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

Daidong Elec
Buy, Hold or Sell?

Let's analyze Daidong together

I guess you are interested in Daidong Elec. 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 Daidong Elec. 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 Daidong Elec

I send you an email if I find something interesting about Daidong Elec.

1. Quick Overview

1.1. Quick analysis of Daidong (30 sec.)










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

How much money do you get?

How much money do you get?
₩0.14
When do you have the money?
1 year
How often do you get paid?
40.0%

What is your share worth?

Current worth
₩35,492.86
Expected worth in 1 year
₩43,673.05
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
₩8,373.26
Return On Investment
55.7%

For what price can you sell your share?

Current Price per Share
₩15,040.00
Expected price per share
₩15,040 - ₩15,040
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Daidong (5 min.)




Live pricePrice per Share (EOD)
₩15,040.00
Intrinsic Value Per Share
₩-2,067.71 - ₩13,190.61
Total Value Per Share
₩33,425.15 - ₩48,683.46

2.2. Growth of Daidong (5 min.)




Is Daidong growing?

Current yearPrevious yearGrowGrow %
How rich?$173.6m$146.3m$20.3m12.2%

How much money is Daidong making?

Current yearPrevious yearGrowGrow %
Making money$5.5m$1.4m$4m73.6%
Net Profit Margin148.1%23.9%--

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

2.3. Financial Health of Daidong (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#418 / 730

Most Revenue
#682 / 730

Most Profit
#322 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Daidong is ₩15,040. 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 Daidong.
  • 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 Daidong, 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 ₩35,492.86. Based on the TTM, the Book Value Change Per Share is ₩2,045.05 per quarter. Based on the YOY, the Book Value Change Per Share is ₩1,348.81 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 ₩48.27 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Daidong.

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 Eps0.550.0%0.740.0%0.180.0%0.260.0%0.140.0%
Usd Book Value Change Per Share1.690.0%1.430.0%0.940.0%0.670.0%0.370.0%
Usd Dividend Per Share0.000.0%0.030.0%0.070.0%0.100.0%0.060.0%
Usd Total Gains Per Share1.690.0%1.470.0%1.010.0%0.770.0%0.430.0%
Usd Price Per Share10.53-6.33-6.26-4.95-4.05-
Price to Earnings Ratio4.79--1.58--4.31-4.31--508.27-
Price-to-Total Gains Ratio6.24-4.85--20.88--33.40--12.32-
Price to Book Ratio0.42-0.28-0.36-0.31-0.30-
Price-to-Total Gains Ratio6.24-4.85--20.88--33.40--12.32-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share10.528
Number of shares94
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.10
Usd Book Value Change Per Share1.430.67
Usd Total Gains Per Share1.470.77
Gains per Quarter (94 shares)137.7472.51
Gains per Year (94 shares)550.96290.04
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11353854138252280
2251077109276504570
33816151643114756860
4512153219415310081150
5642691274519112591440
6763230329622915111730
7893768384726717632020
81024306439830520152310
91144844494934322672600
101275383550038225192890

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%27.013.00.067.5%42.022.00.065.6%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%14.06.00.070.0%27.013.00.067.5%40.024.00.062.5%
Dividend per Share2.00.02.050.0%8.00.04.066.7%11.00.09.055.0%16.00.024.040.0%22.00.042.034.4%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%15.05.00.075.0%29.011.00.072.5%42.022.00.065.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Daidong Elec 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--2409.2822045.047+18%1348.811+79%957.005+152%523.286+360%
Book Value Per Share--35492.85932073.410+11%25595.188+39%22883.774+55%19092.382+86%
Current Ratio--21.04117.832+18%13.854+52%10.909+93%8.652+143%
Debt To Asset Ratio--0.0920.099-7%0.139-34%0.160-42%0.179-49%
Debt To Equity Ratio--0.1030.112-8%0.170-39%0.202-49%0.232-56%
Dividend Per Share---48.268-100%100.902-100%144.965-100%89.997-100%
Enterprise Value--79967235890.00040461582667.500+98%82678528302.500-3%74069671291.000+8%69227901991.250+16%
Eps--784.7941055.130-26%252.420+211%368.870+113%199.223+294%
Ev To Ebitda Ratio--infinfnan%3.520+inf%infnan%infnan%
Ev To Sales Ratio--3.1211.511+107%2.069+51%1.989+57%1.805+73%
Free Cash Flow Per Share--124.161224.818-45%404.367-69%262.696-53%150.807-18%
Free Cash Flow To Equity Per Share--124.161224.818-45%341.867-64%199.913-38%133.459-7%
Gross Profit Margin--1.0001.0000%1.509-34%0.878+14%17.293-94%
Intrinsic Value_10Y_max--13190.606--------
Intrinsic Value_10Y_min---2067.706--------
Intrinsic Value_1Y_max--1222.610--------
Intrinsic Value_1Y_min--468.564--------
Intrinsic Value_3Y_max--3749.037--------
Intrinsic Value_3Y_min--830.891--------
Intrinsic Value_5Y_max--6366.620--------
Intrinsic Value_5Y_min--558.125--------
Market Cap105136368000.0000%105136368000.00066506756120.000+58%73105074532.500+44%56520177105.000+86%47605297813.500+121%
Net Profit Margin--0.8571.481-42%0.239+258%0.412+108%0.216+296%
Operating Margin----0%0.197-100%0.117-100%0.081-100%
Operating Ratio--1.1331.248-9%1.271-11%1.087+4%1.057+7%
Pb Ratio0.4240%0.4240.278+53%0.355+19%0.306+38%0.300+41%
Pe Ratio4.7910%4.791-1.577+133%-4.306+190%4.312+11%-508.269+10709%
Price Per Share15040.0000%15040.0009040.000+66%8947.500+68%7071.000+113%5785.125+160%
Price To Free Cash Flow Ratio30.2830%30.283-88.559+392%10.478+189%-12.923+143%-1.877+106%
Price To Total Gains Ratio6.2430%6.2434.852+29%-20.875+434%-33.396+635%-12.325+297%
Quick Ratio--16.23813.639+19%14.304+14%12.222+33%10.543+54%
Return On Assets--0.0200.029-32%0.008+137%0.012+71%0.007+204%
Return On Equity--0.0230.033-32%0.010+122%0.014+60%0.008+182%
Total Gains Per Share--2409.2822093.315+15%1449.713+66%1101.970+119%613.283+293%
Usd Book Value--173677737.142166691886.583+4%146386891.191+19%128275611.949+35%110190058.220+58%
Usd Book Value Change Per Share--1.6861.432+18%0.944+79%0.670+152%0.366+360%
Usd Book Value Per Share--24.84522.451+11%17.917+39%16.019+55%13.365+86%
Usd Dividend Per Share---0.034-100%0.071-100%0.101-100%0.063-100%
Usd Enterprise Value--55977065.12328323107.867+98%57874969.812-3%51848769.904+8%48459531.394+16%
Usd Eps--0.5490.739-26%0.177+211%0.258+113%0.139+294%
Usd Free Cash Flow--607561.0311160729.959-48%2312703.724-74%1491568.291-59%862914.758-30%
Usd Free Cash Flow Per Share--0.0870.157-45%0.283-69%0.184-53%0.106-18%
Usd Free Cash Flow To Equity Per Share--0.0870.157-45%0.239-64%0.140-38%0.093-7%
Usd Market Cap73595457.600+0%73595457.60046554729.284+58%51173552.173+44%39564123.974+86%33323708.469+121%
Usd Price Per Share10.5280%10.5286.328+66%6.263+68%4.950+113%4.050+160%
Usd Profit--3840244.6325535253.766-31%1462721.699+163%1977935.383+94%1077986.849+256%
Usd Revenue--4483527.9865053193.957-11%6961140.358-36%6782202.292-34%7068145.597-37%
Usd Total Gains Per Share--1.6861.465+15%1.015+66%0.771+119%0.429+293%
 EOD+1 -0MRQTTM+19 -18YOY+24 -165Y+25 -1410Y+24 -15

3.3 Fundamental Score

Let's check the fundamental score of Daidong Elec based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-154.791
Price to Book Ratio (EOD)Between0-10.424
Net Profit Margin (MRQ)Greater than00.857
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than116.238
Current Ratio (MRQ)Greater than121.041
Debt to Asset Ratio (MRQ)Less than10.092
Debt to Equity Ratio (MRQ)Less than10.103
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.020
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Daidong Elec based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.331
Ma 20Greater thanMa 5015,040.000
Ma 50Greater thanMa 10015,040.000
Ma 100Greater thanMa 20015,040.000
OpenGreater thanClose15,040.000
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Daidong Elec

Daidong Electronics Co. Ltd., together with its subsidiaries, engages in mold design and manufacturing, and technical development activities in Korea and internationally. The company designs, manufactures, fits, and assembles molds. It manufactures various injection molding products, such as small ultra-precision engineering plastic injections, big and small parts of various electronic products, automobile parts, double-colored injection, micropore formation, gas injection molding, and in-mold injections. In addition, the company provides NC machines, wire cuts, EDMs, injections, die spotting, laser machines, 3D printers, and measuring machines. Further, it manufactures and sells synthetic resin products. the company was incorporated in 1972 and is headquartered in Seoul, South Korea.

Fundamental data was last updated by Penke on 2024-11-18 05:58:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 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.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Daidong to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 85.7% means that ₩0.86 for each ₩1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Daidong Elec:

  • The MRQ is 85.7%. The company is making a huge profit. +2
  • The TTM is 148.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ85.7%TTM148.1%-62.4%
TTM148.1%YOY23.9%+124.1%
TTM148.1%5Y41.2%+106.8%
5Y41.2%10Y21.6%+19.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ85.7%5.6%+80.1%
TTM148.1%5.1%+143.0%
YOY23.9%5.3%+18.6%
5Y41.2%4.7%+36.5%
10Y21.6%4.8%+16.8%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Daidong to the Specialty Industrial Machinery industry mean.
  • 2.0% Return on Assets means that Daidong generated ₩0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Daidong Elec:

  • The MRQ is 2.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.0%TTM2.9%-0.9%
TTM2.9%YOY0.8%+2.1%
TTM2.9%5Y1.2%+1.8%
5Y1.2%10Y0.7%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%1.0%+1.0%
TTM2.9%1.0%+1.9%
YOY0.8%1.1%-0.3%
5Y1.2%1.0%+0.2%
10Y0.7%1.1%-0.4%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Daidong to the Specialty Industrial Machinery industry mean.
  • 2.3% Return on Equity means Daidong generated ₩0.02 for each ₩1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Daidong Elec:

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM3.3%-1.1%
TTM3.3%YOY1.0%+2.3%
TTM3.3%5Y1.4%+1.9%
5Y1.4%10Y0.8%+0.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%2.4%-0.1%
TTM3.3%2.1%+1.2%
YOY1.0%2.2%-1.2%
5Y1.4%1.9%-0.5%
10Y0.8%2.2%-1.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Daidong Elec.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Daidong is operating .

  • Measures how much profit Daidong 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 Daidong to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 0.0% means the company generated ₩0.00  for each ₩1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Daidong Elec:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY19.7%-19.7%
TTM-5Y11.7%-11.7%
5Y11.7%10Y8.1%+3.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.2%-9.2%
TTM-6.8%-6.8%
YOY19.7%6.1%+13.6%
5Y11.7%5.7%+6.0%
10Y8.1%5.3%+2.8%
4.3.2.2. Operating Ratio

Measures how efficient Daidong is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.13 means that the operating costs are ₩1.13 for each ₩1 in net sales.

Let's take a look of the Operating Ratio trends of Daidong Elec:

  • The MRQ is 1.133. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.248. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.133TTM1.248-0.115
TTM1.248YOY1.271-0.023
TTM1.2485Y1.087+0.161
5Y1.08710Y1.057+0.030
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1331.445-0.312
TTM1.2481.366-0.118
YOY1.2711.343-0.072
5Y1.0871.357-0.270
10Y1.0571.197-0.140
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Daidong Elec.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 21.04 means the company has ₩21.04 in assets for each ₩1 in short-term debts.

Let's take a look of the Current Ratio trends of Daidong Elec:

  • The MRQ is 21.041. The company is very able to pay all its short-term debts. +2
  • The TTM is 17.832. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ21.041TTM17.832+3.210
TTM17.832YOY13.854+3.978
TTM17.8325Y10.909+6.922
5Y10.90910Y8.652+2.257
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ21.0411.695+19.346
TTM17.8321.701+16.131
YOY13.8541.686+12.168
5Y10.9091.721+9.188
10Y8.6521.654+6.998
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Daidong to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 16.24 means the company can pay off ₩16.24 for each ₩1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Daidong Elec:

  • The MRQ is 16.238. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 13.639. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ16.238TTM13.639+2.599
TTM13.639YOY14.304-0.665
TTM13.6395Y12.222+1.416
5Y12.22210Y10.543+1.679
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ16.2380.736+15.502
TTM13.6390.813+12.826
YOY14.3040.884+13.420
5Y12.2220.959+11.263
10Y10.5430.970+9.573
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Daidong Elec.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Daidong to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.09 means that Daidong assets are financed with 9.2% credit (debt) and the remaining percentage (100% - 9.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Daidong Elec:

  • The MRQ is 0.092. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.099. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.092TTM0.099-0.007
TTM0.099YOY0.139-0.040
TTM0.0995Y0.160-0.061
5Y0.16010Y0.179-0.020
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0920.490-0.398
TTM0.0990.491-0.392
YOY0.1390.506-0.367
5Y0.1600.502-0.342
10Y0.1790.495-0.316
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Daidong to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 10.3% means that company has ₩0.10 debt for each ₩1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Daidong Elec:

  • The MRQ is 0.103. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.112. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.103TTM0.112-0.009
TTM0.112YOY0.170-0.058
TTM0.1125Y0.202-0.090
5Y0.20210Y0.232-0.030
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1030.960-0.857
TTM0.1120.959-0.847
YOY0.1701.038-0.868
5Y0.2021.075-0.873
10Y0.2321.049-0.817
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 Daidong generates.

  • Above 15 is considered overpriced but always compare Daidong to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 4.79 means the investor is paying ₩4.79 for every ₩1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Daidong Elec:

  • The EOD is 4.791. Based on the earnings, the company is cheap. +2
  • The MRQ is 4.791. Based on the earnings, the company is cheap. +2
  • The TTM is -1.577. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.791MRQ4.7910.000
MRQ4.791TTM-1.577+6.369
TTM-1.577YOY-4.306+2.729
TTM-1.5775Y4.312-5.889
5Y4.31210Y-508.269+512.581
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD4.79119.292-14.501
MRQ4.79117.860-13.069
TTM-1.57718.989-20.566
YOY-4.30618.365-22.671
5Y4.31221.761-17.449
10Y-508.26927.709-535.978
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 Daidong Elec:

  • The EOD is 30.283. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 30.283. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is -88.559. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD30.283MRQ30.2830.000
MRQ30.283TTM-88.559+118.842
TTM-88.559YOY10.478-99.037
TTM-88.5595Y-12.923-75.636
5Y-12.92310Y-1.877-11.046
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD30.2836.529+23.754
MRQ30.2836.304+23.979
TTM-88.5592.944-91.503
YOY10.4781.789+8.689
5Y-12.9231.548-14.471
10Y-1.8771.243-3.120
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 Daidong is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 0.42 means the investor is paying ₩0.42 for each ₩1 in book value.

Let's take a look of the Price to Book Ratio trends of Daidong Elec:

  • The EOD is 0.424. Based on the equity, the company is cheap. +2
  • The MRQ is 0.424. Based on the equity, the company is cheap. +2
  • The TTM is 0.278. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.424MRQ0.4240.000
MRQ0.424TTM0.278+0.146
TTM0.278YOY0.355-0.077
TTM0.2785Y0.306-0.028
5Y0.30610Y0.300+0.006
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.4242.297-1.873
MRQ0.4242.022-1.598
TTM0.2782.138-1.860
YOY0.3552.216-1.861
5Y0.3062.472-2.166
10Y0.3002.889-2.589
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Minority Interest  9,80195,538105,339814,194919,533-864,00455,529-145,220-89,691



6.2. Latest Balance Sheet

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

Summary
Total Assets273,280,185
Total Liabilities25,169,132
Total Stockholder Equity243,504,008
 As reported
Total Liabilities 25,169,132
Total Stockholder Equity+ 243,504,008
Total Assets = 273,280,185

Assets

Total Assets273,280,185
Total Current Assets126,601,938
Long-term Assets146,678,248
Total Current Assets
Cash And Cash Equivalents 24,971,478
Short-term Investments 93,383,670
Net Receivables 4,315,303
Inventory 2,164,352
Other Current Assets 53,060
Total Current Assets  (as reported)126,601,938
Total Current Assets  (calculated)124,887,863
+/- 1,714,074
Long-term Assets
Property Plant Equipment 97,306,764
Intangible Assets 207,649
Long-term Assets  (as reported)146,678,248
Long-term Assets  (calculated)97,514,413
+/- 49,163,835

Liabilities & Shareholders' Equity

Total Current Liabilities6,016,869
Long-term Liabilities19,152,263
Total Stockholder Equity243,504,008
Total Current Liabilities
Accounts payable 2,164,560
Other Current Liabilities 51,581
Total Current Liabilities  (as reported)6,016,869
Total Current Liabilities  (calculated)2,216,141
+/- 3,800,728
Long-term Liabilities
Long-term Liabilities Other 3,224
Long-term Liabilities  (as reported)19,152,263
Long-term Liabilities  (calculated)3,224
+/- 19,149,039
Total Stockholder Equity
Retained Earnings 170,581,440
Total Stockholder Equity (as reported)243,504,008
Total Stockholder Equity (calculated)170,581,440
+/- 72,922,568
Other
Capital Stock5,245,224
Common Stock Shares Outstanding 6,990
Net Invested Capital 243,504,008
Net Working Capital 120,585,068
Property Plant and Equipment Gross 97,306,764



6.3. Balance Sheets Structured

Currency in KRW. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302011-12-312011-09-302011-06-302010-12-312010-09-302010-06-302009-12-312009-09-302009-06-302008-12-312008-09-302008-06-302007-12-312007-09-302007-06-30
> Total Assets 
88,557,008
88,175,839
92,313,472
96,215,089
110,697,553
108,632,340
118,581,385
113,637,266
121,459,960
115,878,442
120,952,335
124,601,606
115,332,033
111,491,294
112,313,685
0
0
0
144,289,133
141,223,707
136,182,871
131,053,982
139,373,324
160,403,569
157,735,597
162,276,191
157,202,277
158,454,724
162,702,670
160,153,163
166,137,829
165,815,163
159,893,042
168,426,597
160,876,566
164,531,716
166,955,284
160,950,314
164,138,409
166,865,358
168,517,177
169,875,082
170,960,180
172,678,937
177,117,775
177,465,772
179,047,186
175,672,181
169,344,497
171,740,442
205,008,393
203,370,913
209,586,320
208,741,968
210,987,071
218,071,741
237,732,389
231,635,720
251,175,551
249,443,094
260,889,276
250,434,440
272,101,859
273,280,185
273,280,185272,101,859250,434,440260,889,276249,443,094251,175,551231,635,720237,732,389218,071,741210,987,071208,741,968209,586,320203,370,913205,008,393171,740,442169,344,497175,672,181179,047,186177,465,772177,117,775172,678,937170,960,180169,875,082168,517,177166,865,358164,138,409160,950,314166,955,284164,531,716160,876,566168,426,597159,893,042165,815,163166,137,829160,153,163162,702,670158,454,724157,202,277162,276,191157,735,597160,403,569139,373,324131,053,982136,182,871141,223,707144,289,133000112,313,685111,491,294115,332,033124,601,606120,952,335115,878,442121,459,960113,637,266118,581,385108,632,340110,697,55396,215,08992,313,47288,175,83988,557,008
   > Total Current Assets 
36,128,225
35,124,814
36,366,883
36,640,790
41,772,868
47,674,861
39,233,542
40,657,917
43,173,698
42,653,281
41,342,863
45,112,661
38,759,432
35,903,020
37,752,953
0
0
0
70,312,351
66,499,020
64,723,530
61,372,256
67,003,769
66,806,814
62,597,947
73,507,965
68,756,385
68,578,848
68,369,430
66,644,709
72,334,786
72,740,340
69,836,540
76,290,230
72,701,783
67,923,213
69,450,321
67,712,266
70,612,511
70,933,300
71,336,558
73,859,936
73,568,403
73,856,223
76,480,066
80,803,606
79,133,810
77,107,441
71,673,323
78,005,606
81,236,202
80,790,836
84,829,601
84,461,151
89,396,251
92,852,068
95,442,445
96,435,580
104,206,800
103,305,324
113,788,618
109,169,573
126,782,970
126,601,938
126,601,938126,782,970109,169,573113,788,618103,305,324104,206,80096,435,58095,442,44592,852,06889,396,25184,461,15184,829,60180,790,83681,236,20278,005,60671,673,32377,107,44179,133,81080,803,60676,480,06673,856,22373,568,40373,859,93671,336,55870,933,30070,612,51167,712,26669,450,32167,923,21372,701,78376,290,23069,836,54072,740,34072,334,78666,644,70968,369,43068,578,84868,756,38573,507,96562,597,94766,806,81467,003,76961,372,25664,723,53066,499,02070,312,35100037,752,95335,903,02038,759,43245,112,66141,342,86342,653,28143,173,69840,657,91739,233,54247,674,86141,772,86836,640,79036,366,88335,124,81436,128,225
       Cash And Cash Equivalents 
10,403,051
8,921,398
9,562,258
7,807,742
8,378,974
17,387,589
13,849,346
13,272,257
15,705,958
15,702,387
9,330,478
10,974,293
10,620,016
11,300,678
11,046,420
0
0
0
30,815,862
26,923,823
25,074,470
24,024,804
24,170,921
24,222,029
25,461,584
37,170,182
30,676,265
29,159,678
22,000,780
23,218,944
29,184,626
26,368,151
25,573,431
23,624,994
24,636,679
26,703,071
24,439,420
23,307,111
27,820,570
27,254,337
28,229,432
27,836,749
22,526,787
22,315,186
22,898,875
27,685,572
28,241,041
31,244,308
23,450,393
29,437,605
29,399,182
31,660,804
31,492,516
35,822,688
36,123,988
35,331,047
37,413,122
36,474,649
35,655,148
31,766,841
29,237,999
30,274,819
15,025,023
24,971,478
24,971,47815,025,02330,274,81929,237,99931,766,84135,655,14836,474,64937,413,12235,331,04736,123,98835,822,68831,492,51631,660,80429,399,18229,437,60523,450,39331,244,30828,241,04127,685,57222,898,87522,315,18622,526,78727,836,74928,229,43227,254,33727,820,57023,307,11124,439,42026,703,07124,636,67923,624,99425,573,43126,368,15129,184,62623,218,94422,000,78029,159,67830,676,26537,170,18225,461,58424,222,02924,170,92124,024,80425,074,47026,923,82330,815,86200011,046,42011,300,67810,620,01610,974,2939,330,47815,702,38715,705,95813,272,25713,849,34617,387,5898,378,9747,807,7429,562,2588,921,39810,403,051
       Short-term Investments 
22,934,855
20,805,242
21,209,842
23,312,562
25,686,921
19,314,970
21,954,807
21,112,453
21,020,412
21,585,393
27,109,700
27,231,831
26,180,070
19,483,293
19,768,147
0
0
0
24,845,607
21,988,475
23,836,826
23,586,048
31,799,933
30,307,447
24,731,154
24,117,629
29,043,776
29,180,660
32,805,429
32,705,759
32,939,790
33,225,792
32,408,433
38,458,159
37,017,139
30,768,889
31,739,402
31,175,263
31,379,335
32,379,140
28,234,736
31,126,841
37,627,004
38,930,980
39,672,198
41,269,755
42,494,525
37,189,779
36,677,181
35,309,597
38,772,722
38,616,495
39,797,256
40,013,923
45,790,762
48,642,909
49,327,887
48,568,391
60,818,116
62,867,597
75,099,623
71,172,312
105,060,568
93,383,670
93,383,670105,060,56871,172,31275,099,62362,867,59760,818,11648,568,39149,327,88748,642,90945,790,76240,013,92339,797,25638,616,49538,772,72235,309,59736,677,18137,189,77942,494,52541,269,75539,672,19838,930,98037,627,00431,126,84128,234,73632,379,14031,379,33531,175,26331,739,40230,768,88937,017,13938,458,15932,408,43333,225,79232,939,79032,705,75932,805,42929,180,66029,043,77624,117,62924,731,15430,307,44731,799,93323,586,04823,836,82621,988,47524,845,60700019,768,14719,483,29326,180,07027,231,83127,109,70021,585,39321,020,41221,112,45321,954,80719,314,97025,686,92123,312,56221,209,84220,805,24222,934,855
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,009,016
10,817,284
9,029,472
5,985,870
7,867,690
6,404,196
8,662,049
5,611,590
6,297,725
7,285,113
6,192,247
7,503,042
7,546,894
6,588,147
10,676,435
8,331,258
5,994,222
6,864,399
8,610,699
8,382,452
7,885,698
8,620,162
11,267,736
9,068,638
8,598,272
7,650,520
7,735,506
5,629,550
4,428,679
5,339,632
8,615,996
8,807,183
6,882,765
9,370,482
5,310,372
5,462,422
5,999,184
5,330,383
7,952,153
6,238,771
5,000,464
5,588,914
5,276,580
4,297,184
4,315,303
4,315,3034,297,1845,276,5805,588,9145,000,4646,238,7717,952,1535,330,3835,999,1845,462,4225,310,3729,370,4826,882,7658,807,1838,615,9965,339,6324,428,6795,629,5507,735,5067,650,5208,598,2729,068,63811,267,7368,620,1627,885,6988,382,4528,610,6996,864,3995,994,2228,331,25810,676,4356,588,1477,546,8947,503,0426,192,2477,285,1136,297,7255,611,5908,662,0496,404,1967,867,6905,985,8709,029,47210,817,28410,009,0160000000000000000000
       Inventory 
376,839
692,643
266,510
1,170,760
813,815
2,204,627
164,750
2,429,524
1,396,537
699,221
2,765,181
1,265,226
138,416
1,134,118
862,096
0
0
0
2,823,387
3,017,212
3,656,798
3,052,946
3,842,235
2,988,990
4,458,748
2,366,271
2,340,823
2,811,759
5,225,781
3,301,535
1,689,407
4,494,465
4,535,375
2,527,733
2,043,313
3,835,907
5,824,075
3,928,847
2,654,837
3,037,573
5,655,352
2,737,088
3,577,022
3,142,351
4,915,013
3,353,462
2,244,166
3,682,484
5,673,668
4,091,671
3,884,773
3,104,746
3,967,650
2,796,254
1,782,284
2,445,607
3,168,654
1,738,453
1,244,629
2,020,297
2,199,511
764,115
661,518
2,164,352
2,164,352661,518764,1152,199,5112,020,2971,244,6291,738,4533,168,6542,445,6071,782,2842,796,2543,967,6503,104,7463,884,7734,091,6715,673,6683,682,4842,244,1663,353,4624,915,0133,142,3513,577,0222,737,0885,655,3523,037,5732,654,8373,928,8475,824,0753,835,9072,043,3132,527,7334,535,3754,494,4651,689,4073,301,5355,225,7812,811,7592,340,8232,366,2714,458,7482,988,9903,842,2353,052,9463,656,7983,017,2122,823,387000862,0961,134,118138,4161,265,2262,765,181699,2211,396,5372,429,524164,7502,204,627813,8151,170,760266,510692,643376,839
       Other Current Assets 
2,413,480
4,705,531
5,328,273
4,349,726
6,893,158
8,767,675
3,264,639
3,843,683
5,050,791
4,666,280
2,137,504
5,641,311
1,820,930
3,984,931
6,076,290
0
0
0
11,827,495
14,569,510
12,155,436
10,708,458
7,190,680
9,288,348
7,946,461
9,853,883
6,695,521
7,426,751
8,337,440
7,418,471
8,520,962
8,651,932
7,319,301
11,679,344
9,004,652
6,615,346
7,447,424
9,301,045
8,757,769
8,262,250
9,217,038
12,159,258
9,837,591
9,467,706
8,993,980
8,494,816
6,154,078
4,990,870
5,872,081
9,166,733
9,179,525
7,408,790
9,572,178
5,828,286
236,796
389,717
116,570
165,676
250,135
144,387
166,288
65,329
85,421
53,060
53,06085,42165,329166,288144,387250,135165,676116,570389,717236,7965,828,2869,572,1787,408,7909,179,5259,166,7335,872,0814,990,8706,154,0788,494,8168,993,9809,467,7069,837,59112,159,2589,217,0388,262,2508,757,7699,301,0457,447,4246,615,3469,004,65211,679,3447,319,3018,651,9328,520,9627,418,4718,337,4407,426,7516,695,5219,853,8837,946,4619,288,3487,190,68010,708,45812,155,43614,569,51011,827,4950006,076,2903,984,9311,820,9305,641,3112,137,5044,666,2805,050,7913,843,6833,264,6398,767,6756,893,1584,349,7265,328,2734,705,5312,413,480
   > Long-term Assets 
52,428,783
53,051,025
55,946,589
59,574,299
68,924,685
60,957,479
79,347,843
72,979,349
78,286,262
73,225,161
79,609,472
79,488,945
76,572,601
75,588,274
74,560,732
0
0
0
73,976,782
74,724,687
71,459,341
69,681,726
72,369,555
93,596,755
95,137,650
88,768,226
88,445,891
89,875,876
94,333,240
93,508,454
93,803,044
93,074,823
90,056,502
92,136,367
88,174,783
96,608,503
97,504,963
93,238,048
93,525,898
95,932,058
97,180,619
96,015,146
97,391,777
98,822,714
100,637,710
96,662,166
99,913,376
98,564,740
97,671,174
93,734,836
123,772,191
122,580,077
124,756,719
124,280,818
121,590,819
125,219,674
142,289,945
135,200,141
146,968,751
146,137,770
147,100,658
141,264,867
145,318,889
146,678,248
146,678,248145,318,889141,264,867147,100,658146,137,770146,968,751135,200,141142,289,945125,219,674121,590,819124,280,818124,756,719122,580,077123,772,19193,734,83697,671,17498,564,74099,913,37696,662,166100,637,71098,822,71497,391,77796,015,14697,180,61995,932,05893,525,89893,238,04897,504,96396,608,50388,174,78392,136,36790,056,50293,074,82393,803,04493,508,45494,333,24089,875,87688,445,89188,768,22695,137,65093,596,75572,369,55569,681,72671,459,34174,724,68773,976,78200074,560,73275,588,27476,572,60179,488,94579,609,47273,225,16178,286,26272,979,34979,347,84360,957,47968,924,68559,574,29955,946,58953,051,02552,428,783
       Property Plant Equipment 
9,564,977
7,461,382
10,638,666
11,264,173
12,181,036
11,384,232
13,018,206
12,743,364
12,338,403
11,985,283
9,137,006
8,764,331
11,706,270
11,299,681
10,567,306
0
0
0
26,767,015
26,204,831
24,380,520
23,304,198
23,641,778
47,170,341
46,803,439
47,245,783
43,526,964
44,597,694
47,098,017
47,318,450
46,950,217
46,337,128
45,673,088
46,542,315
45,569,632
46,032,159
46,303,707
44,889,816
44,227,382
45,634,663
46,673,893
47,788,177
47,299,998
47,956,839
48,027,972
47,740,605
47,217,182
46,575,262
46,596,846
45,490,637
74,974,896
73,799,317
73,817,661
73,648,805
73,361,196
73,160,032
72,519,179
71,929,810
105,257,400
104,225,435
103,713,387
99,825,580
97,474,918
97,306,764
97,306,76497,474,91899,825,580103,713,387104,225,435105,257,40071,929,81072,519,17973,160,03273,361,19673,648,80573,817,66173,799,31774,974,89645,490,63746,596,84646,575,26247,217,18247,740,60548,027,97247,956,83947,299,99847,788,17746,673,89345,634,66344,227,38244,889,81646,303,70746,032,15945,569,63246,542,31545,673,08846,337,12846,950,21747,318,45047,098,01744,597,69443,526,96447,245,78346,803,43947,170,34123,641,77823,304,19824,380,52026,204,83126,767,01500010,567,30611,299,68111,706,2708,764,3319,137,00611,985,28312,338,40312,743,36413,018,20611,384,23212,181,03611,264,17310,638,6667,461,3829,564,977
       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
0
0
0
0
0
0
0
0
0
0
33,734,680
34,384,141
32,146,006
33,279,036
34,979,486
35,367,665
33,138,483
34,978,896
35,721,286
37,715,382
34,182,341
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000034,182,34137,715,38235,721,28634,978,89633,138,48335,367,66534,979,48633,279,03632,146,00634,384,14133,734,68000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
700,928
707,957
619,099
0
0
0
2,208,146
2,229,886
2,070,481
2,049,824
1,989,228
1,890,975
1,935,582
1,957,872
1,946,513
1,953,415
1,994,699
1,903,020
1,851,686
1,804,711
1,693,323
1,752,904
1,819,679
1,836,509
1,845,996
1,929,711
1,621,643
1,608,605
1,537,101
1,534,805
1,584,896
1,593,567
1,587,034
1,555,780
1,636,560
1,602,807
1,593,933
1,542,572
1,571,436
1,574,581
1,620,270
1,631,030
1,645,388
1,651,494
1,696,380
1,552,018
400,097
391,567
397,664
386,907
207,557
207,649
207,649207,557386,907397,664391,567400,0971,552,0181,696,3801,651,4941,645,3881,631,0301,620,2701,574,5811,571,4361,542,5721,593,9331,602,8071,636,5601,555,7801,587,0341,593,5671,584,8961,534,8051,537,1011,608,6051,621,6431,929,7111,845,9961,836,5091,819,6791,752,9041,693,3231,804,7111,851,6861,903,0201,994,6991,953,4151,946,5131,957,8721,935,5821,890,9751,989,2282,049,8242,070,4812,229,8862,208,146000619,099707,957700,928000000000000
       Long-term Assets Other 
23,870,825
24,005,011
22,167,206
24,012,781
26,322,961
20,039,082
22,344,400
21,525,652
21,433,611
21,996,109
31,782,992
32,001,370
30,831,561
23,378,789
23,432,162
0
0
0
27,333,841
24,554,721
26,505,193
26,394,931
34,966,275
33,440,240
27,869,169
27,662,959
35,721,530
35,586,026
39,462,445
39,206,244
39,402,330
39,658,111
38,920,725
45,112,962
42,639,088
44,235,566
45,118,571
43,921,405
44,179,229
45,004,340
40,806,783
43,634,481
50,060,106
51,386,896
51,871,063
53,376,201
55,766,554
50,401,454
49,894,358
47,268,956
51,234,308
51,074,394
52,474,108
52,430,199
58,170,285
60,960,406
61,182,784
60,286,804
0
0
0
-1
0
0
00-100060,286,80461,182,78460,960,40658,170,28552,430,19952,474,10851,074,39451,234,30847,268,95649,894,35850,401,45455,766,55453,376,20151,871,06351,386,89650,060,10643,634,48140,806,78345,004,34044,179,22943,921,40545,118,57144,235,56642,639,08845,112,96238,920,72539,658,11139,402,33039,206,24439,462,44535,586,02635,721,53027,662,95927,869,16933,440,24034,966,27526,394,93126,505,19324,554,72127,333,84100023,432,16223,378,78930,831,56132,001,37031,782,99221,996,10921,433,61121,525,65222,344,40020,039,08226,322,96124,012,78122,167,20624,005,01123,870,825
> Total Liabilities 
12,314,631
12,240,472
16,210,260
15,807,171
21,573,501
22,279,379
18,152,293
16,099,632
17,119,320
15,045,649
16,578,431
15,538,029
18,173,022
9,914,149
14,438,237
0
0
0
27,813,027
24,696,271
28,126,219
25,075,529
28,982,430
35,538,724
30,562,821
32,060,729
25,595,682
28,880,243
28,781,739
28,160,318
37,289,929
35,268,660
34,152,165
34,337,431
32,087,377
33,574,681
34,375,869
33,411,055
34,634,611
34,838,055
32,930,783
37,534,109
33,056,204
32,056,544
32,451,038
33,376,948
31,953,956
35,279,183
31,635,103
34,905,827
41,011,756
39,480,055
41,447,995
34,646,348
34,973,588
38,996,565
39,469,228
41,551,455
26,183,174
26,286,377
27,612,020
25,454,284
25,945,258
25,169,132
25,169,13225,945,25825,454,28427,612,02026,286,37726,183,17441,551,45539,469,22838,996,56534,973,58834,646,34841,447,99539,480,05541,011,75634,905,82731,635,10335,279,18331,953,95633,376,94832,451,03832,056,54433,056,20437,534,10932,930,78334,838,05534,634,61133,411,05534,375,86933,574,68132,087,37734,337,43134,152,16535,268,66037,289,92928,160,31828,781,73928,880,24325,595,68232,060,72930,562,82135,538,72428,982,43025,075,52928,126,21924,696,27127,813,02700014,438,2379,914,14918,173,02215,538,02916,578,43115,045,64917,119,32016,099,63218,152,29322,279,37921,573,50115,807,17116,210,26012,240,47212,314,631
   > Total Current Liabilities 
2,278,964
2,368,535
6,090,805
4,069,056
9,061,440
10,853,253
5,139,767
5,456,600
4,166,223
4,248,778
4,431,771
4,683,508
7,880,315
3,044,681
4,559,905
0
0
0
11,855,357
8,133,405
11,050,957
7,954,458
9,266,007
10,363,773
7,338,907
8,261,133
5,616,237
8,731,831
8,218,337
7,423,969
16,448,666
14,040,781
13,126,811
13,749,598
11,713,929
13,119,151
13,569,730
12,310,683
13,708,814
13,707,020
15,566,998
16,949,048
13,633,195
12,363,481
12,295,049
13,323,746
11,381,521
15,200,985
10,892,031
14,033,144
14,004,829
12,240,389
13,818,918
6,776,567
6,404,763
9,257,639
6,320,563
9,135,711
6,887,049
7,061,893
8,302,530
5,997,376
6,899,028
6,016,869
6,016,8696,899,0285,997,3768,302,5307,061,8936,887,0499,135,7116,320,5639,257,6396,404,7636,776,56713,818,91812,240,38914,004,82914,033,14410,892,03115,200,98511,381,52113,323,74612,295,04912,363,48113,633,19516,949,04815,566,99813,707,02013,708,81412,310,68313,569,73013,119,15111,713,92913,749,59813,126,81114,040,78116,448,6667,423,9698,218,3378,731,8315,616,2378,261,1337,338,90710,363,7739,266,0077,954,45811,050,9578,133,40511,855,3570004,559,9053,044,6817,880,3154,683,5084,431,7714,248,7784,166,2235,456,6005,139,76710,853,2539,061,4404,069,0566,090,8052,368,5352,278,964
       Short-term Debt 
354,459
365,644
313,393
313,393
319,981
313,393
320,450
320,925
320,450
321,408
321,899
322,147
320,952
313,393
313,393
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000313,393313,393320,952322,147321,899321,408320,450320,925320,450313,393319,981313,393313,393365,644354,459
       Accounts payable 
113,721
591,117
91,854
1,246,029
4,824,930
2,119,939
418,586
1,624,763
134,650
1,926,546
2,656,204
2,205,883
420,856
713,823
0
0
0
0
5,253,968
3,683,627
4,606,928
5,168,661
4,132,549
4,214,089
4,367,305
0
2,721,216
0
0
0
3,520,626
3,825,311
0
0
3,435,437
4,097,462
5,685,104
0
4,869,693
4,827,240
7,086,908
7,443,053
5,787,238
4,335,910
4,328,257
4,557,260
2,473,823
2,540,033
3,876,351
5,693,297
4,477,068
4,111,440
5,280,508
2,942,577
2,821,787
2,788,359
2,437,004
4,209,431
2,296,609
2,056,603
2,190,539
1,757,465
1,336,025
2,164,560
2,164,5601,336,0251,757,4652,190,5392,056,6032,296,6094,209,4312,437,0042,788,3592,821,7872,942,5775,280,5084,111,4404,477,0685,693,2973,876,3512,540,0332,473,8234,557,2604,328,2574,335,9105,787,2387,443,0537,086,9084,827,2404,869,69305,685,1044,097,4623,435,437003,825,3113,520,6260002,721,21604,367,3054,214,0894,132,5495,168,6614,606,9283,683,6275,253,9680000713,823420,8562,205,8832,656,2041,926,546134,6501,624,763418,5862,119,9394,824,9301,246,02991,854591,117113,721
       Other Current Liabilities 
1,810,784
1,411,774
5,685,558
2,509,634
2,910,950
8,419,921
3,312,091
2,022,489
3,711,123
1,266,029
1,237,746
2,155,478
2,573,268
2,017,465
4,246,512
0
0
0
3,449,482
3,892,765
6,091,282
2,492,410
5,133,458
6,149,684
2,795,416
8,010,988
2,895,021
8,731,823
7,961,579
7,169,144
10,805,245
9,486,747
13,101,245
13,194,254
8,080,504
8,930,529
7,878,493
12,161,851
8,772,830
8,709,782
8,403,439
8,997,838
7,604,540
7,599,933
7,527,697
8,085,512
8,504,552
12,567,028
7,009,373
8,218,481
8,694,308
7,723,245
8,040,576
3,833,989
3,582,976
6,469,280
3,883,559
4,926,279
1,205,542
46,213
23,825
286,890
114,920
51,581
51,581114,920286,89023,82546,2131,205,5424,926,2793,883,5596,469,2803,582,9763,833,9898,040,5767,723,2458,694,3088,218,4817,009,37312,567,0288,504,5528,085,5127,527,6977,599,9337,604,5408,997,8388,403,4398,709,7828,772,83012,161,8517,878,4938,930,5298,080,50413,194,25413,101,2459,486,74710,805,2457,169,1447,961,5798,731,8232,895,0218,010,9882,795,4166,149,6845,133,4582,492,4106,091,2823,892,7653,449,4820004,246,5122,017,4652,573,2682,155,4781,237,7461,266,0293,711,1232,022,4893,312,0918,419,9212,910,9502,509,6345,685,5581,411,7741,810,784
   > Long-term Liabilities 
10,035,666
9,871,937
10,119,456
11,738,116
12,512,062
11,426,127
13,012,526
10,643,031
12,953,097
10,796,871
12,146,660
10,854,521
10,292,707
6,869,467
9,878,331
0
0
0
15,957,669
16,562,866
17,075,262
17,121,071
19,716,423
25,174,952
23,223,914
23,799,596
19,979,444
20,148,412
20,563,403
20,736,348
20,841,263
21,227,880
21,025,353
20,587,832
20,373,448
20,455,530
20,806,139
21,100,372
20,925,797
21,131,035
17,363,784
20,585,061
19,423,009
19,693,063
20,155,989
20,053,202
20,572,435
20,078,198
20,743,072
20,872,684
27,006,926
27,239,665
27,629,077
27,869,781
28,568,825
29,738,926
33,148,665
32,415,744
19,296,125
19,224,484
19,309,489
19,456,907
19,046,230
19,152,263
19,152,26319,046,23019,456,90719,309,48919,224,48419,296,12532,415,74433,148,66529,738,92628,568,82527,869,78127,629,07727,239,66527,006,92620,872,68420,743,07220,078,19820,572,43520,053,20220,155,98919,693,06319,423,00920,585,06117,363,78421,131,03520,925,79721,100,37220,806,13920,455,53020,373,44820,587,83221,025,35321,227,88020,841,26320,736,34820,563,40320,148,41219,979,44423,799,59623,223,91425,174,95219,716,42317,121,07117,075,26216,562,86615,957,6690009,878,3316,869,46710,292,70710,854,52112,146,66010,796,87112,953,09710,643,03113,012,52611,426,12712,512,06211,738,11610,119,4569,871,93710,035,666
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,895,902
2,273,714
2,314,354
4,947,853
4,991,446
2,169,244
2,301,030
295,967
405,594
504,598
619,191
394,489
498,368
391,612
513,326
15
61,487
277,626
468,762
20,925,797
21,131,035
17,363,785
20,585,061
19,423,009
19,693,063
20,155,989
20,053,202
20,572,435
20,078,198
20,743,072
20,872,684
27,006,926
27,239,665
27,629,077
27,869,781
28,568,825
29,738,926
33,148,665
32,415,744
19,009,849
0
0
0
0
0
0000019,009,84932,415,74433,148,66529,738,92628,568,82527,869,78127,629,07727,239,66527,006,92620,872,68420,743,07220,078,19820,572,43520,053,20220,155,98919,693,06319,423,00920,585,06117,363,78521,131,03520,925,797468,762277,62661,48715513,326391,612498,368394,489619,191504,598405,594295,9672,301,0302,169,2444,991,4464,947,8532,314,3542,273,7143,895,9020000000000000000000
> Total Stockholder Equity
76,242,377
75,935,367
76,103,212
80,407,917
89,124,051
86,352,961
100,429,092
97,537,635
104,340,640
100,832,793
104,373,904
109,063,577
97,159,011
101,577,145
97,875,448
0
0
0
109,384,180
109,271,650
102,559,818
100,570,014
104,887,638
119,678,835
121,613,469
124,403,909
125,477,505
123,071,744
127,040,460
125,360,870
122,382,493
124,071,162
118,923,403
126,760,710
121,845,142
123,687,978
125,079,202
120,356,135
121,995,503
124,452,374
128,239,662
125,018,686
130,277,658
132,961,004
136,905,964
136,241,061
139,076,461
132,472,981
129,680,022
128,878,458
156,087,424
155,817,798
159,614,324
165,643,486
167,384,798
170,708,531
189,731,778
182,086,186
215,650,259
215,218,284
225,397,730
219,308,233
241,743,619
243,504,008
243,504,008241,743,619219,308,233225,397,730215,218,284215,650,259182,086,186189,731,778170,708,531167,384,798165,643,486159,614,324155,817,798156,087,424128,878,458129,680,022132,472,981139,076,461136,241,061136,905,964132,961,004130,277,658125,018,686128,239,662124,452,374121,995,503120,356,135125,079,202123,687,978121,845,142126,760,710118,923,403124,071,162122,382,493125,360,870127,040,460123,071,744125,477,505124,403,909121,613,469119,678,835104,887,638100,570,014102,559,818109,271,650109,384,18000097,875,448101,577,14597,159,011109,063,577104,373,904100,832,793104,340,64097,537,635100,429,09286,352,96189,124,05180,407,91776,103,21275,935,36776,242,377
   Common Stock
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,245,224
0
0
0
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
5,245,224
0
0
0
0
0
000005,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2245,245,2240005,245,2245,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,000
   Retained Earnings 
67,883,684
67,744,512
67,744,518
69,024,017
71,240,725
74,878,233
76,265,763
79,120,614
80,158,086
83,641,715
85,819,566
88,309,497
88,645,912
93,109,543
83,387,716
0
0
0
99,163,650
98,604,917
100,654,025
100,671,561
104,176,557
103,190,428
102,839,323
102,782,020
103,872,266
100,861,968
100,943,065
100,643,115
98,303,847
99,647,849
98,113,333
100,622,963
100,218,019
100,160,008
100,535,745
99,771,742
100,595,498
101,576,047
101,412,701
99,654,829
101,003,985
101,879,057
103,678,525
104,635,178
105,266,673
100,723,361
99,495,064
102,209,598
104,371,618
104,547,837
106,463,967
112,222,548
115,546,423
115,277,861
118,616,602
118,223,808
129,429,702
130,042,547
139,762,710
138,806,966
165,095,376
170,581,440
170,581,440165,095,376138,806,966139,762,710130,042,547129,429,702118,223,808118,616,602115,277,861115,546,423112,222,548106,463,967104,547,837104,371,618102,209,59899,495,064100,723,361105,266,673104,635,178103,678,525101,879,057101,003,98599,654,829101,412,701101,576,047100,595,49899,771,742100,535,745100,160,008100,218,019100,622,96398,113,33399,647,84998,303,847100,643,115100,943,065100,861,968103,872,266102,782,020102,839,323103,190,428104,176,557100,671,561100,654,02598,604,91799,163,65000083,387,71693,109,54388,645,91288,309,49785,819,56683,641,71580,158,08679,120,61476,265,76374,878,23371,240,72569,024,01767,744,51867,744,51267,883,684
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-6,528,084-2,908,8310000000000000000000
   Other Stockholders Equity 
3,358,693
3,190,855
3,358,694
6,383,900
12,883,326
6,474,728
19,163,329
13,417,021
19,182,554
12,191,078
13,554,338
15,754,080
3,513,099
3,467,602
9,242,508
0
0
0
4,975,306
5,421,509
-3,339,431
-5,346,771
-4,534,143
11,243,183
13,528,922
16,376,665
16,360,016
16,964,552
20,852,171
19,472,531
18,833,422
19,178,089
15,564,846
20,892,523
16,381,900
18,282,746
19,298,233
15,339,169
16,154,782
17,631,103
21,581,737
20,118,633
24,028,450
25,836,724
27,982,216
26,360,659
28,564,565
26,504,396
24,939,735
21,423,636
46,470,583
46,024,737
47,905,134
48,175,715
46,593,151
50,185,447
65,869,953
58,617,155
84,206,212
0
0
0
0
0
0000084,206,21258,617,15565,869,95350,185,44746,593,15148,175,71547,905,13446,024,73746,470,58321,423,63624,939,73526,504,39628,564,56526,360,65927,982,21625,836,72424,028,45020,118,63321,581,73717,631,10316,154,78215,339,16919,298,23318,282,74616,381,90020,892,52315,564,84619,178,08918,833,42219,472,53120,852,17116,964,55216,360,01616,376,66513,528,92211,243,183-4,534,143-5,346,771-3,339,4315,421,5094,975,3060009,242,5083,467,6023,513,09915,754,08013,554,33812,191,07819,182,55413,417,02119,163,3296,474,72812,883,3266,383,9003,358,6943,190,8553,358,693



6.4. Balance Sheets

Currency in KRW. All numbers in thousands.