61,188	📊
Net Income Growth (1Y)	--	+47.53%	+49.22%	+20.98%	+1806.04%	-98.62%	-63.71%	-32.89%	-6.21%	+281.92%	+84.81%	+18.41%	-38.79%	+8.49%	📊
Net Income Growth (5Y)	--	--	--	--	+4976.43%	-52.51%	-88.45%	-93.59%	-99.68%	-12.77%	+344.25%	+683.83%	+411.58%	+455.01%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-38.89%	-23.45%	-39.25%	-69.26%	-66.66%	📊
Basic EPS	2,194.53	3,254.17	2,394.94	5,688.27	75,203	575	183.31	122.82	115.19	439.93	813.01	962.74	617.45	692.99	📊
Diluted EPS	2,194.53	3,254.17	2,394.94	5,688.27	75,203	575	183.31	122.82	115.19	439.93	813.01	962.74	617.45	692.99	📊
Basic Average Shares	31	31	32	32	47	84	96	96	96	96	96	96	91	87	📊
Diluted Average Shares	31	31	32	32	47	84	96	96	96	96	96	96	91	87	📊

Breakdown

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

3,130,012

3,367,999

4,334,280

5,052,618

123,843

220,594

240,315

154,381

206,771

434,997

443,174

434,085

469,500

469,055

📊

Revenue Growth (1Y)

+7.60%

+28.69%

+16.57%

-97.55%

+78.12%

+8.94%

-35.76%

+33.94%

+110.38%

+1.88%

-2.05%

+8.16%

-0.09%

📊

Revenue Growth (5Y)

-96.04%

-93.45%

-94.46%

-96.94%

+66.96%

+97.19%

+84.41%

+181.18%

+127.06%

+126.85%

📊

Revenue Growth (10Y)

-86.10%

-86.84%

-89.98%

-90.71%

-90.72%

📊

Cost of Revenue

2,386,822

2,568,798

3,434,192

4,048,528

45,155

100,511

109,878

86,830

126,020

303,418

300,302

292,738

323,000

159,133

📊

Cost of Revenue Growth (1Y)

+7.62%

+33.69%

+17.89%

-98.88%

+122.59%

+9.32%

-20.98%

+45.13%

+140.77%

-1.03%

-2.52%

+10.34%

-50.73%

📊

Cost of Revenue Growth (5Y)

-98.11%

-96.09%

-96.80%

-97.86%

+179.08%

+201.88%

+173.30%

+237.14%

+156.31%

+26.28%

📊

Cost of Revenue Growth (10Y)

-87.29%

-88.31%

-91.48%

-92.02%

-96.07%

📊

Gross Profit

743,190

799,201

900,088

1,004,090

78,688

120,083

130,436

67,551

80,751

131,579

142,871

141,348

146,500

81,422

📊

Gross Profit Growth (1Y)

+7.54%

+12.62%

+11.55%

-92.16%

+52.61%

+8.62%

-48.21%

+19.54%

+62.94%

+8.58%

-1.07%

+3.65%

-44.42%

📊

Gross Profit Growth (5Y)

-89.41%

-84.97%

-85.51%

-93.27%

+2.62%

+9.57%

+9.53%

+109.25%

+81.42%

+0.83%

📊

Gross Profit Growth (10Y)

-82.30%

-82.12%

-84.30%

-85.41%

-91.89%

📊

Operating Expenses

638,156

675,266

716,472

786,940

68,240

90,610

101,051

52,910

69,251

70,375

72,540

86,118

408,300

349,244

📊

Operating Expenses Growth (1Y)

+5.82%

+6.10%

+9.84%

-91.33%

+32.78%

+11.52%

-47.64%

+30.89%

+1.62%

+3.08%

+18.72%

+374.11%

-14.46%

📊

Operating Expenses Growth (5Y)

-89.31%

-86.58%

-85.90%

-93.28%

+1.48%

-22.33%

-28.21%

+62.76%

+489.59%

+404.31%

📊

Operating Expenses Growth (10Y)

-88.97%

-89.26%

-87.98%

-48.12%

-55.62%

📊

Sell General Administrative

238,535

243,906

254,966

296,147

26,381

36,817

43,064

25,042

34,999

22,693

29,343

32,510

30,250

📊

Research and Development

2,042

2,027

2,100

2,452

2,206

📊

Other Income Expenses

2,332

12,622

6,924

6,237

603

293

57,986

27,866

34,251

47,680

43,197

53,606

408,300

318,994

📊

EBITDA

212,526

228,952

291,270

27,382

98,681

36,119

-5,742

-2,032

23,514

17,800

60,564

103,959

-261,800

-32,094

📊

EBITDA Growth (1Y)

+7.73%

+27.22%

-90.60%

+260.39%

-63.40%

-115.90%

+64.61%

+1257.11%

-24.30%

+240.24%

+71.65%

-351.83%

+87.74%

📊

EBITDA Growth (5Y)

-53.57%

-84.22%

-101.97%

-107.42%

-76.17%

-50.72%

+1154.82%

+5215.67%

-1213.36%

-236.49%

📊

EBITDA Growth (10Y)

-91.62%

-73.55%

-64.31%

-1056.12%

-217.21%

📊

Depreciation and Amortization

108,361

104,922

107,788

3,640

6,095

6,645

6,350

7,434

9,910

22,885

23,554

27,325

7,228

📊

Operating Income

105,033

124,121

183,616

217,150

10,448

29,473

39,828

26,827

11,499

61,204

70,546

55,229

-261,800

-39,322

📊

Operating Income Growth (1Y)

+18.17%

+47.93%

+18.26%

-95.19%

+182.10%

+35.13%

-32.64%

-57.13%

+432.24%

+15.26%

-21.71%

-574.03%

+84.98%

📊

Operating Income Growth (5Y)

-90.05%

-76.25%

-78.31%

-87.65%

+10.07%

+107.66%

+77.12%

+105.87%

-2376.65%

-441.95%

📊

Operating Income Growth (10Y)

-41.73%

-43.16%

-69.92%

-220.56%

-118.11%

📊

Interest Expense

21,669

10,823

9,396

10,185

1,335

1,258

1,677

347

1,699

4,031

4,226

5,978

1,284

📊

Pre Tax Income

93,253

136,245

196,483

240,381

-4,286

52,255

26,690

16,141

16,506

38,895

79,932

70,656

60,900

67,233

📊

Tax Provision

23,204

34,778

43,642

55,762

6,659

5,050

9,175

4,386

5,481

-3,209

10,796

7,057

4,500

6,050

📊

NET INCOME

68,900

101,649

151,679

183,503

3,497,647

48,269

17,515

11,755

11,025

42,105

77,812

92,140

56,400

61,188

📊

Net Income Growth (1Y)

+47.53%

+49.22%

+20.98%

+1806.04%

-98.62%

-63.71%

-32.89%

-6.21%

+281.92%

+84.81%

+18.41%

-38.79%

+8.49%

📊

Net Income Growth (5Y)

+4976.43%

-52.51%

-88.45%

-93.59%

-99.68%

-12.77%

+344.25%

+683.83%

+411.58%

+455.01%

📊

Net Income Growth (10Y)

-38.89%

-23.45%

-39.25%

-69.26%

-66.66%

📊

Basic EPS

2,194.53

3,254.17

2,394.94

5,688.27

75,203

575

183.31

122.82

115.19

439.93

813.01

962.74

617.45

692.99

📊

Diluted EPS

2,194.53

3,254.17

2,394.94

5,688.27

75,203

575

183.31

122.82

115.19

439.93

813.01

962.74

617.45

692.99

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date
Payment date
Annual Dividend	130.00 (KRW)
Dividend Yield	3.48%
Shareholders Yield	--
Next Earnings	--
Market cap	297.57B (KRW)
EPS (TTM)	692.99 (KRW)
P/E (TTM)	5.39 (KRW)
Last Close	3735.00

Next Earnings	--
Market cap	297.57B (KRW)
EPS (TTM)	692.99 (KRW)
P/E (TTM)	5.39 (KRW)
Last Close	3735.00 (KRW)

Ex-Dividend date
Payment date
Annual Dividend	130.00 (KRW)
Dividend Yield	3.48%
Shareholders Yield	--
Next Earnings	--
Market cap	297.57B (KRW)
EPS (TTM)	692.99 (KRW)
P/E (TTM)	5.39 (KRW)
Last Close	3735.00

Next Earnings	--
Market cap	297.57B (KRW)
EPS (TTM)	692.99 (KRW)
P/E (TTM)	5.39 (KRW)
Last Close	3735.00 (KRW)