Kyung Dong Navien Co., Ltd.
KRX:009450.KS
86800 (KRW) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||
Current Assets: | |||||||||||||||||
Cash & Cash Equivalents
| 82,771.721 | 77,689.475 | 44,395.549 | 37,229.751 | 21,216.649 | 26,239.934 | 28,758.981 | 22,305.248 | 18,074.253 | 19,583.718 | 16,824.419 | 40,827.841 | 32,829.505 | 36,016.723 | 37,055.988 | 17,439.441 | 10,490.156 |
Short Term Investments
| 18,842.12 | 4,361.417 | 4,814.698 | 24,122.716 | 4,143.535 | 112.227 | 91.035 | 88.885 | 368.14 | -17,113.346 | 400 | -11,922.12 | 0 | 50 | 130.643 | 135.145 | 17,443.917 |
Cash and Short Term Investments
| 101,613.841 | 82,050.892 | 49,210.247 | 61,352.467 | 25,360.184 | 26,352.161 | 28,850.016 | 22,394.133 | 18,442.393 | 19,583.718 | 17,224.419 | 40,827.841 | 32,829.505 | 36,066.723 | 37,186.631 | 17,574.586 | 27,934.073 |
Net Receivables
| 132,450.815 | 129,047.574 | 164,101.574 | 121,078.594 | 110,804.614 | 110,600.028 | 91,670.046 | 63,029.118 | 52,626.86 | 56,837.967 | 45,094.259 | 45,015.892 | 35,895.01 | 0 | 41,659.585 | 45,777.208 | 0 |
Inventory
| 300,744.11 | 311,939.316 | 262,270.192 | 177,987.455 | 138,114.361 | 150,049.77 | 110,374.505 | 89,997.026 | 87,185.691 | 83,525.372 | 71,724.409 | 59,527.947 | 60,788.326 | 45,854.197 | 41,101.452 | 50,025.648 | 33,232.538 |
Other Current Assets
| 20,053.31 | 0 | -0 | 0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0.001 | 0 | 0.001 | 0 | 36,557.555 | 0.001 | 0.002 | 41,083.577 |
Total Current Assets
| 554,862.076 | 523,037.782 | 475,582.013 | 360,418.517 | 274,279.157 | 287,001.959 | 230,894.567 | 175,420.277 | 158,254.944 | 159,947.056 | 134,043.087 | 145,371.681 | 129,512.842 | 118,478.475 | 119,947.669 | 113,377.444 | 102,250.188 |
Non-Current Assets: | |||||||||||||||||
Property, Plant & Equipment, Net
| 394,375.084 | 378,745.007 | 363,078.107 | 303,896.227 | 278,770.581 | 248,979.361 | 221,945.791 | 203,718.091 | 195,089.5 | 190,970.831 | 184,422.743 | 120,050.563 | 103,309.756 | 89,619.458 | 63,960.433 | 57,817.273 | 56,199.032 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 18,515.752 | 15,585.707 | 12,179.952 | 10,242.208 | 9,700.146 | 9,586.524 | 8,811.016 | 8,562.984 | 8,759.343 | 9,273.798 | 9,800.601 | 12,236.844 | 10,609.197 | 1,988.425 | 2,137.593 | 2,178.081 | 2,195.718 |
Goodwill and Intangible Assets
| 18,515.752 | 15,585.707 | 12,179.952 | 10,242.208 | 9,700.146 | 9,586.524 | 8,811.016 | 8,562.984 | 8,759.343 | 9,273.798 | 9,800.601 | 12,236.844 | 10,609.197 | 1,988.425 | 2,137.593 | 2,178.081 | 2,195.718 |
Long Term Investments
| 38,766.213 | 34,107.335 | 15,921.546 | -16,116.434 | 5,643.336 | 10,797.426 | 15,116.724 | 15,221.742 | 16,082.805 | 35,776.268 | 11,105.924 | 21,907.798 | 0 | 7,642.891 | 8,083.279 | 15,912.384 | -5,697.574 |
Tax Assets
| 69,267.042 | 46,494.545 | 33,554.706 | 22,065.961 | 17,008.419 | 12,094.743 | 12,233.512 | 12,170.718 | 9,386.728 | 5,691.003 | 1,702.256 | 162.951 | 0 | 2,681.012 | 2,419.227 | 1,188.196 | 983.22 |
Other Non-Current Assets
| 100.077 | 20,049.053 | 33,568.204 | 54,182.26 | 24,406.704 | 15,135.806 | 14,695.6 | 14,660.891 | 14,511.05 | 0.001 | 13,705.256 | -0.001 | 19,779.221 | 13,515.703 | 7,514.438 | 6,914.922 | 24,081.908 |
Total Non-Current Assets
| 521,024.168 | 494,981.647 | 458,302.515 | 374,270.221 | 335,529.186 | 296,593.86 | 272,802.643 | 254,334.425 | 243,829.425 | 241,711.901 | 220,736.78 | 154,358.156 | 133,698.175 | 115,447.489 | 84,114.97 | 84,010.856 | 77,762.304 |
Total Assets
| 1,075,886.244 | 1,018,019.429 | 933,884.529 | 734,688.738 | 609,808.343 | 583,595.818 | 503,697.21 | 429,754.702 | 402,084.368 | 401,658.957 | 354,779.867 | 299,729.837 | 263,211.016 | 233,925.964 | 204,062.639 | 197,388.3 | 180,012.492 |
Liabilities & Equity: | |||||||||||||||||
Current Liabilities: | |||||||||||||||||
Account Payables
| 152,647.192 | 112,060.889 | 171,609.43 | 91,415.933 | 92,666.117 | 77,239.026 | 92,109.771 | 83,657.318 | 65,252.087 | 54,242.303 | 50,650.491 | 56,130.651 | 41,324.37 | 34,694.355 | 32,721.562 | 21,645.191 | 20,697.943 |
Short Term Debt
| 99,486.297 | 180,337.445 | 101,127.94 | 113,666.239 | 73,152.592 | 101,075.167 | 42,723.082 | 22,329.123 | 53,057.459 | 85,686.86 | 34,313.231 | 6,417.564 | 7,245.582 | 3,733.053 | 277.533 | 150.4 | 0 |
Tax Payables
| 16,429.98 | 13,931.229 | 24,307.564 | 7,466.878 | 12,113.25 | 5,019.346 | 5,262.504 | 8,049.557 | 6,520.543 | 2,674.016 | 3,382.206 | 2,288.295 | 2,048.955 | 1,001.743 | 738.74 | 3,599.316 | 2,217.526 |
Deferred Revenue
| 42,294.2 | 23,291.9 | 161,993.749 | 132,894.445 | 104,434.832 | 18,194.83 | 85,006.893 | 71,502.659 | 58,816.168 | 46,395.724 | 64,504.835 | 37,641.23 | 33,086.74 | 27,232.237 | 23,521.222 | 24,473.157 | 0 |
Other Current Liabilities
| 115,584.341 | 107,873.855 | 0 | -0 | 0 | 78,613.448 | 0 | 0.001 | 0.001 | -0.003 | -0 | -0.001 | 7.931 | 7.929 | 7.931 | 7.928 | 16,480.606 |
Total Current Liabilities
| 410,012.03 | 423,564.089 | 434,731.12 | 337,976.617 | 270,253.541 | 275,122.471 | 219,839.746 | 177,489.101 | 177,125.715 | 186,324.883 | 149,468.556 | 100,189.444 | 81,664.623 | 65,667.574 | 56,528.248 | 46,276.676 | 37,178.549 |
Non-Current Liabilities: | |||||||||||||||||
Long Term Debt
| 6,858.656 | 36,917.018 | 19,217.22 | 28,756.649 | 24,480.995 | 18,171.374 | 17,554.75 | 10,988.469 | 15,959.718 | 19,525.05 | 14,132.101 | 18,461.243 | 8,450.997 | 8,669.239 | 413.6 | 2,650 | 6,662.23 |
Deferred Revenue Non-Current
| 9,216.36 | 0 | -13,311.276 | -11,082.99 | -8,763.216 | -6,483.122 | -8,396.024 | -6,801.958 | 0 | 5,214.095 | 0 | 0 | 3,719.014 | 4,394.029 | 0 | 0 | 3,943.176 |
Deferred Tax Liabilities Non-Current
| 15,328.273 | 802.601 | 13,311.276 | 11,082.99 | 8,763.216 | 6,483.122 | 8,396.024 | 6,801.958 | 0 | 573.049 | 0 | 0 | 223.676 | 1,447.781 | 1,516.662 | 1,525.619 | 3,027.024 |
Other Non-Current Liabilities
| 49,875.677 | 39,031.136 | 29,520.727 | 19,791.626 | 14,031.183 | 10,198.357 | 9,796.216 | 2,514.942 | 2,922.327 | -0 | 3,898.223 | 5,203.756 | 1,038.132 | 0.002 | 4,047.399 | 4,574.477 | -0.001 |
Total Non-Current Liabilities
| 81,278.965 | 76,750.755 | 48,737.946 | 48,548.275 | 38,512.178 | 28,369.731 | 27,350.966 | 13,503.411 | 18,882.045 | 25,312.194 | 18,030.323 | 23,664.999 | 13,431.818 | 14,511.051 | 5,977.661 | 8,750.096 | 13,632.429 |
Total Liabilities
| 491,290.995 | 500,314.844 | 483,469.066 | 386,524.892 | 308,765.719 | 303,492.202 | 247,190.712 | 190,992.511 | 196,007.76 | 211,637.077 | 167,498.879 | 123,854.443 | 95,096.442 | 80,178.625 | 62,505.909 | 55,026.773 | 50,810.978 |
Equity: | |||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 14,568.592 | 14,568.592 | 14,568.592 | 13,604.73 | 12,739.51 | 12,739.51 | 12,739.51 | 12,739.51 | 12,739.51 | 12,739.51 | 12,739.51 | 12,739.51 | 12,739.51 | 12,739.51 | 11,520 | 11,520 | 11,520 |
Retained Earnings
| 208,546.709 | 434,491.599 | 378,639.672 | 302,936.795 | 261,200.559 | 239,991.086 | 220,040.035 | 196,202.655 | 162,501.345 | 147,073.127 | 141,466.666 | 131,392.583 | 124,498.242 | 110,536.039 | 104,009.28 | 101,451.222 | 94,846.333 |
Accumulated Other Comprehensive Income/Loss
| 234,501.255 | 179,463.49 | 156,544.365 | 184,049.642 | 205,317.22 | 187,784.903 | 175,757.013 | 153,081.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 126,978.693 | -110,819.102 | -99,337.172 | -152,427.326 | -178,446.31 | -160,646.311 | -152,030.061 | -125,967.516 | 28,639.796 | 28,130.746 | 31,148.175 | 29,822.956 | 28,941.311 | 28,930.323 | 24,491.852 | 27,831.649 | 21,230.234 |
Total Shareholders Equity
| 584,595.249 | 517,704.579 | 450,415.457 | 348,163.841 | 300,810.98 | 279,869.188 | 256,506.497 | 236,056.559 | 203,880.651 | 187,943.383 | 185,354.351 | 173,955.049 | 166,179.063 | 152,205.872 | 140,021.132 | 140,802.871 | 127,596.567 |
Total Equity
| 584,595.249 | 517,704.585 | 450,415.463 | 348,163.846 | 301,042.624 | 280,103.616 | 256,506.497 | 238,762.19 | 206,076.609 | 190,021.88 | 187,280.988 | 175,875.394 | 168,114.574 | 153,747.339 | 141,556.73 | 142,361.527 | 129,201.513 |
Total Liabilities & Shareholders Equity
| 1,075,886.244 | 1,018,019.429 | 933,884.529 | 734,688.738 | 609,808.343 | 583,595.818 | 503,697.21 | 429,754.702 | 402,084.368 | 401,658.957 | 354,779.867 | 299,729.837 | 263,211.016 | 233,925.964 | 204,062.639 | 197,388.3 | 180,012.491 |