25 XP   0   0   10

PS Tec. Co. Ltd
Buy, Hold or Sell?

Let's analyse PS Tec. Co. Ltd together

PenkeI guess you are interested in PS Tec. Co. Ltd. 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 PS Tec. Co. Ltd. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about PS Tec. Co. Ltd

I send you an email if I find something interesting about PS Tec. Co. Ltd.

Quick analysis of PS Tec. Co. Ltd (30 sec.)










What can you expect buying and holding a share of PS Tec. Co. Ltd? (30 sec.)

How much money do you get?

How much money do you get?
₩0.09
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
₩6,745.38
Expected worth in 1 year
₩6,498.25
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
₩-111.69
Return On Investment
-3.1%

For what price can you sell your share?

Current Price per Share
₩3,605.00
Expected price per share
₩3,442 - ₩4,050
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of PS Tec. Co. Ltd (5 min.)




Live pricePrice per Share (EOD)

₩3,605.00

Intrinsic Value Per Share

₩-884.28 - ₩-1,048.02

Total Value Per Share

₩5,861.10 - ₩5,697.36

2. Growth of PS Tec. Co. Ltd (5 min.)




Is PS Tec. Co. Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$91.4m$96.3m-$4.4m-4.9%

How much money is PS Tec. Co. Ltd making?

Current yearPrevious yearGrowGrow %
Making money$276.5k-$331.6k$608.2k219.9%
Net Profit Margin3.4%-2.6%--

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

3. Financial Health of PS Tec. Co. Ltd (5 min.)




3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of PS Tec. Co. Ltd? (5 min.)

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

What can you expect buying and holding a share of PS Tec. Co. Ltd?

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

Speculation

The Price per Share of PS Tec. Co. Ltd is ₩3,605. 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 PS Tec. Co. Ltd.
  • 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 PS Tec. Co. Ltd, 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 ₩6,745.38. Based on the TTM, the Book Value Change Per Share is ₩-61.78 per quarter. Based on the YOY, the Book Value Change Per Share is ₩-77.24 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 ₩33.86 per quarter.
Based on historical numbers we can estimate the returns while holding a share of PS Tec. Co. Ltd.

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 Eps-0.070.0%0.010.0%-0.020.0%0.010.0%0.030.0%
Usd Book Value Change Per Share-0.070.0%-0.040.0%-0.050.0%-0.030.0%0.020.0%
Usd Dividend Per Share0.000.0%0.020.0%0.060.0%0.050.0%0.040.0%
Usd Total Gains Per Share-0.070.0%-0.020.0%0.010.0%0.030.0%0.060.0%
Usd Price Per Share2.81-2.86-3.01-3.06-3.48-
Price to Earnings Ratio-10.35--0.88--10.55-7.76-12.01-
Price-to-Total Gains Ratio-41.42--76.62--318.57--68.36--24.71-
Price to Book Ratio0.60-0.60-0.60-0.62-0.74-
Price-to-Total Gains Ratio-41.42--76.62--318.57--68.36--24.71-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.5235
Number of shares396
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.05
Usd Book Value Change Per Share-0.04-0.03
Usd Total Gains Per Share-0.020.03
Gains per Quarter (396 shares)-7.7410.18
Gains per Year (396 shares)-30.9640.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
138-69-4183-4231
275-137-72165-8472
3113-206-103248-126113
4150-274-134331-168154
5188-343-165413-210195
6225-411-196496-252236
7263-480-227579-294277
8300-548-258662-336318
9338-617-289744-378359
10375-685-320827-420400

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 Share2.02.00.050.0%7.05.00.058.3%12.08.00.060.0%29.09.02.072.5%40.09.02.078.4%
Book Value Change Per Share1.03.00.025.0%5.07.00.041.7%9.011.00.045.0%25.015.00.062.5%36.015.00.070.6%
Dividend per Share1.00.03.025.0%8.00.04.066.7%16.00.04.080.0%31.00.09.077.5%38.00.013.074.5%
Total Gains per Share1.03.00.025.0%7.05.00.058.3%12.08.00.060.0%28.012.00.070.0%39.012.00.076.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of PS Tec. Co. Ltd

About PS Tec. Co. Ltd

PS Tec. Co., Ltd. engages in the manufacture and sale of electricity meters and automobile parts in South Korea. It offers power meters; facility meters; remote meter reading systems, including AMR systems and peripherals; mold management systems, such as digital mold counters, routers, and terminals; power control products comprising time switches and current limiters; and electric vehicle chargers. The company also provides automotive parts, including cooling fan assy, housings, DC fan motors, automotive small motors, and pivot holder assy. In addition, it engages in the information and communication construction business. The company was formerly known as Poong Sung Electric Co., Ltd. and changed its name to PS Tec. Co., Ltd. in August 2000. PS Tec. Co., Ltd. was founded in 1948 and is headquartered in Seoul, South Korea.

Fundamental data was last updated by Penke on 2024-02-09 12:28:06.

Financial Health

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 operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very 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.

Valuation

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. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of PS Tec. Co. Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit PS Tec. Co. Ltd earns for each ₩1 of revenue.

  • Above 10% is considered healthy but always compare PS Tec. Co. Ltd to the  industry mean.
  • A Net Profit Margin of -12.0% means that ₩-0.12 for each ₩1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of PS Tec. Co. Ltd:

  • The MRQ is -12.0%. The company is making a huge loss. -2
  • The TTM is 3.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-12.0%TTM3.4%-15.5%
TTM3.4%YOY-2.6%+6.1%
TTM3.4%5Y3.0%+0.4%
5Y3.0%10Y7.2%-4.2%
1.1.2. Return on Assets

Shows how efficient PS Tec. Co. Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare PS Tec. Co. Ltd to the  industry mean.
  • -1.2% Return on Assets means that PS Tec. Co. Ltd generated ₩-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of PS Tec. Co. Ltd:

  • The MRQ is -1.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-1.2%TTM0.2%-1.5%
TTM0.2%YOY-0.3%+0.5%
TTM0.2%5Y0.2%+0.0%
5Y0.2%10Y0.7%-0.4%
1.1.3. Return on Equity

Shows how efficient PS Tec. Co. Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare PS Tec. Co. Ltd to the  industry mean.
  • -1.4% Return on Equity means PS Tec. Co. Ltd generated ₩-0.01 for each ₩1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of PS Tec. Co. Ltd:

  • The MRQ is -1.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-1.4%TTM0.3%-1.7%
TTM0.3%YOY-0.3%+0.7%
TTM0.3%5Y0.3%+0.1%
5Y0.3%10Y0.7%-0.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of PS Tec. Co. Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient PS Tec. Co. Ltd is operating .

  • Measures how much profit PS Tec. Co. Ltd 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 PS Tec. Co. Ltd to the  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 PS Tec. Co. Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-3.3%+3.3%
TTM-3.3%YOY0.0%-3.3%
TTM-3.3%5Y-0.8%-2.5%
5Y-0.8%10Y0.3%-1.1%
1.2.2. Operating Ratio

Measures how efficient PS Tec. Co. Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to  industry mean).
  • An Operation Ratio of 1.83 means that the operating costs are ₩1.83 for each ₩1 in net sales.

Let's take a look of the Operating Ratio trends of PS Tec. Co. Ltd:

  • The MRQ is 1.829. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.790. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.829TTM1.790+0.039
TTM1.790YOY0.844+0.946
TTM1.7905Y1.305+0.484
5Y1.30510Y1.188+0.117
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of PS Tec. Co. Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if PS Tec. Co. Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to  industry mean).
  • A Current Ratio of 5.84 means the company has ₩5.84 in assets for each ₩1 in short-term debts.

Let's take a look of the Current Ratio trends of PS Tec. Co. Ltd:

  • The MRQ is 5.836. The company is very able to pay all its short-term debts. +2
  • The TTM is 7.629. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ5.836TTM7.629-1.793
TTM7.629YOY6.052+1.577
TTM7.6295Y9.311-1.682
5Y9.31110Y5.931+3.380
1.3.2. Quick Ratio

Measures if PS Tec. Co. Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare PS Tec. Co. Ltd to the  industry mean.
  • A Quick Ratio of 3.04 means the company can pay off ₩3.04 for each ₩1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of PS Tec. Co. Ltd:

  • The MRQ is 3.045. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 9.037. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.045TTM9.037-5.992
TTM9.037YOY7.191+1.846
TTM9.0375Y8.500+0.537
5Y8.50010Y5.079+3.421
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of PS Tec. Co. Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of PS Tec. Co. Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare PS Tec. Co. Ltd to industry mean.
  • A Debt to Asset Ratio of 0.14 means that PS Tec. Co. Ltd assets are financed with 14.2% credit (debt) and the remaining percentage (100% - 14.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of PS Tec. Co. Ltd:

  • The MRQ is 0.142. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.151. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.142TTM0.151-0.009
TTM0.151YOY0.150+0.001
TTM0.1515Y0.144+0.007
5Y0.14410Y0.125+0.019
1.4.2. Debt to Equity Ratio

Measures if PS Tec. Co. Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare PS Tec. Co. Ltd to the  industry mean.
  • A Debt to Equity ratio of 16.6% means that company has ₩0.17 debt for each ₩1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of PS Tec. Co. Ltd:

  • The MRQ is 0.166. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.178. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.166TTM0.178-0.012
TTM0.178YOY0.176+0.001
TTM0.1785Y0.168+0.010
5Y0.16810Y0.145+0.023
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of PS Tec. Co. Ltd

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ₩1 in earnings PS Tec. Co. Ltd generates.

  • Above 15 is considered overpriced but always compare PS Tec. Co. Ltd to the  industry mean.
  • A PE ratio of -10.35 means the investor is paying ₩-10.35 for every ₩1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of PS Tec. Co. Ltd:

  • The EOD is -9.297. Based on the earnings, the company is expensive. -2
  • The MRQ is -10.354. Based on the earnings, the company is expensive. -2
  • The TTM is -0.881. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-9.297MRQ-10.354+1.057
MRQ-10.354TTM-0.881-9.473
TTM-0.881YOY-10.550+9.669
TTM-0.8815Y7.756-8.637
5Y7.75610Y12.010-4.254
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of PS Tec. Co. Ltd:

  • The EOD is -25.458. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -28.354. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -9.824. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-25.458MRQ-28.354+2.895
MRQ-28.354TTM-9.824-18.530
TTM-9.824YOY-7.554-2.270
TTM-9.8245Y-13.403+3.579
5Y-13.40310Y-13.988+0.585
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of PS Tec. Co. Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to industry mean).
  • A PB ratio of 0.60 means the investor is paying ₩0.60 for each ₩1 in book value.

Let's take a look of the Price to Book Ratio trends of PS Tec. Co. Ltd:

  • The EOD is 0.534. Based on the equity, the company is cheap. +2
  • The MRQ is 0.595. Based on the equity, the company is cheap. +2
  • The TTM is 0.604. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.534MRQ0.595-0.061
MRQ0.595TTM0.604-0.009
TTM0.604YOY0.604+0.000
TTM0.6045Y0.616-0.012
5Y0.61610Y0.744-0.128
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of PS Tec. Co. Ltd 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---96.939-61.781-36%-77.238-20%-37.847-61%35.234-375%
Book Value Per Share--6745.3786777.8070%7107.520-5%7103.726-5%6759.8450%
Current Ratio--5.8367.629-23%6.052-4%9.311-37%5.931-2%
Debt To Asset Ratio--0.1420.151-6%0.150-5%0.144-1%0.125+14%
Debt To Equity Ratio--0.1660.178-7%0.176-6%0.168-1%0.145+14%
Dividend Per Share---33.858-100%84.799-100%74.584-100%55.247-100%
Eps---96.93920.395-575%-24.461-75%17.080-668%48.376-300%
Free Cash Flow Per Share---35.401-40.365+14%-32.559-8%-20.235-43%10.612-434%
Free Cash Flow To Equity Per Share---35.401-41.516+17%-105.022+197%-59.655+69%39.454-190%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Intrinsic Value_10Y_max---1048.019--------
Intrinsic Value_10Y_min---884.283--------
Intrinsic Value_1Y_max---49.239--------
Intrinsic Value_1Y_min---48.332--------
Intrinsic Value_3Y_max---190.454--------
Intrinsic Value_3Y_min---180.965--------
Intrinsic Value_5Y_max---382.921--------
Intrinsic Value_5Y_min---351.759--------
Market Cap69831373500.000-11%77773360500.00079250376375.000-2%83294010000.000-7%84766183200.000-8%97168167487.500-20%
Net Profit Margin---0.1200.034-453%-0.026-78%0.030-506%0.072-268%
Operating Margin----0.0330%0.000-100%-0.0080%0.003-100%
Operating Ratio--1.8291.790+2%0.844+117%1.305+40%1.188+54%
Pb Ratio0.534-11%0.5950.604-1%0.604-1%0.616-3%0.744-20%
Pe Ratio-9.297+10%-10.354-0.881-91%-10.550+2%7.756-234%12.010-186%
Price Per Share3605.000-11%4015.0004091.250-2%4300.000-7%4376.000-8%4975.875-19%
Price To Free Cash Flow Ratio-25.458+10%-28.354-9.824-65%-7.554-73%-13.403-53%-13.988-51%
Price To Total Gains Ratio-37.188+10%-41.418-76.616+85%-318.572+669%-68.357+65%-24.707-40%
Quick Ratio--3.0459.037-66%7.191-58%8.500-64%5.079-40%
Return On Assets---0.0120.002-598%-0.003-76%0.002-655%0.007-284%
Return On Equity---0.0140.003-566%-0.003-76%0.003-659%0.007-293%
Total Gains Per Share---96.939-27.923-71%7.561-1382%36.737-364%90.481-207%
Usd Book Value--91463888.11091903608.7130%96374344.673-5%96322900.287-5%92216546.579-1%
Usd Book Value Change Per Share---0.068-0.043-36%-0.054-20%-0.026-61%0.025-375%
Usd Book Value Per Share--4.7224.7440%4.975-5%4.973-5%4.7320%
Usd Dividend Per Share---0.024-100%0.059-100%0.052-100%0.039-100%
Usd Eps---0.0680.014-575%-0.017-75%0.012-668%0.034-300%
Usd Free Cash Flow---480021.346-547323.977+14%-441487.300-8%-274380.389-43%114855.726-518%
Usd Free Cash Flow Per Share---0.025-0.028+14%-0.023-8%-0.014-43%0.007-434%
Usd Free Cash Flow To Equity Per Share---0.025-0.029+17%-0.074+197%-0.042+69%0.028-190%
Usd Market Cap48881961.450-11%54441352.35055475263.463-2%58305807.000-7%59336328.240-8%68017717.241-20%
Usd Price Per Share2.524-11%2.8112.864-2%3.010-7%3.063-8%3.483-19%
Usd Profit---1314441.296276550.132-575%-331677.824-75%250704.172-624%671928.665-296%
Usd Revenue--10908615.48012489001.803-13%11506720.818-5%10333748.045+6%10029402.953+9%
Usd Total Gains Per Share---0.068-0.020-71%0.005-1382%0.026-364%0.063-207%
 EOD+3 -5MRQTTM+12 -22YOY+8 -275Y+10 -2410Y+6 -30

3.2. Fundamental Score

Let's check the fundamental score of PS Tec. Co. Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-9.297
Price to Book Ratio (EOD)Between0-10.534
Net Profit Margin (MRQ)Greater than0-0.120
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than13.045
Current Ratio (MRQ)Greater than15.836
Debt to Asset Ratio (MRQ)Less than10.142
Debt to Equity Ratio (MRQ)Less than10.166
Return on Equity (MRQ)Greater than0.15-0.014
Return on Assets (MRQ)Greater than0.05-0.012
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of PS Tec. Co. Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.360
Ma 20Greater thanMa 503,595.500
Ma 50Greater thanMa 1003,688.972
Ma 100Greater thanMa 2003,696.712
OpenGreater thanClose3,600.000
Total0/5 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in KRW. All numbers in thousands.

Summary
Total Assets152,311,790
Total Liabilities21,649,092
Total Stockholder Equity130,662,697
 As reported
Total Liabilities 21,649,092
Total Stockholder Equity+ 130,662,697
Total Assets = 152,311,790

Assets

Total Assets152,311,790
Total Current Assets97,847,743
Long-term Assets54,464,047
Total Current Assets
Cash And Cash Equivalents 15,808,938
Short-term Investments 51,047,279
Inventory 9,482,929
Other Current Assets 2,875,717
Total Current Assets  (as reported)97,847,743
Total Current Assets  (calculated)79,214,863
+/- 18,632,880
Long-term Assets
Property Plant Equipment 15,003,046
Intangible Assets 2,862,980
Long-term Assets Other 0
Long-term Assets  (as reported)54,464,047
Long-term Assets  (calculated)17,866,027
+/- 36,598,020

Liabilities & Shareholders' Equity

Total Current Liabilities16,766,142
Long-term Liabilities4,882,950
Total Stockholder Equity130,662,697
Total Current Liabilities
Short Long Term Debt 7,288,291
Other Current Liabilities 2,935,701
Total Current Liabilities  (as reported)16,766,142
Total Current Liabilities  (calculated)10,223,992
+/- 6,542,150
Long-term Liabilities
Long term Debt 3,946,850
Capital Lease Obligations Min Short Term Debt329,144
Long-term Liabilities Other 1
Long-term Liabilities  (as reported)4,882,950
Long-term Liabilities  (calculated)4,275,995
+/- 606,955
Total Stockholder Equity
Retained Earnings 112,944,327
Total Stockholder Equity (as reported)130,662,697
Total Stockholder Equity (calculated)112,944,327
+/- 17,718,370
Other
Capital Stock9,834,622
Common Stock Shares Outstanding 16,528
Net Invested Capital 141,897,838
Net Working Capital 81,081,600
Property Plant and Equipment Gross 34,363,671



Balance Sheet

Currency in KRW. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-31
> Total Assets 
88,037,230
89,629,197
90,285,855
90,823,304
96,133,313
96,681,690
97,659,344
100,375,881
115,744,326
133,088,419
136,248,093
133,918,376
125,778,848
116,556,609
115,684,847
117,182,202
120,038,366
130,927,904
136,112,551
137,522,138
137,933,069
142,298,499
143,918,751
145,598,819
147,929,833
152,386,741
155,154,241
160,860,295
165,011,463
166,070,929
168,245,753
164,245,869
167,182,938
166,867,992
171,201,550
168,595,348
160,097,400
157,698,981
152,164,371
155,670,854
158,400,180
159,506,378
166,229,155
163,848,698
164,462,494
159,882,133
159,517,873
155,255,596
155,336,069
155,456,783
152,311,790
152,311,790155,456,783155,336,069155,255,596159,517,873159,882,133164,462,494163,848,698166,229,155159,506,378158,400,180155,670,854152,164,371157,698,981160,097,400168,595,348171,201,550166,867,992167,182,938164,245,869168,245,753166,070,929165,011,463160,860,295155,154,241152,386,741147,929,833145,598,819143,918,751142,298,499137,933,069137,522,138136,112,551130,927,904120,038,366117,182,202115,684,847116,556,609125,778,848133,918,376136,248,093133,088,419115,744,326100,375,88197,659,34496,681,69096,133,31390,823,30490,285,85589,629,19788,037,230
   > Total Current 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
0
95,474,871
88,711,031
105,530,714
110,239,573
110,581,983
109,985,317
109,933,912
100,049,845
94,094,410
112,841,865
106,629,392
97,118,714
87,475,514
97,631,177
100,319,196
87,442,938
90,346,978
100,282,590
94,536,176
91,450,580
83,763,821
98,694,720
91,863,468
91,858,294
102,775,261
97,847,743
97,847,743102,775,26191,858,29491,863,46898,694,72083,763,82191,450,58094,536,176100,282,59090,346,97887,442,938100,319,19697,631,17787,475,51497,118,714106,629,392112,841,86594,094,410100,049,845109,933,912109,985,317110,581,983110,239,573105,530,71488,711,03195,474,8710000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,434,161
14,819,028
6,712,065
20,567,620
14,934,906
12,020,266
33,382,884
17,194,934
23,637,211
48,045,606
52,419,205
36,613,368
25,086,328
36,659,183
48,168,523
27,903,679
23,018,338
49,780,141
50,166,120
0
0
0
22,377,910
16,138,931
15,934,231
15,808,938
15,808,93815,934,23116,138,93122,377,91000050,166,12049,780,14123,018,33827,903,67948,168,52336,659,18325,086,32836,613,36852,419,20548,045,60623,637,21117,194,93433,382,88412,020,26614,934,90620,567,6206,712,06514,819,02812,434,1610000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47,045,210
30,045,209
21,480,205
24,162,084
37,816
37,816
33,853
4,033,853
30,690
30,690
4,921,260
0
0
0
30,088,628
37,122,069
45,328,395
28,272,254
24,346,613
26,296,622
22,014,799
43,196,227
39,169,630
42,723,041
51,696,278
51,047,279
51,047,27951,696,27842,723,04139,169,63043,196,22722,014,79926,296,62224,346,61328,272,25445,328,39537,122,06930,088,6280004,921,26030,69030,6904,033,85333,85337,81637,81624,162,08421,480,20530,045,20947,045,2100000000000000000000000000
       Net Receivables 
3,235,089
5,384,885
4,034,514
4,619,157
5,061,128
6,102,108
3,993,721
4,839,222
5,495,573
16,815,241
7,557,274
6,409,596
6,588,066
7,070,775
7,353,048
8,921,088
8,665,415
9,219,982
10,842,798
7,945,567
8,160,029
9,095,184
8,645,024
10,367,490
10,629,942
12,466,755
11,784,035
10,893,655
13,943,525
16,447,430
15,047,251
14,110,366
15,158,975
14,918,521
15,865,482
13,464,124
12,403,847
13,582,510
13,373,785
11,438,189
10,384,962
11,325,566
9,267,325
10,770,034
11,308,997
12,987,238
13,290,082
18,272,306
21,797,312
22,747,153
0
022,747,15321,797,31218,272,30613,290,08212,987,23811,308,99710,770,0349,267,32511,325,56610,384,96211,438,18913,373,78513,582,51012,403,84713,464,12415,865,48214,918,52115,158,97514,110,36615,047,25116,447,43013,943,52510,893,65511,784,03512,466,75510,629,94210,367,4908,645,0249,095,1848,160,0297,945,56710,842,7989,219,9828,665,4158,921,0887,353,0487,070,7756,588,0666,409,5967,557,27416,815,2415,495,5734,839,2223,993,7216,102,1085,061,1284,619,1574,034,5145,384,8853,235,089
       Other Current Assets 
220,080
584,251
458,456
263,877
252,664
345,294
968,973
437,877
840,796
881,473
1,284,381
1,300,571
669,905
1,044,201
1,296,998
1,206,357
835,581
1,146,339
547,434
614,156
1,269,273
1,251,519
939,314
2,067,063
1,205,097
1,742,913
836,080
798,660
3,990,907
5,638,769
5,088,385
3,850,990
8,904,025
3,679,708
611
4,528,420
3,961,355
4,065,814
3,713,251
4,374,982
4,501,760
4,419,890
5,560,523
173,097
177,126
4,967,295
5,599,985
4,218,652
2,845,490
3,365,237
2,875,717
2,875,7173,365,2372,845,4904,218,6525,599,9854,967,295177,126173,0975,560,5234,419,8904,501,7604,374,9823,713,2514,065,8143,961,3554,528,4206113,679,7088,904,0253,850,9905,088,3855,638,7693,990,907798,660836,0801,742,9131,205,0972,067,063939,3141,251,5191,269,273614,156547,4341,146,339835,5811,206,3571,296,9981,044,201669,9051,300,5711,284,381881,473840,796437,877968,973345,294252,664263,877458,456584,251220,080
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
63,392,128
63,477,775
52,681,522
54,464,047
54,464,04752,681,52263,477,77563,392,12800000000000000000000000000000000000000000000000
       Property Plant Equipment 
3,844,687
3,845,216
3,663,403
3,730,867
3,754,497
3,622,714
3,485,966
3,326,704
3,237,155
3,270,901
3,238,484
3,139,837
3,229,752
3,318,725
3,369,662
3,466,139
3,381,624
6,448,022
7,366,947
9,651,825
10,758,937
12,447,171
12,498,275
11,466,319
11,527,914
12,497,762
13,412,311
13,109,853
13,022,282
13,026,314
13,068,459
12,986,843
12,894,705
15,495,536
16,684,623
19,324,222
19,974,781
20,515,611
21,015,059
18,296,984
18,345,140
20,794,377
20,212,769
15,991,941
16,011,884
15,830,904
15,966,965
15,693,629
15,980,251
15,307,970
15,003,046
15,003,04615,307,97015,980,25115,693,62915,966,96515,830,90416,011,88415,991,94120,212,76920,794,37718,345,14018,296,98421,015,05920,515,61119,974,78119,324,22216,684,62315,495,53612,894,70512,986,84313,068,45913,026,31413,022,28213,109,85313,412,31112,497,76211,527,91411,466,31912,498,27512,447,17110,758,9379,651,8257,366,9476,448,0223,381,6243,466,1393,369,6623,318,7253,229,7523,139,8373,238,4843,270,9013,237,1553,326,7043,485,9663,622,7143,754,4973,730,8673,663,4033,845,2163,844,687
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
557,530
635,907
635,907
635,907
635,907
0
0
0
0
0
0
0
0
0
0
0
0
000000000000635,907635,907635,907635,907557,5300000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
41,878,843
50,633,847
39,723,751
39,157,944
40,129,833
41,559,228
37,352,285
50,880,128
53,997,627
38,083,279
39,160,868
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000039,160,86838,083,27953,997,62750,880,12837,352,28541,559,22840,129,83339,157,94439,723,75150,633,84741,878,8430000000000000000000000000
       Intangible Assets 
1,186,141
1,013,132
1,012,892
749,840
749,288
748,768
755,346
678,322
682,313
681,509
680,705
661,916
661,171
619,451
765,611
754,232
753,273
752,314
751,356
750,398
749,439
748,481
747,522
747,753
746,908
746,064
745,257
744,495
743,798
743,101
742,404
816,370
811,866
886,936
1,302,990
1,507,732
620,569
556,133
491,883
2,369,061
2,304,677
2,240,293
2,229,161
2,223,743
2,204,640
2,197,051
2,193,968
2,211,751
2,202,526
2,912,601
2,862,980
2,862,9802,912,6012,202,5262,211,7512,193,9682,197,0512,204,6402,223,7432,229,1612,240,2932,304,6772,369,061491,883556,133620,5691,507,7321,302,990886,936811,866816,370742,404743,101743,798744,495745,257746,064746,908747,753747,522748,481749,439750,398751,356752,314753,273754,232765,611619,451661,171661,916680,705681,509682,313678,322755,346748,768749,288749,8401,012,8921,013,1321,186,141
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
173,755
0
0
0
000173,75500000000000000000000000000000000000000000000000
> Total Liabilities 
24,495,128
23,890,837
23,852,671
23,175,806
25,252,139
24,471,553
24,290,273
25,340,085
37,112,965
36,763,363
32,885,781
32,453,420
24,422,917
11,729,908
6,112,866
7,513,013
8,262,782
7,939,721
10,765,441
10,111,745
10,244,196
13,244,412
13,375,834
14,677,047
16,786,456
18,464,262
18,143,112
16,581,665
19,978,949
17,967,670
22,920,736
20,996,673
22,830,795
21,102,754
24,906,745
25,406,096
26,482,461
24,182,225
18,168,524
19,522,013
22,131,847
21,127,189
24,794,851
22,829,807
26,000,507
24,102,150
24,068,194
22,702,551
25,928,803
22,916,313
21,649,092
21,649,09222,916,31325,928,80322,702,55124,068,19424,102,15026,000,50722,829,80724,794,85121,127,18922,131,84719,522,01318,168,52424,182,22526,482,46125,406,09624,906,74521,102,75422,830,79520,996,67322,920,73617,967,67019,978,94916,581,66518,143,11218,464,26216,786,45614,677,04713,375,83413,244,41210,244,19610,111,74510,765,4417,939,7218,262,7827,513,0136,112,86611,729,90824,422,91732,453,42032,885,78136,763,36337,112,96525,340,08524,290,27324,471,55325,252,13923,175,80623,852,67123,890,83724,495,128
   > Total Current Liabilities 
5,719,274
4,963,783
4,715,567
4,190,726
5,246,179
4,277,748
13,112,515
13,662,343
16,415,917
28,150,461
24,081,843
24,009,500
15,779,972
4,531,813
5,774,237
7,085,498
7,853,112
7,481,735
7,552,378
6,997,148
7,033,127
5,745,878
5,770,205
7,323,413
9,333,493
10,855,717
10,111,049
15,434,366
18,724,955
16,589,382
7,819,193
6,851,570
8,671,488
6,656,509
10,907,769
18,275,155
21,724,066
19,682,185
6,454,367
6,192,803
8,559,839
7,199,677
9,467,426
15,749,471
18,698,242
18,615,619
11,197,736
10,625,532
13,885,929
10,912,855
16,766,142
16,766,14210,912,85513,885,92910,625,53211,197,73618,615,61918,698,24215,749,4719,467,4267,199,6778,559,8396,192,8036,454,36719,682,18521,724,06618,275,15510,907,7696,656,5098,671,4886,851,5707,819,19316,589,38218,724,95515,434,36610,111,04910,855,7179,333,4937,323,4135,770,2055,745,8787,033,1276,997,1487,552,3787,481,7357,853,1127,085,4985,774,2374,531,81315,779,97224,009,50024,081,84328,150,46116,415,91713,662,34313,112,5154,277,7485,246,1794,190,7264,715,5674,963,7835,719,274
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,500,000
7,500,000
7,000,000
7,000,000
7,000,000
0
0
0
0
5,500,000
5,500,000
5,500,000
5,500,000
500,000
500,000
500,000
0
0
0
0
0
0
0
0
0
0
0000000000500,000500,000500,0005,500,0005,500,0005,500,0005,500,00000007,000,0007,000,0007,000,0007,500,0007,500,0000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,500,000
7,500,000
7,000,000
7,000,000
7,000,000
0
0
0
0
0
7,012,540
0
0
0
0
0
0
0
0
0
0
0
228,499
172,481
279,820
7,288,291
7,288,291279,820172,481228,499000000000007,012,540000007,000,0007,000,0007,000,0007,500,0007,500,0000000000000000000000000000
       Accounts payable 
4,106,411
3,248,402
2,883,470
2,606,360
3,039,915
3,069,722
2,039,738
2,888,290
5,065,137
3,573,168
3,811,958
3,222,608
2,800,597
3,291,189
3,953,471
5,075,568
5,056,874
4,979,674
5,066,126
4,270,596
3,820,299
3,795,810
3,772,037
4,308,852
5,376,385
6,787,379
4,995,058
3,909,379
5,095,883
5,169,487
4,030,893
3,607,498
4,212,143
3,394,190
3,210,659
2,853,519
4,511,798
5,523,476
3,900,170
2,862,824
3,800,958
3,771,427
3,892,199
0
0
0
0
4,621,453
0
0
0
0004,621,45300003,892,1993,771,4273,800,9582,862,8243,900,1705,523,4764,511,7982,853,5193,210,6593,394,1904,212,1433,607,4984,030,8935,169,4875,095,8833,909,3794,995,0586,787,3795,376,3854,308,8523,772,0373,795,8103,820,2994,270,5965,066,1264,979,6745,056,8745,075,5683,953,4713,291,1892,800,5973,222,6083,811,9583,573,1685,065,1372,888,2902,039,7383,069,7223,039,9152,606,3602,883,4703,248,4024,106,411
       Other Current Liabilities 
1,612,863
1,715,381
1,832,097
1,584,366
2,206,264
1,208,026
1,072,777
774,053
1,350,780
18,577,293
20,269,885
20,786,892
12,979,375
1,240,624
1,820,766
2,009,930
2,796,238
2,502,061
2,486,252
2,726,552
3,212,828
1,950,068
1,998,168
3,014,561
3,957,108
3,568,338
4,615,991
4,024,987
6,129,072
3,526,465
2,900,584
2,219,089
3,512,467
2,060,929
1,510,510
1,971,395
3,938,083
754,334
1,130,208
2,112,659
3,525,434
2,385,708
4,797,628
0
0
0
10,877,654
5,002,664
2,746,591
2,616,180
2,935,701
2,935,7012,616,1802,746,5915,002,66410,877,6540004,797,6282,385,7083,525,4342,112,6591,130,208754,3343,938,0831,971,3951,510,5102,060,9293,512,4672,219,0892,900,5843,526,4656,129,0724,024,9874,615,9913,568,3383,957,1083,014,5611,998,1681,950,0683,212,8282,726,5522,486,2522,502,0612,796,2382,009,9301,820,7661,240,62412,979,37520,786,89220,269,88518,577,2931,350,780774,0531,072,7771,208,0262,206,2641,584,3661,832,0971,715,3811,612,863
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,077,019
12,042,873
12,003,458
4,882,950
4,882,95012,003,45812,042,87312,077,01900000000000000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,083,712
2,934,944
2,904,002
2,715,654
9,669,946
9,460,678
9,466,998
10,290,698
11,817,393
4,637,070
4,579,466
4,527,151
11,544,318
11,329,864
11,374,122
11,177,942
0
011,177,94211,374,12211,329,86411,544,3184,527,1514,579,4664,637,07011,817,39310,290,6989,466,9989,460,6789,669,9462,715,6542,904,0022,934,9449,083,7120000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-7,500,000
-7,500,000
-7,000,000
-7,000,000
-7,000,000
0
0
0
0
-5,500,000
-5,500,000
-5,500,000
-5,500,000
-500,000
-500,000
-500,000
0
0
0
0
0
0
365,024
423,721
380,693
329,144
329,144380,693423,721365,024000000-500,000-500,000-500,000-5,500,000-5,500,000-5,500,000-5,500,0000000-7,000,000-7,000,000-7,000,000-7,500,000-7,500,0000000000000000000000000000
       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
0
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
1
1-10000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
865,000
865,000
805,000
805,000
695,000
640,000
585,000
530,000
475,000
420,000
365,000
310,000
255,000
200,000
145,000
90,000
35,000
0
0
0
0
0
0
0
0
0
00000000035,00090,000145,000200,000255,000310,000365,000420,000475,000530,000585,000640,000695,000805,000805,000865,000865,0000000000000000000000000000
> Total Stockholder Equity
63,542,102
65,738,360
66,433,184
67,647,498
70,881,174
72,210,137
73,369,071
75,035,797
78,631,361
96,325,056
103,362,312
101,464,955
101,355,931
104,826,701
109,571,981
109,669,189
111,775,584
122,988,183
125,347,110
127,410,393
127,688,873
129,054,087
130,542,917
130,921,772
131,143,377
133,922,478
137,011,129
144,278,630
145,032,513
148,103,258
145,325,016
143,249,196
144,352,142
145,765,238
146,294,805
143,189,253
133,614,940
133,516,756
133,995,848
136,148,841
136,268,334
138,379,189
141,434,305
141,018,891
138,461,988
135,779,983
135,449,679
132,553,044
129,407,266
132,540,471
130,662,697
130,662,697132,540,471129,407,266132,553,044135,449,679135,779,983138,461,988141,018,891141,434,305138,379,189136,268,334136,148,841133,995,848133,516,756133,614,940143,189,253146,294,805145,765,238144,352,142143,249,196145,325,016148,103,258145,032,513144,278,630137,011,129133,922,478131,143,377130,921,772130,542,917129,054,087127,688,873127,410,393125,347,110122,988,183111,775,584109,669,189109,571,981104,826,701101,355,931101,464,955103,362,31296,325,05678,631,36175,035,79773,369,07172,210,13770,881,17467,647,49866,433,18465,738,36063,542,102
   Common Stock
7,000,000
7,000,000
7,000,000
7,000,000
7,015,898
7,015,898
7,031,796
7,031,796
7,031,796
7,143,084
7,254,371
7,286,168
7,286,168
7,493,636
7,943,074
7,943,074
8,038,464
9,265,468
9,336,698
9,378,191
9,378,191
9,378,191
9,378,191
9,378,191
9,378,191
9,378,191
9,419,685
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
9,834,622
0
09,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,834,6229,419,6859,378,1919,378,1919,378,1919,378,1919,378,1919,378,1919,378,1919,336,6989,265,4688,038,4647,943,0747,943,0747,493,6367,286,1687,286,1687,254,3717,143,0847,031,7967,031,7967,031,7967,015,8987,015,8987,000,0007,000,0007,000,0007,000,000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
18,802,748
0
018,802,74818,802,74818,802,74818,802,74818,802,74818,802,74818,802,74818,802,74818,802,74818,802,74818,802,74818,802,74818,802,74818,802,74818,802,74818,802,7480000000000000000000000000000000000
   Treasury Stock0000000-7,712,888-6,943,440-6,943,440-6,943,440-6,943,440-6,943,440-6,943,440-6,576,214-2,182,486-1,103,746000-1,103,746-1,103,746-1,103,746-1,103,746-1,103,746-1,103,746-1,103,746-1,103,746-1,103,746-1,103,746-1,054,936-1,054,936-1,054,936-1,054,936-1,054,936-1,054,936-854,356-832,781-832,781-832,781-832,781-832,781-832,781-832,781-832,781-673,053-651,806-651,805-651,806-450,491-450,491
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-395,408
-254,211
216,836
-1
-1
-1
0
-1
0
-547,806
-609,524
0
0
-609,523
0
0
0
0
-419,151
-419,151
0
0
0
0
0
0
000000-419,151-419,1510000-609,52300-609,524-547,8060-10-1-1-1216,836-254,211-395,4080000000000000000000000000



Balance Sheet

Currency in KRW. All numbers in thousands.




Cash Flow

Currency in KRW. All numbers in thousands.