25 XP   0   0   10

Hankook Furniture Co. Ltd
Buy, Hold or Sell?

Let's analyse Hankook Furniture Co. Ltd together

PenkeI guess you are interested in Hankook Furniture 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 Hankook Furniture 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 Hankook Furniture Co. Ltd

I send you an email if I find something interesting about Hankook Furniture Co. Ltd.

Quick analysis of Hankook Furniture Co. Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
₩0.13
When do you have the money?
1 year
How often do you get paid?
80.0%

What is your share worth?

Current worth
₩11,597.16
Expected worth in 1 year
₩14,157.76
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
₩2,723.18
Return On Investment
67.5%

For what price can you sell your share?

Current Price per Share
₩4,035.00
Expected price per share
₩3,765 - ₩4,171
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Hankook Furniture Co. Ltd (5 min.)




Live pricePrice per Share (EOD)

₩4,035.00

Intrinsic Value Per Share

₩-22,870.96 - ₩-1,867.31

Total Value Per Share

₩-11,273.80 - ₩9,729.85

2. Growth of Hankook Furniture Co. Ltd (5 min.)




Is Hankook Furniture Co. Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$139.1m$105.5m$29.1m21.6%

How much money is Hankook Furniture Co. Ltd making?

Current yearPrevious yearGrowGrow %
Making money$2.2m$4.2m-$2m-90.5%
Net Profit Margin10.9%19.8%--

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

3. Financial Health of Hankook Furniture 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 Hankook Furniture Co. Ltd? (5 min.)

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

What can you expect buying and holding a share of Hankook Furniture Co. Ltd?

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

Speculation

The Price per Share of Hankook Furniture Co. Ltd is ₩4,035. 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 Hankook Furniture 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 Hankook Furniture 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 ₩11,597.16. Based on the TTM, the Book Value Change Per Share is ₩640.15 per quarter. Based on the YOY, the Book Value Change Per Share is ₩307.77 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 ₩40.64 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Hankook Furniture 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 Eps0.100.0%0.150.0%0.280.0%0.160.0%0.120.0%
Usd Book Value Change Per Share0.290.0%0.510.0%0.250.0%0.210.0%0.140.0%
Usd Dividend Per Share0.000.0%0.030.0%0.060.0%0.060.0%0.050.0%
Usd Total Gains Per Share0.290.0%0.540.0%0.310.0%0.260.0%0.190.0%
Usd Price Per Share3.32-3.48-4.90-5.51-16.54-
Price to Earnings Ratio8.04-6.19-6.65-11.87-53.78-
Price-to-Total Gains Ratio11.31-29.01-46.82-42.17-221.93-
Price to Book Ratio0.36-0.39-0.70-0.90-3.68-
Price-to-Total Gains Ratio11.31-29.01-46.82-42.17-221.93-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.228
Number of shares309
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.06
Usd Book Value Change Per Share0.510.21
Usd Total Gains Per Share0.540.26
Gains per Quarter (309 shares)168.2980.97
Gains per Year (309 shares)673.17323.90
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14063366370254314
28012661336140508638
312118992009210761962
41612532268228010151286
52013165335535012691610
62413798402842015231934
72814431470149117772258
83225064537456120312582
93625697604763122842906
104026330672070125383230

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 Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%50.00.01.098.0%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%48.03.00.094.1%
Dividend per Share2.00.02.050.0%9.00.03.075.0%17.00.03.085.0%32.00.08.080.0%37.00.014.072.5%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%48.03.00.094.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Hankook Furniture Co. Ltd

About Hankook Furniture Co. Ltd

Hankook Furniture Co., Ltd. designs, manufactures, and sells furniture in South Korea. The company offers beds, storage products, sofas, TV cabinets, small tables, display cabinets, dining tables, chairs, desks, drawers, book cabinets, lamps, and accessory products. under the Roche Bobois, Kartell, MDF ITALIA, Flou, GTV, Nicoline, Gealux, Norr11, Mattiazzi, Acerbis, and Korean furniture brands. It also exports its products. Hankook Furniture Co., Ltd. was founded in 1966 and is based in Seoul, South Korea.

Fundamental data was last updated by Penke on 2024-02-09 19:33:06.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient 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 less efficient.
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 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 cheap.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Hankook Furniture Co. Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Hankook Furniture Co. Ltd earns for each ₩1 of revenue.

  • Above 10% is considered healthy but always compare Hankook Furniture Co. Ltd to the  industry mean.
  • A Net Profit Margin of 7.5% means that ₩0.08 for each ₩1 in revenue is generated as profit.

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

  • The MRQ is 7.5%. The company is making a profit. +1
  • The TTM is 10.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ7.5%TTM10.9%-3.4%
TTM10.9%YOY19.8%-8.9%
TTM10.9%5Y13.2%-2.3%
5Y13.2%10Y12.0%+1.2%
1.1.2. Return on Assets

Shows how efficient Hankook Furniture Co. Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Hankook Furniture Co. Ltd to the  industry mean.
  • 0.9% Return on Assets means that Hankook Furniture Co. Ltd generated ₩0.01 profit for each $1 in assets.

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

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.9%TTM1.3%-0.4%
TTM1.3%YOY3.0%-1.7%
TTM1.3%5Y1.8%-0.5%
5Y1.8%10Y1.6%+0.2%
1.1.3. Return on Equity

Shows how efficient Hankook Furniture Co. Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Hankook Furniture Co. Ltd to the  industry mean.
  • 1.1% Return on Equity means Hankook Furniture Co. Ltd generated ₩0.01 for each ₩1 the owners (shareholders) invested.

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

  • The MRQ is 1.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.7%-0.5%
TTM1.7%YOY4.0%-2.4%
TTM1.7%5Y2.4%-0.7%
5Y2.4%10Y2.1%+0.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Hankook Furniture Co. Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Hankook Furniture Co. Ltd is operating .

  • Measures how much profit Hankook Furniture 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 Hankook Furniture 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 Hankook Furniture Co. Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.6%-3.6%
TTM3.6%YOY3.0%+0.6%
TTM3.6%5Y9.4%-5.8%
5Y9.4%10Y6.6%+2.8%
1.2.2. Operating Ratio

Measures how efficient Hankook Furniture Co. Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to  industry mean).
  • An Operation Ratio of 1.56 means that the operating costs are ₩1.56 for each ₩1 in net sales.

Let's take a look of the Operating Ratio trends of Hankook Furniture Co. Ltd:

  • The MRQ is 1.565. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.478. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.565TTM1.478+0.087
TTM1.478YOY0.636+0.842
TTM1.4785Y1.038+0.440
5Y1.03810Y0.975+0.063
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Hankook Furniture Co. Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Hankook Furniture 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 3.04 means the company has ₩3.04 in assets for each ₩1 in short-term debts.

Let's take a look of the Current Ratio trends of Hankook Furniture Co. Ltd:

  • The MRQ is 3.041. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.886. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.041TTM2.886+0.155
TTM2.886YOY2.706+0.180
TTM2.8865Y2.768+0.118
5Y2.76810Y1.985+0.783
1.3.2. Quick Ratio

Measures if Hankook Furniture 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 Hankook Furniture Co. Ltd to the  industry mean.
  • A Quick Ratio of 1.11 means the company can pay off ₩1.11 for each ₩1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Hankook Furniture Co. Ltd:

  • The MRQ is 1.113. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.558. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.113TTM1.558-0.445
TTM1.558YOY1.815-0.256
TTM1.5585Y1.609-0.050
5Y1.60910Y1.242+0.367
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Hankook Furniture Co. Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Hankook Furniture Co. Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hankook Furniture Co. Ltd to industry mean.
  • A Debt to Asset Ratio of 0.19 means that Hankook Furniture Co. Ltd assets are financed with 19.0% credit (debt) and the remaining percentage (100% - 19.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.190. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.213. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.190TTM0.213-0.023
TTM0.213YOY0.249-0.036
TTM0.2135Y0.250-0.037
5Y0.25010Y0.211+0.039
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Hankook Furniture Co. Ltd to the  industry mean.
  • A Debt to Equity ratio of 24.0% means that company has ₩0.24 debt for each ₩1 in shareholders equity.

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

  • The MRQ is 0.240. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.272. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.240TTM0.272-0.032
TTM0.272YOY0.331-0.059
TTM0.2725Y0.335-0.063
5Y0.33510Y0.271+0.064
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Hankook Furniture 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 Hankook Furniture Co. Ltd generates.

  • Above 15 is considered overpriced but always compare Hankook Furniture Co. Ltd to the  industry mean.
  • A PE ratio of 8.04 means the investor is paying ₩8.04 for every ₩1 in earnings.

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

  • The EOD is 7.823. Based on the earnings, the company is underpriced. +1
  • The MRQ is 8.036. Based on the earnings, the company is underpriced. +1
  • The TTM is 6.191. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.823MRQ8.036-0.213
MRQ8.036TTM6.191+1.845
TTM6.191YOY6.646-0.454
TTM6.1915Y11.866-5.674
5Y11.86610Y53.784-41.919
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -3.494. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -3.589. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 9.667. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-3.494MRQ-3.589+0.095
MRQ-3.589TTM9.667-13.256
TTM9.667YOY7.005+2.662
TTM9.6675Y-6.264+15.931
5Y-6.26410Y24.893-31.157
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 Hankook Furniture 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 0.36 means the investor is paying ₩0.36 for each ₩1 in book value.

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

  • The EOD is 0.348. Based on the equity, the company is cheap. +2
  • The MRQ is 0.357. Based on the equity, the company is cheap. +2
  • The TTM is 0.387. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.348MRQ0.357-0.009
MRQ0.357TTM0.387-0.030
TTM0.387YOY0.699-0.312
TTM0.3875Y0.899-0.512
5Y0.89910Y3.678-2.779
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 Hankook Furniture 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--366.473640.151-43%307.774+19%256.695+43%179.630+104%
Book Value Per Share--11597.15811225.013+3%8795.004+32%8329.255+39%6830.514+70%
Current Ratio--3.0412.886+5%2.706+12%2.768+10%1.985+53%
Debt To Asset Ratio--0.1900.213-11%0.249-23%0.250-24%0.211-10%
Debt To Equity Ratio--0.2400.272-12%0.331-28%0.335-28%0.271-11%
Dividend Per Share---40.645-100%77.460-100%70.871-100%56.936-100%
Eps--128.949184.656-30%351.765-63%197.230-35%145.535-11%
Free Cash Flow Per Share---288.742116.414-348%119.208-342%4.477-6549%95.779-401%
Free Cash Flow To Equity Per Share---288.7427.142-4143%-105.241-64%-52.922-82%63.337-556%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---1867.309--------
Intrinsic Value_10Y_min---22870.955--------
Intrinsic Value_1Y_max--329.129--------
Intrinsic Value_1Y_min---71.703--------
Intrinsic Value_3Y_max--595.459--------
Intrinsic Value_3Y_min---2139.619--------
Intrinsic Value_5Y_max--387.462--------
Intrinsic Value_5Y_min---6300.505--------
Market Cap60525000000.000-3%62175000000.00065156250000.000-5%91912500000.000-32%103297500525.000-40%310117503487.500-80%
Net Profit Margin--0.0750.109-31%0.198-62%0.132-43%0.120-37%
Operating Margin---0.036-100%0.030-100%0.094-100%0.066-100%
Operating Ratio--1.5651.478+6%0.636+146%1.038+51%0.975+60%
Pb Ratio0.348-3%0.3570.387-8%0.699-49%0.899-60%3.678-90%
Pe Ratio7.823-3%8.0366.191+30%6.646+21%11.866-32%53.784-85%
Price Per Share4035.000-3%4145.0004343.750-5%6127.500-32%6886.500-40%20674.500-80%
Price To Free Cash Flow Ratio-3.494+3%-3.5899.667-137%7.005-151%-6.264+75%24.893-114%
Price To Total Gains Ratio11.010-3%11.31129.011-61%46.825-76%42.173-73%221.928-95%
Quick Ratio--1.1131.558-29%1.815-39%1.609-31%1.242-10%
Return On Assets--0.0090.013-31%0.030-70%0.018-49%0.016-44%
Return On Equity--0.0110.017-32%0.040-72%0.024-52%0.021-45%
Total Gains Per Share--366.473680.796-46%385.234-5%327.567+12%236.566+55%
Usd Book Value--139165899.072134700152.588+3%105540051.146+32%99951060.072+39%81966162.956+70%
Usd Book Value Change Per Share--0.2930.512-43%0.246+19%0.205+43%0.144+104%
Usd Book Value Per Share--9.2788.980+3%7.036+32%6.663+39%5.464+70%
Usd Dividend Per Share---0.033-100%0.062-100%0.057-100%0.046-100%
Usd Eps--0.1030.148-30%0.281-63%0.158-35%0.116-11%
Usd Free Cash Flow---3464903.9841396973.178-348%1430496.682-342%53727.535-6549%1149352.007-401%
Usd Free Cash Flow Per Share---0.2310.093-348%0.095-342%0.004-6549%0.077-401%
Usd Free Cash Flow To Equity Per Share---0.2310.006-4143%-0.084-64%-0.042-82%0.051-556%
Usd Market Cap48420000.000-3%49740000.00052125000.000-5%73530000.000-32%82638000.420-40%248094002.790-80%
Usd Price Per Share3.228-3%3.3163.475-5%4.902-32%5.509-40%16.540-80%
Usd Profit--1547387.4722215872.664-30%4221174.268-63%2366760.845-35%1746421.426-11%
Usd Revenue--20589953.44020291251.806+1%20285633.064+2%17050097.926+21%13747512.083+50%
Usd Total Gains Per Share--0.2930.545-46%0.308-5%0.262+12%0.189+55%
 EOD+3 -5MRQTTM+10 -25YOY+12 -235Y+14 -2110Y+15 -20

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157.823
Price to Book Ratio (EOD)Between0-10.348
Net Profit Margin (MRQ)Greater than00.075
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.113
Current Ratio (MRQ)Greater than13.041
Debt to Asset Ratio (MRQ)Less than10.190
Debt to Equity Ratio (MRQ)Less than10.240
Return on Equity (MRQ)Greater than0.150.011
Return on Assets (MRQ)Greater than0.050.009
Total7/10 (70.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.838
Ma 20Greater thanMa 503,974.750
Ma 50Greater thanMa 1003,939.450
Ma 100Greater thanMa 2003,898.934
OpenGreater thanClose4,030.000
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets214,852,647
Total Liabilities40,895,273
Total Stockholder Equity170,453,491
 As reported
Total Liabilities 40,895,273
Total Stockholder Equity+ 170,453,491
Total Assets = 214,852,647

Assets

Total Assets214,852,647
Total Current Assets64,098,659
Long-term Assets150,753,988
Total Current Assets
Cash And Cash Equivalents 3,862,916
Short-term Investments 7,429,700
Net Receivables 16,034,585
Inventory 36,259,645
Total Current Assets  (as reported)64,098,659
Total Current Assets  (calculated)63,586,847
+/- 511,812
Long-term Assets
Property Plant Equipment 88,373,114
Goodwill 13,373,673
Intangible Assets 235,703
Long-term Assets Other 3,127,744
Long-term Assets  (as reported)150,753,988
Long-term Assets  (calculated)105,110,234
+/- 45,643,754

Liabilities & Shareholders' Equity

Total Current Liabilities21,080,409
Long-term Liabilities19,814,865
Total Stockholder Equity170,453,491
Total Current Liabilities
Short Long Term Debt 7,733,320
Accounts payable 6,965,156
Other Current Liabilities 0
Total Current Liabilities  (as reported)21,080,409
Total Current Liabilities  (calculated)14,698,476
+/- 6,381,932
Long-term Liabilities
Long term Debt 800,000
Capital Lease Obligations Min Short Term Debt391,261
Long-term Liabilities Other 0
Long-term Liabilities  (as reported)19,814,865
Long-term Liabilities  (calculated)1,191,261
+/- 18,623,604
Total Stockholder Equity
Retained Earnings 125,816,405
Total Stockholder Equity (as reported)170,453,491
Total Stockholder Equity (calculated)125,816,405
+/- 44,637,086
Other
Capital Stock1,500,000
Common Stock Shares Outstanding 15,000
Net Debt 4,670,404
Net Invested Capital 178,986,811
Net Working Capital 43,018,250
Property Plant and Equipment Gross 92,386,945



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 
79,743,789
82,953,719
79,752,387
81,281,842
80,230,447
81,096,662
80,531,057
85,842,468
87,022,641
84,749,401
84,715,474
82,758,626
85,394,775
85,335,475
86,600,740
87,151,947
89,823,534
90,005,878
90,279,132
92,487,868
95,196,037
94,657,801
97,073,307
99,734,024
99,034,273
98,533,753
100,350,063
110,825,797
113,630,103
114,367,106
115,864,283
134,508,605
138,752,728
137,503,391
136,763,714
138,462,058
141,026,161
146,327,770
148,127,612
155,635,279
162,436,814
161,711,590
159,048,224
172,494,154
178,037,196
176,952,950
174,836,714
212,067,165
213,789,703
214,919,811
214,852,647
214,852,647214,919,811213,789,703212,067,165174,836,714176,952,950178,037,196172,494,154159,048,224161,711,590162,436,814155,635,279148,127,612146,327,770141,026,161138,462,058136,763,714137,503,391138,752,728134,508,605115,864,283114,367,106113,630,103110,825,797100,350,06398,533,75399,034,27399,734,02497,073,30794,657,80195,196,03792,487,86890,279,13290,005,87889,823,53487,151,94786,600,74085,335,47585,394,77582,758,62684,715,47484,749,40187,022,64185,842,46880,531,05781,096,66280,230,44781,281,84279,752,38782,953,71979,743,789
   > 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
40,808,632
42,807,027
44,026,419
45,887,022
46,824,479
45,078,599
36,857,691
40,176,216
39,536,517
38,936,221
39,938,945
42,685,037
47,732,458
51,421,457
50,686,843
56,044,890
54,800,393
55,614,694
56,859,109
61,208,561
61,067,789
59,234,292
60,687,656
62,708,641
64,101,021
64,098,659
64,098,65964,101,02162,708,64160,687,65659,234,29261,067,78961,208,56156,859,10955,614,69454,800,39356,044,89050,686,84351,421,45747,732,45842,685,03739,938,94538,936,22139,536,51740,176,21636,857,69145,078,59946,824,47945,887,02244,026,41942,807,02740,808,6320000000000000000000000000
       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
15,438,342
16,484,947
16,111,004
19,019,086
19,881,952
297,797
3,987,788
4,120,989
2,874,485
4,969,058
6,306,390
8,665,040
10,083,346
16,626,884
18,274,648
18,427,128
7,124,993
2,774,368
7,128,132
0
0
0
10,369,353
12,432,942
8,950,610
3,862,916
3,862,9168,950,61012,432,94210,369,3530007,128,1322,774,3687,124,99318,427,12818,274,64816,626,88410,083,3468,665,0406,306,3904,969,0582,874,4854,120,9893,987,788297,79719,881,95219,019,08616,111,00416,484,94715,438,3420000000000000000000000000
       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
680,201
726,403
755,123
691,390
663,387
17,201,080
1,000,000
3,000,000
1,500,000
2,500,000
2,402,105
0
0
1,909,315
1,465,860
3,869,083
11,519,595
11,765,567
11,158,598
11,982,567
8,863,989
8,086,528
5,783,920
6,666,067
7,622,886
7,429,700
7,429,7007,622,8866,666,0675,783,9208,086,5288,863,98911,982,56711,158,59811,765,56711,519,5953,869,0831,465,8601,909,315002,402,1052,500,0001,500,0003,000,0001,000,00017,201,080663,387691,390755,123726,403680,2010000000000000000000000000
       Net Receivables 
6,414,617
5,897,948
5,732,319
7,637,025
6,995,022
7,481,361
8,168,829
8,564,169
7,831,189
7,567,763
7,588,568
8,938,677
6,917,217
6,008,833
6,017,953
7,891,144
6,922,065
6,018,435
6,566,608
8,702,095
7,994,136
7,951,026
8,292,855
12,458,147
9,111,724
8,598,049
8,926,416
10,815,373
10,277,521
9,908,363
10,638,424
12,622,354
12,290,598
11,552,577
11,596,874
14,228,894
11,348,439
13,145,440
13,061,130
13,692,621
15,225,861
13,069,226
13,603,436
14,979,414
12,645,480
12,699,169
14,361,076
15,686,860
12,440,632
12,818,413
16,034,585
16,034,58512,818,41312,440,63215,686,86014,361,07612,699,16912,645,48014,979,41413,603,43613,069,22615,225,86113,692,62113,061,13013,145,44011,348,43914,228,89411,596,87411,552,57712,290,59812,622,35410,638,4249,908,36310,277,52110,815,3738,926,4168,598,0499,111,72412,458,1478,292,8557,951,0267,994,1368,702,0956,566,6086,018,4356,922,0657,891,1446,017,9536,008,8336,917,2178,938,6777,588,5687,567,7637,831,1898,564,1698,168,8297,481,3616,995,0227,637,0255,732,3195,897,9486,414,617
       Other Current Assets 
251,871
653,440
614,136
336,380
445,396
514,194
1,974,633
368,640
497,286
359,663
324,535
535,199
720,491
451,091
503,237
275,832
411,195
174,312
132,448
154,563
536,004
146,212
103,724
191,371
123,643
123,054
198,419
417,492
495,845
150,975
234,659
108,770
339,169
83,714
0
353,528
206,527
116,214
81,305
234,341
227,439
205,825
220,048
1
0
0
719,600
38,186
0
444,999
-1
-1444,999038,186719,600001220,048205,825227,439234,34181,305116,214206,527353,528083,714339,169108,770234,659150,975495,845417,492198,419123,054123,643191,371103,724146,212536,004154,563132,448174,312411,195275,832503,237451,091720,491535,199324,535359,663497,286368,6401,974,633514,194445,396336,380614,136653,440251,871
   > 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
151,379,509
151,081,062
150,818,790
150,753,988
150,753,988150,818,790151,081,062151,379,50900000000000000000000000000000000000000000000000
       Property Plant Equipment 
34,142,896
33,733,023
31,626,091
31,619,777
32,036,021
32,439,837
31,469,050
35,201,441
35,169,556
35,048,624
34,862,106
34,768,000
34,694,472
34,652,012
34,626,789
34,495,356
34,443,326
34,343,083
34,251,588
34,167,209
34,099,005
34,124,051
34,942,016
34,822,774
34,692,735
34,539,327
34,555,284
43,756,813
43,704,880
43,601,554
46,619,927
43,536,289
43,899,098
49,187,619
49,294,441
49,814,773
49,840,932
49,709,548
49,412,706
56,389,361
56,222,289
55,992,659
56,155,326
56,270,936
56,109,294
55,921,744
55,624,459
89,060,073
88,734,645
88,492,013
88,373,114
88,373,11488,492,01388,734,64589,060,07355,624,45955,921,74456,109,29456,270,93656,155,32655,992,65956,222,28956,389,36149,412,70649,709,54849,840,93249,814,77349,294,44149,187,61943,899,09843,536,28946,619,92743,601,55443,704,88043,756,81334,555,28434,539,32734,692,73534,822,77434,942,01634,124,05134,099,00534,167,20934,251,58834,343,08334,443,32634,495,35634,626,78934,652,01234,694,47234,768,00034,862,10635,048,62435,169,55635,201,44131,469,05032,439,83732,036,02131,619,77731,626,09133,733,02334,142,896
       Goodwill 
13,044,358
13,493,673
13,493,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,377,770
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,673
13,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,377,77013,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,373,67313,493,67313,493,67313,044,358
       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
5,159,961
5,086,366
5,350,714
6,300,838
8,872,551
9,084,545
5,144,177
5,496,974
5,515,813
7,632,186
7,792,954
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000007,792,9547,632,1865,515,8135,496,9745,144,1779,084,5458,872,5516,300,8385,350,7145,086,3665,159,9610000000000000000000000000
       Intangible Assets 
15,754,659
16,201,036
16,198,101
14,434,199
14,450,964
14,427,503
14,399,756
14,267,448
14,255,275
14,217,243
14,205,543
14,041,064
14,016,832
13,989,699
13,966,444
13,934,402
13,916,956
13,899,509
13,882,057
13,864,606
13,847,143
13,829,680
13,812,213
13,794,746
13,763,709
13,747,849
13,731,997
13,716,139
13,700,370
310,923
295,145
598,902
585,199
456,177
442,464
428,750
415,024
401,297
208,282
87,743
82,817
77,886
72,950
73,646
263,992
286,828
272,714
258,601
244,488
230,375
235,703
235,703230,375244,488258,601272,714286,828263,99273,64672,95077,88682,81787,743208,282401,297415,024428,750442,464456,177585,199598,902295,145310,92313,700,37013,716,13913,731,99713,747,84913,763,70913,794,74613,812,21313,829,68013,847,14313,864,60613,882,05713,899,50913,916,95613,934,40213,966,44413,989,69914,016,83214,041,06414,205,54314,217,24314,255,27514,267,44814,399,75614,427,50314,450,96414,434,19916,198,10116,201,03615,754,659
       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
3,127,742
3,127,743
3,127,744
3,127,744
3,127,7443,127,7443,127,7433,127,74200000000000000000000000000000000000000000000000
> Total Liabilities 
21,337,788
23,754,057
21,293,049
22,662,841
20,919,065
21,196,182
19,239,860
20,514,576
21,941,701
19,069,090
18,536,092
15,442,992
17,091,082
15,561,413
15,751,236
15,078,800
16,680,061
14,982,857
13,922,073
15,047,729
17,305,209
15,747,352
17,010,058
17,824,068
16,768,201
14,536,091
15,276,334
17,778,557
19,966,931
18,886,281
18,915,551
35,138,719
39,134,584
36,400,037
34,494,269
34,677,574
37,157,319
40,627,788
40,732,667
38,883,324
44,109,731
39,406,136
41,966,314
43,307,448
47,991,327
44,033,600
39,288,384
46,898,434
47,875,330
46,459,525
40,895,273
40,895,27346,459,52547,875,33046,898,43439,288,38444,033,60047,991,32743,307,44841,966,31439,406,13644,109,73138,883,32440,732,66740,627,78837,157,31934,677,57434,494,26936,400,03739,134,58435,138,71918,915,55118,886,28119,966,93117,778,55715,276,33414,536,09116,768,20117,824,06817,010,05815,747,35217,305,20915,047,72913,922,07314,982,85716,680,06115,078,80015,751,23615,561,41317,091,08215,442,99218,536,09219,069,09021,941,70120,514,57619,239,86021,196,18220,919,06522,662,84121,293,04923,754,05721,337,788
   > Total Current Liabilities 
9,201,931
11,498,754
8,967,500
10,805,946
9,407,917
10,090,729
8,490,066
12,431,112
14,130,333
11,643,680
11,502,060
8,879,233
10,942,163
9,779,865
10,308,472
9,968,098
11,371,316
9,913,190
8,785,562
10,029,706
12,268,412
10,806,018
11,462,078
12,445,627
11,343,523
9,252,882
9,936,424
11,023,947
12,943,002
11,832,892
11,830,649
9,892,741
14,264,576
12,275,896
10,963,939
13,984,104
17,420,713
21,471,189
22,444,023
20,238,447
26,061,235
21,792,939
20,658,281
20,601,300
26,204,834
23,057,125
19,237,986
21,072,582
22,799,242
22,307,872
21,080,409
21,080,40922,307,87222,799,24221,072,58219,237,98623,057,12526,204,83420,601,30020,658,28121,792,93926,061,23520,238,44722,444,02321,471,18917,420,71313,984,10410,963,93912,275,89614,264,5769,892,74111,830,64911,832,89212,943,00211,023,9479,936,4249,252,88211,343,52312,445,62711,462,07810,806,01812,268,41210,029,7068,785,5629,913,19011,371,3169,968,09810,308,4729,779,86510,942,1638,879,23311,502,06011,643,68014,130,33312,431,1128,490,06610,090,7299,407,91710,805,9468,967,50011,498,7549,201,931
       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
4,543,993
250,000
250,000
250,000
250,000
250,000
187,500
925,000
1,662,500
1,820,755
3,787,162
3,727,359
8,604,596
8,748,108
6,263,581
6,376,451
4,923,208
4,803,279
4,706,057
4,593,420
4,649,334
4,500,000
4,596,517
4,500,000
4,627,548
0
04,627,5484,500,0004,596,5174,500,0004,649,3344,593,4204,706,0574,803,2794,923,2086,376,4516,263,5818,748,1088,604,5963,727,3593,787,1621,820,7551,662,500925,000187,500250,000250,000250,000250,000250,0004,543,9930000000000000000000000000
       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
4,543,993
250,000
250,000
250,000
250,000
250,000
187,500
925,000
1,662,500
2,400,000
3,200,000
0
0
0
0
0
0
0
0
0
0
0
8,063,157
7,966,640
8,027,528
7,733,320
7,733,3208,027,5287,966,6408,063,157000000000003,200,0002,400,0001,662,500925,000187,500250,000250,000250,000250,000250,0004,543,9930000000000000000000000000
       Accounts payable 
1,141,521
0
1,900,875
0
0
0
0
0
0
2,319,490
2,683,838
2,639,216
3,849,306
3,841,342
0
2,975,134
3,267,683
0
2,375,522
3,514,190
5,032,401
4,527,575
0
3,934,369
3,095,473
2,543,316
3,050,781
3,863,416
0
4,453,850
0
0
0
5,275,772
0
3,706,233
5,384,150
5,948,947
5,391,637
0
0
7,353,845
5,962,684
0
0
0
0
5,911,395
6,930,107
9,169,700
6,965,156
6,965,1569,169,7006,930,1075,911,39500005,962,6847,353,845005,391,6375,948,9475,384,1503,706,23305,275,7720004,453,85003,863,4163,050,7812,543,3163,095,4733,934,36904,527,5755,032,4013,514,1902,375,52203,267,6832,975,13403,841,3423,849,3062,639,2162,683,8382,319,4900000001,900,87501,141,521
       Other Current Liabilities 
2,359,368
5,605,325
1,437,735
4,775,473
3,467,698
3,326,232
4,647,408
5,372,783
6,844,217
1,981,612
2,043,687
2,728,649
3,585,377
2,443,683
6,760,593
3,256,349
4,319,126
5,560,943
2,119,160
2,297,356
3,090,571
2,205,723
7,462,078
4,448,758
4,118,485
2,478,073
2,532,499
2,729,559
8,515,752
2,843,198
7,108,421
8,076,184
11,641,487
3,155,665
6,576,798
2,842,149
4,777,930
3,370,434
4,661,649
10,391,134
16,028,675
5,597,701
5,961,388
0
0
0
11,232,600
6,507,662
0
0
0
0006,507,66211,232,6000005,961,3885,597,70116,028,67510,391,1344,661,6493,370,4344,777,9302,842,1496,576,7983,155,66511,641,4878,076,1847,108,4212,843,1988,515,7522,729,5592,532,4992,478,0734,118,4854,448,7587,462,0782,205,7233,090,5712,297,3562,119,1605,560,9434,319,1263,256,3496,760,5932,443,6833,585,3772,728,6492,043,6871,981,6126,844,2175,372,7834,647,4083,326,2323,467,6984,775,4731,437,7355,605,3252,359,368
   > 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
22,317,512
21,572,830
20,648,006
19,814,865
19,814,86520,648,00621,572,83022,317,51200000000000000000000000000000000000000000000000
       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
15,813,954
13,606,693
12,802,518
11,936,958
11,069,072
10,346,978
9,454,266
8,541,560
7,628,636
6,762,338
5,890,901
5,023,115
4,150,348
3,610,613
2,694,407
1,848,662
0
01,848,6622,694,4073,610,6134,150,3485,023,1155,890,9016,762,3387,628,6368,541,5609,454,26610,346,97811,069,07211,936,95812,802,51813,606,69315,813,9540000000000000000000000000000000000
       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
-4,543,993
-250,000
-250,000
-250,000
-250,000
-250,000
-187,500
-925,000
-1,662,500
-1,820,755
-3,787,162
-3,727,359
-8,604,596
-8,748,108
-6,263,581
-6,376,451
-4,923,208
-4,803,279
-4,706,057
-4,593,420
-4,649,334
-4,500,000
-4,056,134
-4,013,007
-4,188,212
391,261
391,261-4,188,212-4,013,007-4,056,134-4,500,000-4,649,334-4,593,420-4,706,057-4,803,279-4,923,208-6,376,451-6,263,581-8,748,108-8,604,596-3,727,359-3,787,162-1,820,755-1,662,500-925,000-187,500-250,000-250,000-250,000-250,000-250,000-4,543,9930000000000000000000000000
       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
0
0
000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
58,406,001
59,199,662
58,459,338
58,619,002
59,311,382
59,900,480
61,291,197
65,327,891
65,080,940
65,680,311
66,179,382
67,315,634
68,303,693
69,774,061
70,849,505
72,073,147
73,143,474
75,023,021
76,357,059
77,440,139
77,890,828
78,910,449
80,063,248
81,909,957
82,266,071
83,997,662
85,073,729
93,047,240
93,663,171
95,480,824
96,948,732
99,369,886
99,618,144
101,103,354
102,269,445
103,784,484
103,868,842
105,699,981
107,394,945
116,751,955
118,327,083
122,305,455
117,081,910
129,186,706
130,045,869
132,919,350
135,548,330
165,168,731
165,914,373
168,460,285
170,453,491
170,453,491168,460,285165,914,373165,168,731135,548,330132,919,350130,045,869129,186,706117,081,910122,305,455118,327,083116,751,955107,394,945105,699,981103,868,842103,784,484102,269,445101,103,35499,618,14499,369,88696,948,73295,480,82493,663,17193,047,24085,073,72983,997,66282,266,07181,909,95780,063,24878,910,44977,890,82877,440,13976,357,05975,023,02173,143,47472,073,14770,849,50569,774,06168,303,69367,315,63466,179,38265,680,31165,080,94065,327,89161,291,19759,900,48059,311,38258,619,00258,459,33859,199,66258,406,001
   Common Stock
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
0
01,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,000
   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
300,068
300,068
300,068
300,068
300,068
300,068
319,598
300,068
300,068
300,068
300,068
300,068
300,068
300,068
319,598
300,068
0
0300,068319,598300,068300,068300,068300,068300,068300,068300,068319,598300,068300,068300,068300,068300,068300,0680000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000
   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
14,800,555
14,711,716
21,711,277
21,859,076
21,830,420
21,788,718
22,062,711
22,237,773
22,180,100
0
21,982,729
21,731,086
21,949,231
21,978,231
27,319,304
27,747,443
28,272,659
28,901,137
-8,765,266
-8,881,851
-8,881,851
25,499,071
51,991,013
0
0
0
00051,991,01325,499,071-8,881,851-8,881,851-8,765,26628,901,13728,272,65927,747,44327,319,30421,978,23121,949,23121,731,08621,982,729022,180,10022,237,77322,062,71121,788,71821,830,42021,859,07621,711,27714,711,71614,800,5550000000000000000000000000



Balance Sheet

Currency in KRW. All numbers in thousands.




Cash Flow

Currency in KRW. All numbers in thousands.