25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Hwacheon Mac
Buy, Hold or Sell?

Let's analyze Hwacheon together

I guess you are interested in Hwacheon Mac. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Hwacheon Mac. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Hwacheon Mac

I send you an email if I find something interesting about Hwacheon Mac.

1. Quick Overview

1.1. Quick analysis of Hwacheon (30 sec.)










1.2. What can you expect buying and holding a share of Hwacheon? (30 sec.)

How much money do you get?

How much money do you get?
₩0.00
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
₩155,092.09
Expected worth in 1 year
₩153,204.32
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
₩-1,887.77
Return On Investment
-7.4%

For what price can you sell your share?

Current Price per Share
₩25,650.00
Expected price per share
₩25,300 - ₩32,050
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Hwacheon (5 min.)




Live pricePrice per Share (EOD)
₩25,650.00
Intrinsic Value Per Share
₩22,418.79 - ₩184,509.51
Total Value Per Share
₩177,510.88 - ₩339,601.60

2.2. Growth of Hwacheon (5 min.)




Is Hwacheon growing?

Current yearPrevious yearGrowGrow %
How rich?$238.8m$237m$4.1m1.7%

How much money is Hwacheon making?

Current yearPrevious yearGrowGrow %
Making money$1.1m$7m-$5.9m-509.3%
Net Profit Margin3.1%15.7%--

How much money comes from the company's main activities?

2.3. Financial Health of Hwacheon (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#347 / 730

Most Revenue
#495 / 730

Most Profit
#474 / 730

Most Efficient
#450 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Hwacheon?

Welcome investor! Hwacheon's management wants to use your money to grow the business. In return you get a share of Hwacheon.

First you should know what it really means to hold a share of Hwacheon. And how you can make/lose money.

Speculation

The Price per Share of Hwacheon is ₩25,650. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Hwacheon.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Hwacheon, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₩155,092.09. Based on the TTM, the Book Value Change Per Share is ₩-471.94 per quarter. Based on the YOY, the Book Value Change Per Share is ₩3,770.95 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₩0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Hwacheon.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps1.260.0%0.530.0%3.210.0%1.060.0%1.050.0%
Usd Book Value Change Per Share-1.630.0%-0.330.0%2.640.0%0.690.0%0.800.0%
Usd Dividend Per Share0.000.0%0.000.0%1.750.0%0.680.0%0.740.0%
Usd Total Gains Per Share-1.630.0%-0.330.0%4.390.0%1.380.0%1.540.0%
Usd Price Per Share21.04-22.33-24.02-23.74-31.48-
Price to Earnings Ratio4.19-131.87-3.14-30.51-19.32-
Price-to-Total Gains Ratio-12.93--16.99-10.18-10.06-31.78-
Price to Book Ratio0.19-0.20-0.22-0.24-0.35-
Price-to-Total Gains Ratio-12.93--16.99-10.18-10.06-31.78-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share17.955
Number of shares55
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.68
Usd Book Value Change Per Share-0.330.69
Usd Total Gains Per Share-0.331.38
Gains per Quarter (55 shares)-18.1775.63
Gains per Year (55 shares)-72.68302.52
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-73-83150152293
20-145-156300305596
30-218-229450457899
40-291-3026016091202
50-363-3757517621505
60-436-4489019141808
70-509-521105110672111
80-581-594120112192414
90-654-667135113712717
100-727-740150215243020

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%16.04.00.080.0%33.05.02.082.5%39.05.02.084.8%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%14.06.00.070.0%29.011.00.072.5%35.011.00.076.1%
Dividend per Share0.00.04.00.0%8.00.04.066.7%14.00.06.070.0%31.00.09.077.5%35.00.011.076.1%
Total Gains per Share2.02.00.050.0%10.02.00.083.3%16.04.00.080.0%35.05.00.087.5%41.05.00.089.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Hwacheon Mac compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---2324.444-471.942-80%3770.954-162%989.430-335%1135.926-305%
Book Value Per Share--155092.089156612.292-1%153926.124+1%144335.243+7%133969.708+16%
Current Ratio--2.9152.550+14%2.339+25%2.781+5%2.234+30%
Debt To Asset Ratio--0.2390.253-5%0.278-14%0.251-5%0.247-3%
Debt To Equity Ratio--0.3150.339-7%0.386-18%0.337-7%0.329-4%
Dividend Per Share----0%2500.000-100%975.000-100%1062.500-100%
Enterprise Value---41296949060.000-46679550375.000+13%-54886409300.000+33%-32817347943.000-21%1420668542.500-3007%
Eps--1794.213753.422+138%4590.857-61%1517.368+18%1502.324+19%
Ev To Ebitda Ratio--infinfnan%-1.045nan%nannan%nannan%
Ev To Sales Ratio---0.179-0.228+28%-0.217+21%-0.150-16%0.014-1411%
Free Cash Flow Per Share--1616.994591.924+173%3655.971-56%610.874+165%1740.908-7%
Free Cash Flow To Equity Per Share--1616.994591.924+173%5297.798-69%1173.912+38%2145.564-25%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Intrinsic Value_10Y_max--184509.515--------
Intrinsic Value_10Y_min--22418.788--------
Intrinsic Value_1Y_max--8644.000--------
Intrinsic Value_1Y_min--4070.295--------
Intrinsic Value_3Y_max--33474.873--------
Intrinsic Value_3Y_min--10722.422--------
Intrinsic Value_5Y_max--67351.820--------
Intrinsic Value_5Y_min--15671.786--------
Market Cap56430000000.000-17%66110000000.00070180000000.000-6%75487500000.000-12%74618500000.000-11%98945000000.000-33%
Net Profit Margin--0.0680.031+117%0.157-57%0.057+20%0.059+15%
Operating Margin----0%0.041-100%0.026-100%0.027-100%
Operating Ratio--1.8551.844+1%1.688+10%1.797+3%1.570+18%
Pb Ratio0.165-17%0.1940.204-5%0.222-13%0.236-18%0.347-44%
Pe Ratio3.574-17%4.187131.867-97%3.137+33%30.506-86%19.318-78%
Price Per Share25650.000-17%30050.00031900.000-6%34312.500-12%33917.500-11%44975.000-33%
Price To Free Cash Flow Ratio3.966-17%4.646-17.489+476%-20.205+535%-10.956+336%-4.071+188%
Price To Total Gains Ratio-11.035+15%-12.928-16.993+31%10.182-227%10.056-229%31.783-141%
Quick Ratio--1.6531.414+17%1.309+26%1.477+12%1.492+11%
Return On Assets--0.0090.004+142%0.021-59%0.007+18%0.008+6%
Return On Equity--0.0120.005+140%0.030-61%0.010+13%0.011+4%
Total Gains Per Share---2324.444-471.942-80%6270.954-137%1964.430-218%2198.426-206%
Usd Book Value--238841816.640241182929.566-1%237046230.845+1%222276273.701+7%206313350.553+16%
Usd Book Value Change Per Share---1.627-0.330-80%2.640-162%0.693-335%0.795-305%
Usd Book Value Per Share--108.564109.629-1%107.748+1%101.035+7%93.779+16%
Usd Dividend Per Share----0%1.750-100%0.683-100%0.744-100%
Usd Eps--1.2560.527+138%3.214-61%1.062+18%1.052+19%
Usd Free Cash Flow--2490171.320911562.519+173%5630195.160-56%940746.236+165%2680998.256-7%
Usd Free Cash Flow Per Share--1.1320.414+173%2.559-56%0.428+165%1.219-7%
Usd Free Cash Flow To Equity Per Share--1.1320.414+173%3.708-69%0.822+38%1.502-25%
Usd Market Cap39501000.000-17%46277000.00049126000.000-6%52841250.000-12%52232950.000-11%69261500.000-33%
Usd Price Per Share17.955-17%21.03522.330-6%24.019-12%23.742-11%31.483-33%
Usd Profit--2763087.7611160269.756+138%7069920.361-61%2361411.288+17%2325910.978+19%
Usd Revenue--40433594.19436378038.594+11%44114255.390-8%36438893.108+11%36089863.386+12%
Usd Total Gains Per Share---1.627-0.330-80%4.390-137%1.375-218%1.539-206%
 EOD+5 -3MRQTTM+22 -12YOY+11 -265Y+22 -1510Y+18 -20

3.3 Fundamental Score

Let's check the fundamental score of Hwacheon Mac based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-153.574
Price to Book Ratio (EOD)Between0-10.165
Net Profit Margin (MRQ)Greater than00.068
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.653
Current Ratio (MRQ)Greater than12.915
Debt to Asset Ratio (MRQ)Less than10.239
Debt to Equity Ratio (MRQ)Less than10.315
Return on Equity (MRQ)Greater than0.150.012
Return on Assets (MRQ)Greater than0.050.009
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Hwacheon Mac based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.286
Ma 20Greater thanMa 5026,415.000
Ma 50Greater thanMa 10027,516.000
Ma 100Greater thanMa 20028,223.500
OpenGreater thanClose26,350.000
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Hwacheon Mac

Hwacheon Machine Tool Co., Ltd. engages in the manufacture and sale of metal machine tools and kitchenware in South Korea, the United States, Japan, Europe, and internationally. It offers machining and turning centers; automobile parts, such as cylinder block and head, and crank shaft; large-size, SMART, and FSW machines; metal 3D printer; and software solutions. The company also provides material products for robot, machine tool, and railroad vehicle parts; and low-alloyed, austenite, and high silicon acid-proof cast irons. In addition, it offers general products used for lathe, milling, drilling, and grinding. The company was founded in 1952 and is based in Gwangju, South Korea.

Fundamental data was last updated by Penke on 2024-11-17 01:47:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Hwacheon earns for each ₩1 of revenue.

  • Above 10% is considered healthy but always compare Hwacheon to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 6.8% means that ₩0.07 for each ₩1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Hwacheon Mac:

  • The MRQ is 6.8%. The company is making a profit. +1
  • The TTM is 3.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.8%TTM3.1%+3.7%
TTM3.1%YOY15.7%-12.6%
TTM3.1%5Y5.7%-2.6%
5Y5.7%10Y5.9%-0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8%5.6%+1.2%
TTM3.1%5.1%-2.0%
YOY15.7%5.3%+10.4%
5Y5.7%4.7%+1.0%
10Y5.9%4.8%+1.1%
4.3.1.2. Return on Assets

Shows how efficient Hwacheon is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Hwacheon to the Specialty Industrial Machinery industry mean.
  • 0.9% Return on Assets means that Hwacheon generated ₩0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Hwacheon Mac:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.4%+0.5%
TTM0.4%YOY2.1%-1.8%
TTM0.4%5Y0.7%-0.4%
5Y0.7%10Y0.8%-0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%1.1%-0.2%
TTM0.4%1.0%-0.6%
YOY2.1%1.1%+1.0%
5Y0.7%1.0%-0.3%
10Y0.8%1.1%-0.3%
4.3.1.3. Return on Equity

Shows how efficient Hwacheon is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Hwacheon to the Specialty Industrial Machinery industry mean.
  • 1.2% Return on Equity means Hwacheon generated ₩0.01 for each ₩1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Hwacheon Mac:

  • The MRQ is 1.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM0.5%+0.7%
TTM0.5%YOY3.0%-2.5%
TTM0.5%5Y1.0%-0.5%
5Y1.0%10Y1.1%-0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%2.4%-1.2%
TTM0.5%2.1%-1.6%
YOY3.0%2.2%+0.8%
5Y1.0%1.9%-0.9%
10Y1.1%2.2%-1.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Hwacheon Mac.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Hwacheon is operating .

  • Measures how much profit Hwacheon makes for each ₩1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Hwacheon to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 0.0% means the company generated ₩0.00  for each ₩1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Hwacheon Mac:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY4.1%-4.1%
TTM-5Y2.6%-2.6%
5Y2.6%10Y2.7%-0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-6.7%-6.7%
YOY4.1%6.1%-2.0%
5Y2.6%5.7%-3.1%
10Y2.7%5.3%-2.6%
4.3.2.2. Operating Ratio

Measures how efficient Hwacheon is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.85 means that the operating costs are ₩1.85 for each ₩1 in net sales.

Let's take a look of the Operating Ratio trends of Hwacheon Mac:

  • The MRQ is 1.855. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.844. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.855TTM1.844+0.011
TTM1.844YOY1.688+0.156
TTM1.8445Y1.797+0.047
5Y1.79710Y1.570+0.227
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8551.449+0.406
TTM1.8441.375+0.469
YOY1.6881.342+0.346
5Y1.7971.358+0.439
10Y1.5701.197+0.373
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Hwacheon Mac.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Hwacheon is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 2.92 means the company has ₩2.92 in assets for each ₩1 in short-term debts.

Let's take a look of the Current Ratio trends of Hwacheon Mac:

  • The MRQ is 2.915. The company is able to pay all its short-term debts. +1
  • The TTM is 2.550. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.915TTM2.550+0.365
TTM2.550YOY2.339+0.211
TTM2.5505Y2.781-0.231
5Y2.78110Y2.234+0.547
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9151.695+1.220
TTM2.5501.701+0.849
YOY2.3391.686+0.653
5Y2.7811.721+1.060
10Y2.2341.654+0.580
4.4.3.2. Quick Ratio

Measures if Hwacheon is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Hwacheon to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.65 means the company can pay off ₩1.65 for each ₩1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Hwacheon Mac:

  • The MRQ is 1.653. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.414. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.653TTM1.414+0.239
TTM1.414YOY1.309+0.105
TTM1.4145Y1.477-0.063
5Y1.47710Y1.492-0.015
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6530.737+0.916
TTM1.4140.816+0.598
YOY1.3090.886+0.423
5Y1.4770.959+0.518
10Y1.4920.970+0.522
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Hwacheon Mac.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Hwacheon assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hwacheon to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.24 means that Hwacheon assets are financed with 23.9% credit (debt) and the remaining percentage (100% - 23.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Hwacheon Mac:

  • The MRQ is 0.239. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.253. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.239TTM0.253-0.014
TTM0.253YOY0.278-0.025
TTM0.2535Y0.251+0.002
5Y0.25110Y0.247+0.004
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2390.490-0.251
TTM0.2530.491-0.238
YOY0.2780.506-0.228
5Y0.2510.502-0.251
10Y0.2470.495-0.248
4.5.4.2. Debt to Equity Ratio

Measures if Hwacheon is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Hwacheon to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 31.5% means that company has ₩0.31 debt for each ₩1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Hwacheon Mac:

  • The MRQ is 0.315. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.339. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.315TTM0.339-0.024
TTM0.339YOY0.386-0.047
TTM0.3395Y0.337+0.002
5Y0.33710Y0.329+0.007
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3150.960-0.645
TTM0.3390.959-0.620
YOY0.3861.038-0.652
5Y0.3371.075-0.738
10Y0.3291.049-0.720
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ₩1 in earnings Hwacheon generates.

  • Above 15 is considered overpriced but always compare Hwacheon to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 4.19 means the investor is paying ₩4.19 for every ₩1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Hwacheon Mac:

  • The EOD is 3.574. Based on the earnings, the company is cheap. +2
  • The MRQ is 4.187. Based on the earnings, the company is cheap. +2
  • The TTM is 131.867. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD3.574MRQ4.187-0.613
MRQ4.187TTM131.867-127.680
TTM131.867YOY3.137+128.730
TTM131.8675Y30.506+101.362
5Y30.50610Y19.318+11.188
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD3.57419.227-15.653
MRQ4.18717.584-13.397
TTM131.86719.321+112.546
YOY3.13718.345-15.208
5Y30.50621.857+8.649
10Y19.31827.709-8.391
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Hwacheon Mac:

  • The EOD is 3.966. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.646. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -17.489. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD3.966MRQ4.646-0.680
MRQ4.646TTM-17.489+22.135
TTM-17.489YOY-20.205+2.716
TTM-17.4895Y-10.956-6.533
5Y-10.95610Y-4.071-6.885
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD3.9666.724-2.758
MRQ4.6466.304-1.658
TTM-17.4892.685-20.174
YOY-20.2051.711-21.916
5Y-10.9561.522-12.478
10Y-4.0711.275-5.346
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Hwacheon is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 0.19 means the investor is paying ₩0.19 for each ₩1 in book value.

Let's take a look of the Price to Book Ratio trends of Hwacheon Mac:

  • The EOD is 0.165. Based on the equity, the company is cheap. +2
  • The MRQ is 0.194. Based on the equity, the company is cheap. +2
  • The TTM is 0.204. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.165MRQ0.194-0.028
MRQ0.194TTM0.204-0.010
TTM0.204YOY0.222-0.019
TTM0.2045Y0.236-0.032
5Y0.23610Y0.347-0.111
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.1652.291-2.126
MRQ0.1942.019-1.825
TTM0.2042.126-1.922
YOY0.2222.198-1.976
5Y0.2362.472-2.236
10Y0.3472.900-2.553
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in KRW. All numbers in thousands.

Summary
Total Assets448,609,544
Total Liabilities107,406,949
Total Stockholder Equity341,202,595
 As reported
Total Liabilities 107,406,949
Total Stockholder Equity+ 341,202,595
Total Assets = 448,609,544

Assets

Total Assets448,609,544
Total Current Assets208,588,037
Long-term Assets240,021,508
Total Current Assets
Cash And Cash Equivalents 17,936,750
Short-term Investments 74,131,648
Net Receivables 44,136,413
Inventory 57,634,756
Other Current Assets 0
Total Current Assets  (as reported)208,588,037
Total Current Assets  (calculated)193,839,568
+/- 14,748,469
Long-term Assets
Property Plant Equipment 70,536,240
Goodwill 548,798
Intangible Assets 1,787,961
Long-term Assets  (as reported)240,021,508
Long-term Assets  (calculated)72,872,999
+/- 167,148,509

Liabilities & Shareholders' Equity

Total Current Liabilities71,556,538
Long-term Liabilities35,850,411
Total Stockholder Equity341,202,595
Total Current Liabilities
Short Long Term Debt 22,478,493
Accounts payable 27,475,785
Other Current Liabilities 0
Total Current Liabilities  (as reported)71,556,538
Total Current Liabilities  (calculated)49,954,278
+/- 21,602,260
Long-term Liabilities
Long term Debt 11,634,556
Capital Lease Obligations Min Short Term Debt750,426
Long-term Liabilities  (as reported)35,850,411
Long-term Liabilities  (calculated)12,384,982
+/- 23,465,429
Total Stockholder Equity
Retained Earnings 264,172,918
Total Stockholder Equity (as reported)341,202,595
Total Stockholder Equity (calculated)264,172,918
+/- 77,029,677
Other
Capital Stock11,000,000
Common Stock Shares Outstanding 2,200
Net Debt 16,176,299
Net Invested Capital 375,315,644
Net Working Capital 137,031,498
Property Plant and Equipment Gross 125,627,382



6.2. Balance Sheets Structured

Currency in KRW. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-31
> Total Assets 
317,410,490
320,804,467
326,048,561
316,080,665
332,108,568
338,610,451
335,862,551
330,426,536
340,004,654
350,881,466
346,384,030
340,734,968
345,650,728
354,624,545
340,951,308
346,272,696
351,606,657
361,705,392
372,064,563
360,582,908
367,482,325
384,117,335
385,629,823
385,639,759
393,098,336
397,119,359
391,941,916
374,944,126
388,344,969
370,992,285
377,988,715
378,376,165
383,700,108
395,564,417
409,355,991
425,436,857
437,518,561
443,631,629
453,502,538
474,032,616
473,058,737
475,451,637
465,192,525
463,885,406
467,938,895
448,609,544
448,609,544467,938,895463,885,406465,192,525475,451,637473,058,737474,032,616453,502,538443,631,629437,518,561425,436,857409,355,991395,564,417383,700,108378,376,165377,988,715370,992,285388,344,969374,944,126391,941,916397,119,359393,098,336385,639,759385,629,823384,117,335367,482,325360,582,908372,064,563361,705,392351,606,657346,272,696340,951,308354,624,545345,650,728340,734,968346,384,030350,881,466340,004,654330,426,536335,862,551338,610,451332,108,568316,080,665326,048,561320,804,467317,410,490
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150,446,843
154,994,592
165,441,139
171,169,763
161,375,377
168,460,946
175,297,645
181,950,077
181,587,510
189,957,569
188,864,897
185,010,621
168,245,357
180,607,999
170,296,985
169,960,596
138,201,583
141,392,824
140,087,560
147,249,029
158,181,677
168,050,348
176,580,422
187,268,744
204,833,127
204,249,364
214,989,326
205,750,498
188,321,224
190,762,451
208,588,037
208,588,037190,762,451188,321,224205,750,498214,989,326204,249,364204,833,127187,268,744176,580,422168,050,348158,181,677147,249,029140,087,560141,392,824138,201,583169,960,596170,296,985180,607,999168,245,357185,010,621188,864,897189,957,569181,587,510181,950,077175,297,645168,460,946161,375,377171,169,763165,441,139154,994,592150,446,843000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,103,848
7,421,661
8,465,289
10,175,174
8,265,577
9,218,279
12,130,408
12,335,901
9,632,570
10,770,634
7,970,518
23,704,934
28,384,975
31,858,914
32,640,860
26,053,695
24,742,618
27,433,008
29,583,963
29,454,248
28,034,092
30,970,349
32,642,856
23,529,673
27,405,056
28,422,693
35,361,482
30,689,430
16,340,899
18,118,737
17,936,750
17,936,75018,118,73716,340,89930,689,43035,361,48228,422,69327,405,05623,529,67332,642,85630,970,34928,034,09229,454,24829,583,96327,433,00824,742,61826,053,69532,640,86031,858,91428,384,97523,704,9347,970,51810,770,6349,632,57012,335,90112,130,4089,218,2798,265,57710,175,1748,465,2897,421,66110,103,848000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
66,355,495
67,786,398
67,008,222
65,242,932
68,948,642
67,755,933
71,839,533
75,897,250
78,730,828
85,093,444
86,473,374
73,856,718
59,037,348
60,304,060
58,616,691
69,552,281
41,578,812
40,897,920
35,060,180
41,194,118
42,000,533
41,459,460
41,766,764
56,079,506
76,529,638
72,554,499
81,663,036
78,967,044
74,406,991
70,753,936
74,131,648
74,131,64870,753,93674,406,99178,967,04481,663,03672,554,49976,529,63856,079,50641,766,76441,459,46042,000,53341,194,11835,060,18040,897,92041,578,81269,552,28158,616,69160,304,06059,037,34873,856,71886,473,37485,093,44478,730,82875,897,25071,839,53367,755,93368,948,64265,242,93267,008,22267,786,39866,355,495000000000000000
       Net Receivables 
52,464,767
51,820,578
51,479,269
44,693,425
60,185,429
59,355,790
55,205,319
48,657,493
56,229,702
50,466,669
39,350,925
36,054,384
40,447,141
36,716,822
28,051,573
35,721,712
38,660,069
37,640,154
47,154,183
34,776,770
45,499,266
39,150,668
36,735,575
39,048,657
34,082,696
37,510,326
34,191,509
34,214,638
35,468,063
31,438,858
24,802,009
27,097,936
29,764,794
32,000,977
29,278,852
35,569,276
40,011,393
41,016,017
46,456,426
42,489,818
39,790,865
38,317,261
28,003,607
34,720,223
34,376,473
44,136,413
44,136,41334,376,47334,720,22328,003,60738,317,26139,790,86542,489,81846,456,42641,016,01740,011,39335,569,27629,278,85232,000,97729,764,79427,097,93624,802,00931,438,85835,468,06334,214,63834,191,50937,510,32634,082,69639,048,65736,735,57539,150,66845,499,26634,776,77047,154,18337,640,15438,660,06935,721,71228,051,57336,716,82240,447,14136,054,38439,350,92550,466,66956,229,70248,657,49355,205,31959,355,79060,185,42944,693,42551,479,26951,820,57852,464,767
       Other Current Assets 
2,733,924
2,538,926
3,438,407
2,950,551
2,946,777
3,036,984
2,054,606
2,214,801
2,020,603
2,843,667
2,173,299
1,941,174
2,100,134
2,208,301
2,250,667
2,197,317
3,542,810
4,941,168
2,372,611
3,047,281
2,480,938
387,680
315,008
125,213
114,665
0
0
312,804
1,461,549
602,162
1,168,330
1,210,804
484,365
560,498
1,132,494
1,535,937
801,765
1,065,763
1,000,680
963,726
0
1,071,896
1
2
0
0
00211,071,8960963,7261,000,6801,065,763801,7651,535,9371,132,494560,498484,3651,210,8041,168,330602,1621,461,549312,80400114,665125,213315,008387,6802,480,9383,047,2812,372,6114,941,1683,542,8102,197,3172,250,6672,208,3012,100,1341,941,1742,173,2992,843,6672,020,6032,214,8012,054,6063,036,9842,946,7772,950,5513,438,4072,538,9262,733,924
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
203,140,768
208,254,462
206,931,295
206,698,769
207,736,970
200,695,300
208,028,119
240,174,582
242,307,284
255,476,857
262,106,962
266,520,345
269,468,213
267,051,207
266,233,794
269,199,489
268,809,373
260,462,312
259,442,028
275,564,182
277,176,444
240,021,508
240,021,508277,176,444275,564,182259,442,028260,462,312268,809,373269,199,489266,233,794267,051,207269,468,213266,520,345262,106,962255,476,857242,307,284240,174,582208,028,119200,695,300207,736,970206,698,769206,931,295208,254,462203,140,768000000000000000000000000
       Property Plant Equipment 
42,367,756
41,807,066
43,628,507
43,289,318
44,769,451
44,586,243
44,008,171
45,452,002
46,377,230
45,314,144
45,656,033
47,090,048
47,123,412
47,251,023
47,531,297
46,942,741
47,515,258
47,069,257
50,036,703
48,372,386
48,602,585
56,097,700
51,221,278
50,946,764
50,371,082
51,781,186
51,147,494
51,281,039
50,974,778
52,000,744
55,783,768
70,382,559
71,259,796
76,426,893
82,710,090
83,896,694
87,614,941
86,163,642
84,562,984
84,125,705
83,499,871
83,205,663
82,402,573
81,846,840
81,208,643
70,536,240
70,536,24081,208,64381,846,84082,402,57383,205,66383,499,87184,125,70584,562,98486,163,64287,614,94183,896,69482,710,09076,426,89371,259,79670,382,55955,783,76852,000,74450,974,77851,281,03951,147,49451,781,18650,371,08250,946,76451,221,27856,097,70048,602,58548,372,38650,036,70347,069,25747,515,25846,942,74147,531,29747,251,02347,123,41247,090,04845,656,03345,314,14446,377,23045,452,00244,008,17144,586,24344,769,45143,289,31843,628,50741,807,06642,367,756
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798
548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798548,798000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
145,677,637
145,982,002
145,801,495
146,610,665
145,957,586
145,921,553
148,326,969
148,063,300
148,569,994
148,260,294
152,545,611
151,886,043
151,135,580
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000151,135,580151,886,043152,545,611148,260,294148,569,994148,063,300148,326,969145,921,553145,957,586146,610,665145,801,495145,982,002145,677,637000000000000000
       Intangible Assets 
1,047,476
1,672,764
1,039,812
1,040,167
1,037,674
1,036,920
1,032,925
1,032,231
1,030,234
1,033,095
1,029,204
1,027,419
1,028,026
1,025,103
1,021,271
1,023,596
1,025,450
1,018,219
1,562,982
1,562,236
1,566,824
1,013,892
1,013,815
1,010,954
1,809,769
1,780,673
1,748,446
1,787,999
1,827,868
1,796,276
1,827,404
1,827,997
1,794,205
1,759,536
1,725,770
1,690,385
1,881,971
1,847,441
1,815,190
1,781,078
1,748,313
1,871,328
1,887,013
1,853,038
1,820,102
1,787,961
1,787,9611,820,1021,853,0381,887,0131,871,3281,748,3131,781,0781,815,1901,847,4411,881,9711,690,3851,725,7701,759,5361,794,2051,827,9971,827,4041,796,2761,827,8681,787,9991,748,4461,780,6731,809,7691,010,9541,013,8151,013,8921,566,8241,562,2361,562,9821,018,2191,025,4501,023,5961,021,2711,025,1031,028,0261,027,4191,029,2041,033,0951,030,2341,032,2311,032,9251,036,9201,037,6741,040,1671,039,8121,672,7641,047,476
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
203,140,768
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
000100000000000000010203,140,768000000000000000000000000
> Total Liabilities 
92,951,786
95,714,439
97,685,829
86,196,910
98,862,968
97,369,325
89,226,897
81,508,723
89,824,791
87,868,455
79,565,475
76,992,744
82,838,975
82,768,753
70,679,772
74,850,170
81,741,824
88,850,918
93,440,598
83,226,695
88,740,093
99,120,575
99,941,126
97,573,835
104,044,214
99,451,666
91,714,531
78,284,215
89,115,882
76,206,432
80,819,799
82,213,083
87,210,708
93,356,943
103,871,327
117,087,776
128,442,083
131,460,341
136,178,452
128,766,813
126,454,420
130,095,953
120,069,962
118,338,768
121,622,522
107,406,949
107,406,949121,622,522118,338,768120,069,962130,095,953126,454,420128,766,813136,178,452131,460,341128,442,083117,087,776103,871,32793,356,94387,210,70882,213,08380,819,79976,206,43289,115,88278,284,21591,714,53199,451,666104,044,21497,573,83599,941,12699,120,57588,740,09383,226,69593,440,59888,850,91881,741,82474,850,17070,679,77282,768,75382,838,97576,992,74479,565,47587,868,45589,824,79181,508,72389,226,89797,369,32598,862,96886,196,91097,685,82995,714,43992,951,786
   > Total Current Liabilities 
56,085,787
60,278,348
62,054,230
54,810,516
65,797,325
63,486,046
54,808,936
48,921,165
55,797,919
53,127,267
43,617,247
41,468,500
47,229,918
46,608,692
34,771,033
41,314,180
48,137,767
56,107,275
60,420,579
52,074,538
57,507,769
59,985,857
60,643,719
59,184,363
64,905,524
59,856,047
59,083,788
45,923,999
56,365,164
46,627,007
44,739,623
46,366,327
46,892,569
49,706,942
52,425,926
64,984,359
74,085,598
77,245,483
90,673,174
85,246,378
82,236,525
89,353,086
79,431,423
79,201,392
82,264,852
71,556,538
71,556,53882,264,85279,201,39279,431,42389,353,08682,236,52585,246,37890,673,17477,245,48374,085,59864,984,35952,425,92649,706,94246,892,56946,366,32744,739,62346,627,00756,365,16445,923,99959,083,78859,856,04764,905,52459,184,36360,643,71959,985,85757,507,76952,074,53860,420,57956,107,27548,137,76741,314,18034,771,03346,608,69247,229,91841,468,50043,617,24753,127,26755,797,91948,921,16554,808,93663,486,04665,797,32554,810,51662,054,23060,278,34856,085,787
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,907,654
14,380,666
20,454,729
1,620,219
1,744,401
1,946,458
1,983,545
1,957,556
1,945,387
19,305,283
15,381,919
22,614,960
11,705,861
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000011,705,86122,614,96015,381,91919,305,2831,945,3871,957,5561,983,5451,946,4581,744,4011,620,21920,454,72914,380,66613,907,654000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,907,654
14,380,666
20,454,729
1,620,219
1,744,401
1,946,458
1,983,545
1,957,556
1,945,387
19,305,283
15,381,919
22,614,960
11,705,861
11,087,073
12,226,906
10,014,334
11,052,513
8,635,480
10,656,024
8,154,730
12,651,145
17,142,704
18,600,925
29,650,742
28,601,047
29,787,687
44,152,309
37,058,368
36,899,892
34,411,525
22,478,493
22,478,49334,411,52536,899,89237,058,36844,152,30929,787,68728,601,04729,650,74218,600,92517,142,70412,651,1458,154,73010,656,0248,635,48011,052,51310,014,33412,226,90611,087,07311,705,86122,614,96015,381,91919,305,2831,945,3871,957,5561,983,5451,946,4581,744,4011,620,21920,454,72914,380,66613,907,654000000000000000
       Accounts payable 
31,333,050
34,097,660
33,387,370
27,282,322
32,367,415
32,746,032
30,813,692
25,865,769
27,305,222
27,930,668
20,261,688
18,514,119
21,250,733
22,368,149
16,730,601
22,171,773
25,900,021
28,535,839
28,511,694
24,561,958
0
29,026,901
27,139,647
25,608,523
26,790,876
28,773,299
22,239,484
21,174,964
26,945,811
20,825,694
0
17,076,830
22,277,860
24,270,571
27,091,093
29,536,740
33,639,692
38,097,067
0
32,977,748
0
25,618,576
21,746,893
22,358,493
23,751,505
27,475,785
27,475,78523,751,50522,358,49321,746,89325,618,576032,977,748038,097,06733,639,69229,536,74027,091,09324,270,57122,277,86017,076,830020,825,69426,945,81121,174,96422,239,48428,773,29926,790,87625,608,52327,139,64729,026,901024,561,95828,511,69428,535,83925,900,02122,171,77316,730,60122,368,14921,250,73318,514,11920,261,68827,930,66827,305,22225,865,76930,813,69232,746,03232,367,41527,282,32233,387,37034,097,66031,333,050
       Other Current Liabilities 
9,920,976
8,961,926
10,710,711
10,298,479
13,248,759
10,040,592
9,537,623
11,207,631
15,540,292
12,667,958
9,780,914
11,294,640
15,363,105
13,965,089
9,084,261
9,704,753
12,327,080
11,363,207
14,235,063
12,259,475
43,101,804
8,024,025
8,787,968
9,740,844
14,693,796
0
-1
8,264,422
13,430,268
8,207,307
29,212,121
13,208,816
11,360,908
9,987,218
11,836,564
17,598,599
18,544,681
14,863,886
55,090,944
17,797,121
1
13,112,661
1
0
0
0
000113,112,661117,797,12155,090,94414,863,88618,544,68117,598,59911,836,5649,987,21811,360,90813,208,81629,212,1218,207,30713,430,2688,264,422-1014,693,7969,740,8448,787,9688,024,02543,101,80412,259,47514,235,06311,363,20712,327,0809,704,7539,084,26113,965,08915,363,10511,294,6409,780,91412,667,95815,540,29211,207,6319,537,62310,040,59213,248,75910,298,47910,710,7118,961,9269,920,976
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,138,690
39,595,619
32,630,743
32,360,216
32,750,718
29,579,425
36,080,176
35,846,756
40,318,139
43,650,001
51,445,401
52,103,417
54,356,485
54,214,858
45,505,277
43,520,435
44,217,895
40,742,867
40,638,539
39,137,376
39,357,670
35,850,411
35,850,41139,357,67039,137,37640,638,53940,742,86744,217,89543,520,43545,505,27754,214,85854,356,48552,103,41751,445,40143,650,00140,318,13935,846,75636,080,17629,579,42532,750,71832,360,21632,630,74339,595,61939,138,690000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-13,907,654
-14,380,666
-20,454,729
-1,620,219
-1,744,401
-1,946,458
-1,983,545
-1,957,556
-1,945,387
-19,305,283
-15,198,276
-22,453,883
-10,597,741
994,144
1,102,102
1,091,325
908,465
841,497
931,413
821,757
665,333
599,067
801,008
655,055
1,128,723
1,230,257
1,208,807
1,161,358
984,272
830,647
750,426
750,426830,647984,2721,161,3581,208,8071,230,2571,128,723655,055801,008599,067665,333821,757931,413841,497908,4651,091,3251,102,102994,144-10,597,741-22,453,883-15,198,276-19,305,283-1,945,387-1,957,556-1,983,545-1,946,458-1,744,401-1,620,219-20,454,729-14,380,666-13,907,654000000000000000
       Long-term Liabilities Other 
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
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000100000-1000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
606,795
593,082
811,078
782,838
901,709
875,081
848,452
821,824
826,237
794,484
766,481
738,477
778,474
821,471
793,468
828,006
833,784
802,562
771,340
740,118
709,500
904,184
873,867
843,550
813,234
0
905,396
0
0
0
0
0000905,3960813,234843,550873,867904,184709,500740,118771,340802,562833,784828,006793,468821,471778,474738,477766,481794,484826,237821,824848,452875,081901,709782,838811,078593,082606,795000000000000000
> Total Stockholder Equity
224,458,704
225,090,028
228,362,732
229,883,755
233,245,599
241,241,126
246,635,653
248,917,812
250,179,863
263,013,011
266,818,555
263,742,224
262,811,753
271,855,791
270,271,536
271,422,525
269,864,833
272,854,474
278,623,965
277,356,213
278,742,232
284,996,760
285,688,697
288,065,924
289,054,122
297,667,693
300,227,386
296,659,911
299,229,087
294,785,853
297,168,915
296,163,081
296,489,400
302,207,473
305,484,664
308,349,081
309,076,478
312,171,288
317,324,086
345,265,803
346,604,317
345,355,684
345,122,564
345,546,638
346,316,372
341,202,595
341,202,595346,316,372345,546,638345,122,564345,355,684346,604,317345,265,803317,324,086312,171,288309,076,478308,349,081305,484,664302,207,473296,489,400296,163,081297,168,915294,785,853299,229,087296,659,911300,227,386297,667,693289,054,122288,065,924285,688,697284,996,760278,742,232277,356,213278,623,965272,854,474269,864,833271,422,525270,271,536271,855,791262,811,753263,742,224266,818,555263,013,011250,179,863248,917,812246,635,653241,241,126233,245,599229,883,755228,362,732225,090,028224,458,704
   Common Stock
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
11,000,000
0
11,000,000
0
0
0
0
000011,000,000011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,00011,000,000
   Retained Earnings 
15,132,997
141,635,346
15,132,997
15,132,997
15,132,997
156,751,976
15,132,997
15,132,997
15,132,997
175,683,414
179,212,176
15,132,997
15,132,997
180,653,311
179,383,625
15,132,997
15,132,997
182,875,382
188,577,935
15,132,997
188,764,728
193,611,919
180,122,534
182,102,963
178,526,042
203,718,184
206,063,089
186,894,677
187,417,139
191,490,107
190,773,415
196,390,808
195,085,224
199,629,636
203,048,263
203,674,742
204,783,285
209,134,141
213,393,383
240,807,176
256,420,595
245,987,075
261,150,303
260,300,189
260,233,352
264,172,918
264,172,918260,233,352260,300,189261,150,303245,987,075256,420,595240,807,176213,393,383209,134,141204,783,285203,674,742203,048,263199,629,636195,085,224196,390,808190,773,415191,490,107187,417,139186,894,677206,063,089203,718,184178,526,042182,102,963180,122,534193,611,919188,764,72815,132,997188,577,935182,875,38215,132,99715,132,997179,383,625180,653,31115,132,99715,132,997179,212,176175,683,41415,132,99715,132,99715,132,997156,751,97615,132,99715,132,99715,132,997141,635,34615,132,997
   Capital Surplus 0000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
91,024,555
90,739,553
75,247,233
75,314,171
90,314,833
75,245,645
76,652,982
90,834,304
91,231,102
91,394,421
79,217,650
79,432,438
95,033,375
97,080,089
88,563,886
91,663,642
85,040,414
86,672,317
87,845,979
87,704,543
89,942,480
89,561,333
88,305,288
89,198,845
89,726,769
0
84,636,751
0
0
0
0
000084,636,751089,726,76989,198,84588,305,28889,561,33389,942,48087,704,54387,845,97986,672,31785,040,41491,663,64288,563,88697,080,08995,033,37579,432,43879,217,65091,394,42191,231,10290,834,30476,652,98275,245,64590,314,83375,314,17175,247,23390,739,55391,024,555000000000000000



6.3. Balance Sheets

Currency in KRW. All numbers in thousands.




6.4. Cash Flows

Currency in KRW. All numbers in thousands.