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

Bosung Power Technology Co. Ltd
Buy, Hold or Sell?

Let's analyze Bosung Power Technology Co. Ltd together

I guess you are interested in Bosung Power Technology 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 Bosung Power Technology 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.

Get notifications about Bosung Power Technology Co. Ltd

I send you an email if I find something interesting about Bosung Power Technology Co. Ltd.

1. Quick Overview

1.1. Quick analysis of Bosung Power Technology Co. Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Bosung Power Technology Co. Ltd? (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?
0.0%

What is your share worth?

Current worth
₩1,773.09
Expected worth in 1 year
₩1,849.71
How sure are you?
57.5%

+ What do you gain per year?

Total Gains per Share
₩76.61
Return On Investment
2.1%

For what price can you sell your share?

Current Price per Share
₩3,710.00
Expected price per share
₩2,560 - ₩4,655
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bosung Power Technology Co. Ltd (5 min.)




Live pricePrice per Share (EOD)
₩3,710.00

2.2. Growth of Bosung Power Technology Co. Ltd (5 min.)




Is Bosung Power Technology Co. Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$69.4m$67.2m$997.1k1.5%

How much money is Bosung Power Technology Co. Ltd making?

Current yearPrevious yearGrowGrow %
Making money$823.2k-$1.4m$2.2m275.4%
Net Profit Margin5.7%-11.5%--

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

2.3. Financial Health of Bosung Power Technology Co. Ltd (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Bosung Power Technology Co. Ltd?

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

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

Speculation

The Price per Share of Bosung Power Technology Co. Ltd is ₩3,710. 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 Bosung Power Technology 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 Bosung Power Technology 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 ₩1,773.09. Based on the TTM, the Book Value Change Per Share is ₩19.15 per quarter. Based on the YOY, the Book Value Change Per Share is ₩-37.06 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 Bosung Power Technology 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 Eps0.020.0%0.020.0%-0.030.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.010.0%0.020.0%-0.030.0%0.000.0%0.020.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.010.0%0.020.0%-0.030.0%0.000.0%0.020.0%
Usd Price Per Share2.95-2.65-3.17-2.77-2.92-
Price to Earnings Ratio41.49-52.76--34.87--2.35-8.78-
Price-to-Total Gains Ratio233.90-213.53--607.14-439.64-233.10-
Price to Book Ratio2.08-1.90-2.31-1.94-2.45-
Price-to-Total Gains Ratio233.90-213.53--607.14-439.64-233.10-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.968
Number of shares336
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.020.00
Usd Total Gains Per Share0.020.00
Gains per Quarter (336 shares)5.150.26
Gains per Year (336 shares)20.591.04
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10211101-9
20413202-8
30625303-7
40827404-6
501039505-5
6012411606-4
7014413707-3
8016515808-2
9018517909-1
1002062000100

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%7.05.00.058.3%11.09.00.055.0%19.014.07.047.5%23.014.09.050.0%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%12.08.00.060.0%23.017.00.057.5%27.019.00.058.7%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.046.00.0%
Total Gains per Share4.00.00.0100.0%7.05.00.058.3%12.08.00.060.0%23.017.00.057.5%27.019.00.058.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Bosung Power Technology 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--15.75419.153-18%-37.064+335%0.964+1535%24.174-35%
Book Value Per Share--1773.0941742.222+2%1716.749+3%1780.4870%1645.691+8%
Current Ratio--4.1984.123+2%5.706-26%3.356+25%2.102+100%
Debt To Asset Ratio--0.1350.138-2%0.118+14%0.217-38%0.308-56%
Debt To Equity Ratio--0.1560.161-3%0.137+14%0.298-48%0.517-70%
Dividend Per Share----0%-0%-0%-0%
Eps--22.20621.032+6%-36.901+266%-3.092+114%-6.064+127%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.825+21%
Market Cap169378937000.000-6%180306401440.000161896555160.000+11%193884411750.000-7%167197098507.000+8%170896149153.158+6%
Net Profit Margin--0.0830.057+46%-0.115+238%-0.016+120%-0.017+121%
Operating Margin----0%-0%0.004-100%-0.0070%
Operating Ratio--1.6471.799-8%1.629+1%1.338+23%1.373+20%
Pb Ratio2.092+1%2.0781.898+9%2.308-10%1.938+7%2.448-15%
Pe Ratio41.768+1%41.48752.760-21%-34.869+184%-2.355+106%8.776+373%
Price Per Share3710.000+1%3685.0003308.750+11%3962.500-7%3464.000+6%3644.126+1%
Price To Free Cash Flow Ratio---163.722-100%2.733-100%28.162-100%-9.3230%
Price To Total Gains Ratio235.491+1%233.904213.534+10%-607.141+360%439.637-47%233.101+0%
Quick Ratio---0.857-100%3.460-100%1.778-100%1.086-100%
Return On Assets--0.0110.010+4%-0.022+300%-0.002+114%-0.002+121%
Return On Equity--0.0130.012+4%-0.022+279%-0.001+107%-0.003+121%
Total Gains Per Share--15.75419.153-18%-37.064+335%0.964+1535%24.174-35%
Usd Book Value--69405733.60068197275.434+2%67200170.186+3%68064810.464+2%61624221.725+13%
Usd Book Value Change Per Share--0.0130.015-18%-0.030+335%0.001+1535%0.019-35%
Usd Book Value Per Share--1.4181.394+2%1.373+3%1.4240%1.317+8%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0180.017+6%-0.030+266%-0.002+114%-0.005+127%
Usd Free Cash Flow---645753.442-100%-962481.5740%-305194.6550%-1021678.0900%
Usd Market Cap135503149.600-6%144245121.152129517244.128+11%155107529.400-7%133757678.806+8%136716919.323+6%
Usd Price Per Share2.968+1%2.9482.647+11%3.170-7%2.771+6%2.915+1%
Usd Profit--869219.200823287.662+6%-1444438.856+266%-46672.934+105%-188353.972+122%
Usd Revenue--10434918.40014797263.462-29%12768781.384-18%18687495.920-44%17629263.653-41%
Usd Total Gains Per Share--0.0130.015-18%-0.030+335%0.001+1535%0.019-35%
 EOD+2 -5MRQTTM+19 -9YOY+17 -105Y+18 -1010Y+18 -9

3.3 Fundamental Score

Let's check the fundamental score of Bosung Power Technology Co. Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1541.768
Price to Book Ratio (EOD)Between0-12.092
Net Profit Margin (MRQ)Greater than00.083
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than14.198
Debt to Asset Ratio (MRQ)Less than10.135
Debt to Equity Ratio (MRQ)Less than10.156
Return on Equity (MRQ)Greater than0.150.013
Return on Assets (MRQ)Greater than0.050.011
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Bosung Power Technology Co. Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose3,770.000
Total1/1 (100.0%)

4. In-depth Analysis

4.1 About Bosung Power Technology Co. Ltd

Bosung Power Technology Co., Ltd operates in the domestic power industry in South Korea, the Philippines, Myanmar, and internationally. The company offers smart grid station, standard energy storage system (ESS), power system connected ESS, and Renewable energy type ESS systems; and lithium ion battery and battery management system (BMS), as well as ESS product specification. It also manufactures and supplies steel frames for domestic and overseas plant construction; designs, processes, manufactures, and assembles power transmission facility from steel and steel pipes; and develops power equipment, which include gas insulated load switch, polymer lightning arrester, cutout switch, dry type transformer neutral point ground reactor, wire fuse, automatic switch, and underground low pressure junction box and gas insulated load switch. The company was formerly known as Bosung Electric Co., Ltd. and changed its name to Bosung Power Technology Co., Ltd in January 2000. Bosung Power Technology Co., Ltd was founded in 1970 and is based in Chungju, South Korea.

Fundamental data was last updated by Penke on 2024-09-15 12:05:05.

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 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 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 just not 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 underpriced.
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 Bosung Power Technology Co. Ltd earns for each ₩1 of revenue.

  • Above 10% is considered healthy but always compare Bosung Power Technology Co. Ltd to the Machinery, Tools, Heavy Vehicles, Trains & Ships industry mean.
  • A Net Profit Margin of 8.3% 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 Bosung Power Technology Co. Ltd:

  • The MRQ is 8.3%. The company is making a profit. +1
  • The TTM is 5.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.3%TTM5.7%+2.6%
TTM5.7%YOY-11.5%+17.2%
TTM5.7%5Y-1.6%+7.3%
5Y-1.6%10Y-1.7%+0.1%
4.3.1.2. Return on Assets

Shows how efficient Bosung Power Technology Co. Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bosung Power Technology Co. Ltd to the Machinery, Tools, Heavy Vehicles, Trains & Ships industry mean.
  • 1.1% Return on Assets means that Bosung Power Technology Co. Ltd generated ₩0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bosung Power Technology Co. Ltd:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.0%+0.0%
TTM1.0%YOY-2.2%+3.2%
TTM1.0%5Y-0.2%+1.2%
5Y-0.2%10Y-0.2%+0.1%
4.3.1.3. Return on Equity

Shows how efficient Bosung Power Technology Co. Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bosung Power Technology Co. Ltd to the Machinery, Tools, Heavy Vehicles, Trains & Ships industry mean.
  • 1.3% Return on Equity means Bosung Power Technology Co. Ltd generated ₩0.01 for each ₩1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bosung Power Technology Co. Ltd:

  • The MRQ is 1.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.2%+0.0%
TTM1.2%YOY-2.2%+3.4%
TTM1.2%5Y-0.1%+1.3%
5Y-0.1%10Y-0.3%+0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Bosung Power Technology Co. Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bosung Power Technology Co. Ltd is operating .

  • Measures how much profit Bosung Power Technology 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 Bosung Power Technology Co. Ltd to the Machinery, Tools, Heavy Vehicles, Trains & Ships 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 Bosung Power Technology Co. Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y0.4%-0.4%
5Y0.4%10Y-0.7%+1.1%
4.3.2.2. Operating Ratio

Measures how efficient Bosung Power Technology Co. Ltd is keeping operating costs low.

Let's take a look of the Operating Ratio trends of Bosung Power Technology Co. Ltd:

  • The MRQ is 1.647. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.799. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.647TTM1.799-0.152
TTM1.799YOY1.629+0.169
TTM1.7995Y1.338+0.460
5Y1.33810Y1.373-0.034
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Bosung Power Technology Co. Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bosung Power Technology Co. Ltd is able to pay off Short-term Debt.

Let's take a look of the Current Ratio trends of Bosung Power Technology Co. Ltd:

  • The MRQ is 4.198. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.123. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.198TTM4.123+0.075
TTM4.123YOY5.706-1.583
TTM4.1235Y3.356+0.767
5Y3.35610Y2.102+1.254
4.4.3.2. Quick Ratio

Measures if Bosung Power Technology 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 Bosung Power Technology Co. Ltd to the Machinery, Tools, Heavy Vehicles, Trains & Ships industry mean.
  • A Quick Ratio of 0.00 means the company can pay off ₩0.00 for each ₩1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bosung Power Technology Co. Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.857-0.857
TTM0.857YOY3.460-2.603
TTM0.8575Y1.778-0.921
5Y1.77810Y1.086+0.692
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Bosung Power Technology Co. Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bosung Power Technology Co. Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bosung Power Technology Co. Ltd to Machinery, Tools, Heavy Vehicles, Trains & Ships industry mean.
  • A Debt to Asset Ratio of 0.14 means that Bosung Power Technology Co. Ltd assets are financed with 13.5% credit (debt) and the remaining percentage (100% - 13.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bosung Power Technology Co. Ltd:

  • The MRQ is 0.135. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.138. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.135TTM0.138-0.003
TTM0.138YOY0.118+0.020
TTM0.1385Y0.217-0.079
5Y0.21710Y0.308-0.091
4.5.4.2. Debt to Equity Ratio

Measures if Bosung Power Technology Co. Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bosung Power Technology Co. Ltd to the Machinery, Tools, Heavy Vehicles, Trains & Ships industry mean.
  • A Debt to Equity ratio of 15.6% means that company has ₩0.16 debt for each ₩1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bosung Power Technology Co. Ltd:

  • The MRQ is 0.156. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.161. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.156TTM0.161-0.005
TTM0.161YOY0.137+0.024
TTM0.1615Y0.298-0.137
5Y0.29810Y0.517-0.219
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 Bosung Power Technology Co. Ltd generates.

  • Above 15 is considered overpriced but always compare Bosung Power Technology Co. Ltd to the Machinery, Tools, Heavy Vehicles, Trains & Ships industry mean.
  • A PE ratio of 41.49 means the investor is paying ₩41.49 for every ₩1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bosung Power Technology Co. Ltd:

  • The EOD is 41.768. Based on the earnings, the company is overpriced. -1
  • The MRQ is 41.487. Based on the earnings, the company is overpriced. -1
  • The TTM is 52.760. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD41.768MRQ41.487+0.281
MRQ41.487TTM52.760-11.273
TTM52.760YOY-34.869+87.628
TTM52.7605Y-2.355+55.114
5Y-2.35510Y8.776-11.130
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 Bosung Power Technology Co. Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM163.722-163.722
TTM163.722YOY2.733+160.989
TTM163.7225Y28.162+135.560
5Y28.16210Y-9.323+37.486
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 Bosung Power Technology Co. Ltd is to cheap or to expensive compared to its book value.

Let's take a look of the Price to Book Ratio trends of Bosung Power Technology Co. Ltd:

  • The EOD is 2.092. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.078. Based on the equity, the company is underpriced. +1
  • The TTM is 1.898. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.092MRQ2.078+0.014
MRQ2.078TTM1.898+0.180
TTM1.898YOY2.308-0.410
TTM1.8985Y1.938-0.040
5Y1.93810Y2.448-0.510
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 Assets100,314,695
Total Liabilities13,557,528
Total Stockholder Equity86,757,167
 As reported
Total Liabilities 13,557,528
Total Stockholder Equity+ 86,757,167
Total Assets = 100,314,695

Assets

Total Assets100,314,695
Total Current Assets55,004,684
Long-term Assets45,310,010
Total Current Assets
Total Current Assets  (as reported)55,004,684
Total Current Assets  (calculated)0
+/- 55,004,684
Long-term Assets
Long-term Assets  (as reported)45,310,010
Long-term Assets  (calculated)0
+/- 45,310,010

Liabilities & Shareholders' Equity

Total Current Liabilities13,102,600
Long-term Liabilities454,928
Total Stockholder Equity86,757,167
Total Current Liabilities
Total Current Liabilities  (as reported)13,102,600
Total Current Liabilities  (calculated)0
+/- 13,102,600
Long-term Liabilities
Long-term Liabilities  (as reported)454,928
Long-term Liabilities  (calculated)0
+/- 454,928
Total Stockholder Equity
Total Stockholder Equity (as reported)86,757,167
Total Stockholder Equity (calculated)0
+/- 86,757,167
Other
Common Stock Shares Outstanding 48,930
Net Working Capital 41,902,084



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 
98,299,640
105,839,367
96,577,065
92,473,550
98,714,245
97,204,855
93,341,200
84,509,243
88,999,858
92,330,010
84,470,775
93,504,569
87,807,808
94,707,278
122,719,860
128,713,105
126,152,797
127,319,744
127,300,893
123,621,808
130,921,192
124,744,607
135,011,158
124,282,591
120,549,887
123,238,050
129,699,745
125,593,380
123,068,019
124,543,572
122,001,248
122,752,830
111,015,211
116,623,621
113,577,240
111,540,692
110,114,633
112,504,561
109,833,815
85,459,436
95,650,355
91,843,225
99,095,873
96,595,689
99,798,476
100,314,695
100,314,69599,798,47696,595,68999,095,87391,843,22595,650,35585,459,436109,833,815112,504,561110,114,633111,540,692113,577,240116,623,621111,015,211122,752,830122,001,248124,543,572123,068,019125,593,380129,699,745123,238,050120,549,887124,282,591135,011,158124,744,607130,921,192123,621,808127,300,893127,319,744126,152,797128,713,105122,719,86094,707,27887,807,80893,504,56984,470,77592,330,01088,999,85884,509,24393,341,20097,204,85598,714,24592,473,55096,577,065105,839,36798,299,640
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
71,151,907
70,140,727
69,103,576
75,671,910
70,174,285
82,062,615
71,107,117
66,834,578
71,486,241
77,458,869
72,103,480
69,569,703
71,763,223
70,165,684
72,349,900
60,524,950
68,132,471
64,685,939
61,293,243
59,708,845
62,479,299
59,919,340
43,038,670
52,336,778
47,037,277
53,425,978
52,238,859
55,490,158
55,004,684
55,004,68455,490,15852,238,85953,425,97847,037,27752,336,77843,038,67059,919,34062,479,29959,708,84561,293,24364,685,93968,132,47160,524,95072,349,90070,165,68471,763,22369,569,70372,103,48077,458,86971,486,24166,834,57871,107,11782,062,61570,174,28575,671,91069,103,57670,140,72771,151,90700000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,394,435
17,187,255
8,821,280
11,546,230
1,342,969
16,037,730
16,117,564
6,763,487
12,033,073
14,266,304
23,363,530
30,612,580
37,928,035
36,886,729
39,170,677
24,649,921
16,766,228
15,060,411
24,486,129
0
0
0
11,267,125
12,429,264
10,048,938
10,046,356
19,536,465
16,498,652
0
016,498,65219,536,46510,046,35610,048,93812,429,26411,267,12500024,486,12915,060,41116,766,22824,649,92139,170,67736,886,72937,928,03530,612,58023,363,53014,266,30412,033,0736,763,48716,117,56416,037,7301,342,96911,546,2308,821,28017,187,25532,394,43500000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,000
21,000
2,181,623
36,000
51,000
66,000
81,000
36,001
51,000
66,000
81,000
0
0
1,166,000
1,160,000
1,160,378
8,160,378
7,060,378
7,060,378
7,000,000
5,000,000
5,000,000
0
2,000,000
7,000,000
7,000,000
2,117,982
5,125,805
0
05,125,8052,117,9827,000,0007,000,0002,000,00005,000,0005,000,0007,000,0007,060,3787,060,3788,160,3781,160,3781,160,0001,166,0000081,00066,00051,00036,00181,00066,00051,00036,0002,181,62321,00021,00000000000000000000
       Net Receivables 
12,190,298
15,926,354
11,777,985
11,205,820
10,782,928
12,446,019
11,582,981
10,603,638
11,610,301
11,813,616
6,642,396
16,522,716
11,649,269
13,671,664
11,036,857
20,845,412
11,980,978
11,641,754
13,959,556
18,749,548
13,971,476
23,854,656
18,942,591
17,644,721
14,365,303
18,827,556
19,455,451
18,893,177
13,080,734
8,759,872
8,612,036
11,418,447
10,334,326
7,809,940
9,806,389
10,551,131
9,180,183
11,320,133
11,242,846
11,134,353
17,350,498
9,402,342
11,747,699
10,825,197
8,901,816
0
08,901,81610,825,19711,747,6999,402,34217,350,49811,134,35311,242,84611,320,1339,180,18310,551,1319,806,3897,809,94010,334,32611,418,4478,612,0368,759,87213,080,73418,893,17719,455,45118,827,55614,365,30317,644,72118,942,59123,854,65613,971,47618,749,54813,959,55611,641,75411,980,97820,845,41211,036,85713,671,66411,649,26916,522,7166,642,39611,813,61611,610,30110,603,63811,582,98112,446,01910,782,92811,205,82011,777,98515,926,35412,190,298
       Other Current Assets 
1,074,472
1,083,994
1,174,751
117,865
278,836
0
0
0
1,900,018
2,410,488
2,820,086
3,442,468
3,933,531
4,713,673
3,307,118
6,176,854
5,250,673
3,760,806
6,368,709
15,273,908
9,646,630
7,822,001
7,468,030
5,866,308
9,673,028
6,106,909
3,631,794
2,173,682
2,786,688
891,404
1,068,437
0
0
0
1,100,000
0
0
0
0
1
-2,965,502
-2,955,462
0
-1
0
0
00-10-2,955,462-2,965,502100001,100,0000001,068,437891,4042,786,6882,173,6823,631,7946,106,9099,673,0285,866,3087,468,0307,822,0019,646,63015,273,9086,368,7093,760,8065,250,6736,176,8543,307,1184,713,6733,933,5313,442,4682,820,0862,410,4881,900,018000278,836117,8651,174,7511,083,9941,074,472
   > 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
42,420,766
43,313,577
44,805,947
45,669,895
44,356,830
44,308,318
45,310,010
45,310,01044,308,31844,356,83045,669,89544,805,94743,313,57742,420,766000000000000000000000000000000000000000
       Property Plant Equipment 
34,583,317
34,214,787
33,891,716
34,522,259
34,303,162
34,175,190
34,155,174
33,706,066
33,345,854
33,191,147
34,350,729
36,105,387
37,155,348
38,299,410
40,371,351
38,083,753
39,535,598
41,863,834
42,402,496
41,297,641
41,775,956
40,777,566
40,329,488
41,005,065
40,636,339
40,273,958
40,590,063
40,278,424
40,361,812
40,345,921
40,314,141
39,090,539
38,702,643
38,433,945
38,605,295
38,365,804
38,186,815
37,852,319
37,521,555
30,149,787
31,261,828
32,268,545
32,699,747
32,581,430
32,614,692
0
032,614,69232,581,43032,699,74732,268,54531,261,82830,149,78737,521,55537,852,31938,186,81538,365,80438,605,29538,433,94538,702,64339,090,53940,314,14140,345,92140,361,81240,278,42440,590,06340,273,95840,636,33941,005,06540,329,48840,777,56641,775,95641,297,64142,402,49641,863,83439,535,59838,083,75340,371,35138,299,41037,155,34836,105,38734,350,72933,191,14733,345,85433,706,06634,155,17434,175,19034,303,16234,522,25933,891,71634,214,78734,583,317
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,605,317
5,712,655
5,635,993
5,751,858
6,049,967
6,145,305
6,240,982
7,041,320
6,756,381
6,407,319
5,376,457
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000005,376,4576,407,3196,756,3817,041,3206,240,9826,145,3056,049,9675,751,8585,635,9935,712,6555,605,31700000000000000000
       Intangible Assets 
2,318,860
1,566,202
1,551,421
1,539,441
1,515,982
1,492,523
1,952,577
1,455,604
1,448,023
1,441,658
1,435,293
1,428,928
1,423,963
1,405,998
1,401,033
1,582,897
1,574,174
1,705,648
1,694,266
1,515,780
1,991,098
1,386,322
2,019,868
1,265,682
1,251,396
1,237,109
1,833,014
1,402,979
1,374,804
1,346,628
858,553
830,378
1,605,495
1,157,768
1,128,259
950,146
930,607
911,068
891,529
823,681
823,681
1,335,711
1,417,711
823,681
866,554
0
0866,554823,6811,417,7111,335,711823,681823,681891,529911,068930,607950,1461,128,2591,157,7681,605,495830,378858,5531,346,6281,374,8041,402,9791,833,0141,237,1091,251,3961,265,6822,019,8681,386,3221,991,0981,515,7801,694,2661,705,6481,574,1741,582,8971,401,0331,405,9981,423,9631,428,9281,435,2931,441,6581,448,0231,455,6041,952,5771,492,5231,515,9821,539,4411,551,4211,566,2022,318,860
       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
1
0
0
0010000000000000000000000000000000000000000000
> Total Liabilities 
60,999,200
68,645,869
58,037,822
56,784,948
62,693,769
60,400,658
57,004,735
50,035,942
48,113,783
51,084,709
40,827,889
45,512,152
39,459,996
47,388,771
31,265,624
34,836,828
33,530,621
35,519,275
36,785,081
39,314,330
45,908,974
38,435,744
48,115,888
45,888,707
42,458,507
43,168,053
49,955,011
45,682,120
40,726,491
42,194,632
40,541,076
41,085,326
30,315,653
24,131,872
22,261,886
19,948,503
19,317,333
22,241,816
19,646,850
4,681,213
13,623,269
8,834,647
15,672,611
11,776,051
13,812,166
13,557,528
13,557,52813,812,16611,776,05115,672,6118,834,64713,623,2694,681,21319,646,85022,241,81619,317,33319,948,50322,261,88624,131,87230,315,65341,085,32640,541,07642,194,63240,726,49145,682,12049,955,01143,168,05342,458,50745,888,70748,115,88838,435,74445,908,97439,314,33036,785,08135,519,27533,530,62134,836,82831,265,62447,388,77139,459,99645,512,15240,827,88951,084,70948,113,78350,035,94257,004,73560,400,65862,693,76956,784,94858,037,82268,645,86960,999,200
   > Total Current Liabilities 
49,986,647
58,221,422
48,175,724
51,614,910
58,170,604
56,580,398
47,755,512
41,130,097
38,486,060
41,725,875
33,718,802
40,802,976
34,954,293
42,267,140
27,025,973
30,877,010
29,697,286
31,651,466
32,947,581
35,836,702
42,547,843
35,173,932
45,144,100
43,315,539
40,048,622
40,695,141
47,567,156
44,097,957
39,181,251
40,351,883
38,560,254
39,429,146
28,851,362
23,070,785
21,219,726
19,238,512
18,749,054
21,869,058
19,411,880
4,236,384
13,165,321
8,394,635
15,240,650
11,282,090
13,343,895
13,102,600
13,102,60013,343,89511,282,09015,240,6508,394,63513,165,3214,236,38419,411,88021,869,05818,749,05419,238,51221,219,72623,070,78528,851,36239,429,14638,560,25440,351,88339,181,25144,097,95747,567,15640,695,14140,048,62243,315,53945,144,10035,173,93242,547,84335,836,70232,947,58131,651,46629,697,28630,877,01027,025,97342,267,14034,954,29340,802,97633,718,80241,725,87538,486,06041,130,09747,755,51256,580,39858,170,60451,614,91048,175,72458,221,42249,986,647
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,421,363
450,000
575,000
700,000
825,000
7,852,782
837,500
725,000
612,500
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
9,000,000
154,971
0
0
0
0
0
0
000000154,9719,000,0009,000,0009,000,0009,000,0009,000,0009,000,0009,000,0009,000,0009,000,0009,000,0009,000,0009,000,0009,000,000612,500725,000837,5007,852,782825,000700,000575,000450,0008,421,36300000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,421,363
450,000
575,000
700,000
825,000
7,852,782
837,500
725,000
612,500
500,000
500,000
0
0
0
0
0
0
0
0
0
0
9,000,000
154,971
0
0
0
0
0
0
000000154,9719,000,0000000000000500,000500,000612,500725,000837,5007,852,782825,000700,000575,000450,0008,421,36300000000000000000
       Accounts payable 
21,239,282
25,651,104
20,135,858
20,887,977
26,688,399
21,942,549
17,151,848
15,146,015
11,974,615
15,369,335
8,523,763
17,367,856
9,905,559
14,460,068
13,095,436
16,641,669
13,702,048
14,662,444
17,308,606
21,206,427
27,673,139
20,270,164
16,260,730
8,894,475
7,080,932
10,109,570
12,181,462
14,759,392
11,451,211
11,910,436
10,328,661
0
0
0
0
0
0
0
0
1,035,642
10,330,840
6,488,617
9,551,656
8,709,559
9,163,183
0
09,163,1838,709,5599,551,6566,488,61710,330,8401,035,6420000000010,328,66111,910,43611,451,21114,759,39212,181,46210,109,5707,080,9328,894,47516,260,73020,270,16427,673,13921,206,42717,308,60614,662,44413,702,04816,641,66913,095,43614,460,0689,905,55917,367,8568,523,76315,369,33511,974,61515,146,01517,151,84821,942,54926,688,39920,887,97720,135,85825,651,10421,239,282
       Other Current Liabilities 
6,127,180
13,618,758
7,337,742
2,936,415
5,224,547
10,901,489
7,402,606
4,916,432
4,806,401
5,882,750
4,930,549
4,469,960
3,677,603
4,824,991
4,430,537
6,622,841
10,270,238
11,630,159
10,167,612
4,091,375
4,210,804
2,618,563
3,929,725
15,913,121
14,091,340
12,675,699
17,272,358
10,819,302
9,180,590
9,524,121
9,272,381
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000009,272,3819,524,1219,180,59010,819,30217,272,35812,675,69914,091,34015,913,1213,929,7252,618,5634,210,8044,091,37510,167,61211,630,15910,270,2386,622,8414,430,5374,824,9913,677,6034,469,9604,930,5495,882,7504,806,4014,916,4327,402,60610,901,4895,224,5472,936,4157,337,74213,618,7586,127,180
   > 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
444,829
457,948
440,013
431,961
493,961
468,271
454,928
454,928468,271493,961431,961440,013457,948444,829000000000000000000000000000000000000000
       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
1,602,993
1,445,036
1,309,866
1,400,852
1,356,441
1,195,957
1,020,487
905,217
764,192
639,023
497,313
358,671
220,883
208,948
199,787
191,778
0
0
0
0
0000191,778199,787208,948220,883358,671497,313639,023764,192905,2171,020,4871,195,9571,356,4411,400,8521,309,8661,445,0361,602,99300000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-8,421,363
-450,000
-575,000
-700,000
-825,000
-7,852,782
-837,500
-725,000
-612,500
-9,000,000
-9,000,000
-9,000,000
-9,000,000
-9,000,000
-9,000,000
-9,000,000
-9,000,000
-9,000,000
-9,000,000
-9,000,000
-9,000,000
-9,000,000
105,100
199,787
191,778
218,894
208,948
167,413
0
0167,413208,948218,894191,778199,787105,100-9,000,000-9,000,000-9,000,000-9,000,000-9,000,000-9,000,000-9,000,000-9,000,000-9,000,000-9,000,000-9,000,000-9,000,000-9,000,000-612,500-725,000-837,500-7,852,782-825,000-700,000-575,000-450,000-8,421,36300000000000000000
       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
0000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,000
614,317
687,403
0
600,553
0
734,855
720,966
512,720
610,192
194,444
180,555
0
152,777
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000152,7770180,555194,444610,192512,720720,966734,8550600,5530687,403614,31736,00000000000000000000
> Total Stockholder Equity
37,188,798
37,094,794
38,440,534
35,573,137
35,903,172
36,688,682
36,219,503
34,351,925
40,764,699
41,103,606
43,501,191
47,837,620
48,193,015
47,163,394
91,299,123
93,717,412
92,463,311
91,643,199
90,358,542
84,157,319
84,862,059
86,159,593
86,746,000
78,402,403
78,099,900
80,079,048
79,744,734
79,911,260
82,341,528
82,348,940
81,460,172
81,667,505
80,699,558
92,491,750
91,315,354
91,592,189
90,797,300
90,262,744
90,186,965
80,778,223
82,027,086
83,008,577
83,423,263
84,819,638
85,986,310
86,757,167
86,757,16785,986,31084,819,63883,423,26383,008,57782,027,08680,778,22390,186,96590,262,74490,797,30091,592,18991,315,35492,491,75080,699,55881,667,50581,460,17282,348,94082,341,52879,911,26079,744,73480,079,04878,099,90078,402,40386,746,00086,159,59384,862,05984,157,31990,358,54291,643,19992,463,31193,717,41291,299,12347,163,39448,193,01547,837,62043,501,19141,103,60640,764,69934,351,92536,219,50336,688,68235,903,17235,573,13738,440,53437,094,79437,188,798
   Common Stock
15,371,025
15,371,025
15,371,025
15,371,025
15,371,025
15,371,025
15,371,025
15,915,265
17,126,640
17,126,640
18,027,000
18,927,360
18,927,360
18,927,360
22,927,360
22,927,360
22,927,360
22,927,360
22,927,360
22,927,360
22,927,360
22,927,360
22,927,360
22,927,360
22,927,360
22,927,360
22,927,360
22,927,360
23,036,530
23,036,530
23,036,530
23,036,530
23,036,530
24,564,912
24,564,912
24,564,912
24,564,912
24,564,912
24,564,912
24,564,912
24,564,912
24,564,912
0
0
0
0
000024,564,91224,564,91224,564,91224,564,91224,564,91224,564,91224,564,91224,564,91224,564,91223,036,53023,036,53023,036,53023,036,53023,036,53022,927,36022,927,36022,927,36022,927,36022,927,36022,927,36022,927,36022,927,36022,927,36022,927,36022,927,36022,927,36022,927,36022,927,36018,927,36018,927,36018,927,36018,027,00017,126,64017,126,64015,915,26515,371,02515,371,02515,371,02515,371,02515,371,02515,371,02515,371,025
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000
   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
42,364,395
40,561,049
41,014,489
41,014,489
41,014,489
41,014,489
41,014,489
50,284,450
50,284,450
50,284,450
50,284,450
50,284,450
50,284,450
50,284,450
50,284,450
50,284,450
0
0
0
0
000050,284,45050,284,45050,284,45050,284,45050,284,45050,284,45050,284,45050,284,45050,284,45041,014,48941,014,48941,014,48941,014,48941,014,48940,561,04942,364,39500000000000000000000000000
   Treasury Stock0000000000-311,5000-311,5000-311,500000-311,500-311,500000-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500-311,500
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-133,035
-133,035
-233,513
-233,513
-264,470
-264,470
-271,899
-271,899
-277,171
0
0
0
0
0
1,803,346
1,491,846
1,803,346
1,491,846
1,803,346
1,803,346
1,803,346
1,803,346
1,803,346
1,803,346
1,803,346
0
0
0
0
00001,803,3461,803,3461,803,3461,803,3461,803,3461,803,3461,803,3461,491,8461,803,3461,491,8461,803,34600000-277,171-271,899-271,899-264,470-264,470-233,513-233,513-133,035-133,03500000000000000000



6.3. Balance Sheets

Currency in KRW. All numbers in thousands.




6.4. Cash Flows

Currency in KRW. All numbers in thousands.




6.5. Income Statements

Currency in KRW. All numbers in thousands.