Jb Financial

KOSE:A175330

Coreia do Sul / Finanças / Bancos

Resumo

Dividendos

Histórico Financeiro Bancos 10A

Preço Ação

17.410,00 KRW

Model Summary
-	-
Key Metrics	Latest
Total Revenue	2.380,9 B
Net Profit Margin	28,2%
Total Assets	65.517,3 B
Total Equity	5.484,9 B

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-14	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	12 Months

Net Revenue	457,209	1,121,727	1,295,161	1,516,603	1,598,755	1,596,986	1,651,721	1,956,628	2,122,914	2,216,941	2,380,882
% Growth		145.3%	15.5%	17.1%	5.4%	-0.1%	3.4%	18.5%	8.5%	4.4%

Adjusted Net Income	186,403	151,976	201,850	264,441	322,243	361,944	390,849	525,412	618,257	603,924	670,778
% Margin	40.8%	13.5%	15.6%	17.4%	20.2%	22.7%	23.7%	26.9%	29.1%	27.2%	28.2%

Adjusted Basic EPS	1,793.00	1,167.50	1,298.97	1,606.10	1,855.79	1,862.42	2,011.12	2,703.51	3,181.25	3,113.77	3,505.43

Cálculos de Suporte

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
KRW	Fiscal Year Ending										Latest
(in millions)	Dec-14	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Sep-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	457,209	1,121,727	1,295,161	1,516,603	1,598,755	1,596,986	1,651,721	1,956,628	2,122,914	2,216,941	2,380,882
% Growth	NA	145.3%	15.5%	17.1%	5.4%	-0.1%	3.4%	18.5%	8.5%	4.4%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	(5,013)	(6,744)	(6,608)	(10,367)	(13,470)	(14,708)	(10,887)	(10,676)	(10,903)	(11,715)	(15,046)
General and Admin	(324,806)	(510,072)	(533,012)	(558,996)	(582,305)	(597,553)	(627,410)	(665,597)	(664,477)	(709,005)	(724,685)
Other Exp / (Inc)	452,186	(405,643)	(493,545)	(602,059)	(586,503)	(501,396)	(549,443)	(583,941)	(615,335)	(696,721)	(762,508)
Total Operating Exp	122,367	(922,459)	(1,033,165)	(1,171,422)	(1,182,278)	(1,113,657)	(1,187,740)	(1,260,214)	(1,290,715)	(1,417,441)	(1,502,239)

Operating Income	579,576	199,268	261,996	345,181	416,477	483,329	463,981	696,414	832,199	799,500	878,643
% Revenue	126.8%	17.8%	20.2%	22.8%	26.1%	30.3%	28.1%	35.6%	39.2%	36.1%	36.9%

Interest Expense	0	0	0	0	0	0	0	0	0	0	0
Pre-tax Income	579,576	199,268	261,996	345,181	416,477	483,329	463,981	696,414	832,199	799,500	878,643
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(22,026)	(48,361)	(60,146)	(80,740)	(95,448)	(121,185)	(73,132)	(171,002)	(213,942)	(195,576)	(207,865)
Net Income to Company	557,550	150,907	201,850	264,441	321,029	362,144	390,849	525,412	618,257	603,924	670,778
% Margin	121.9%	13.5%	15.6%	17.4%	20.1%	22.7%	23.7%	26.9%	29.1%	27.2%	28.2%

Minority Interest in Earnings	(8,562)	(36,225)	(59,200)	(79,377)	(79,493)	(20,206)	(27,337)	(18,850)	(17,237)	(17,943)	(15,049)
Net Income to Stockholders	548,988	114,682	142,650	185,064	241,536	341,938	363,512	506,562	601,020	585,981	655,729

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	(23,066)	(18,723)	(18,723)	(18,723)	(22,251)	(18,903)

Net Income to Common	548,988	114,682	142,650	185,064	241,536	318,872	344,790	487,840	582,298	563,730	636,826
% Margin	120.1%	10.2%	11.0%	12.2%	15.1%	20.0%	20.9%	24.9%	27.4%	25.4%	26.7%

As Reported
Basic EPS (Continuing Ops)	5,280.69	881.00	918.00	1,124.00	1,391.00	1,640.79	1,774.12	2,510.18	2,996.22	2,906.53	3,320.92
Diluted EPS (Continuing Ops)	5,280.69	881.00	918.00	1,124.00	1,391.00	1,640.79	1,774.12	2,510.18	2,996.00	2,906.53	3,320.92

WA Basic Shares Out.	104	130	155	165	174	194	194	194	194	194	191
WA Diluted Shares Out.	104	130	155	165	174	194	194	194	194	194	191

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	(486)	69,937	76,447	96,264	101,447	86,034	90,017	122,467	180,166	179,657	190,758
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	(506,494)	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	4,944	1,445	0	0	1,640	(270)	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Total Unusual Items	(502,036)	71,382	76,447	96,264	103,087	85,764	90,017	122,467	180,166	179,657	190,758
% Margin	-109.8%	6.4%	5.9%	6.3%	6.4%	5.4%	5.4%	6.3%	8.5%	8.1%	8.0%

Adjusted Net Income Reconciliation
Net Income to Company	557,550	150,907	201,850	264,441	321,029	362,144	390,849	525,412	618,257	603,924	670,778
Addback: Unusual Items	(501,550)	1,445	0	0	1,640	(270)	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	130,403	(376)	0	0	(426)	70	0	0	0	0	0
Adjusted Net Income	186,403	151,976	201,850	264,441	322,243	361,944	390,849	525,412	618,257	603,924	670,778
% Margin	40.8%	13.5%	15.6%	17.4%	20.2%	22.7%	23.7%	26.9%	29.1%	27.2%	28.2%

Erro de carregamento

Jb Financial

KOSE:A175330

Coreia do Sul / Finanças / Bancos

Histórico Financeiro Bancos 10A