021240.KS
COWAY Co., Ltd.
KSC · Consumer Cyclical · Furnishings, Fixtures & Appliances · KR
KRW 98,200.00
−0.51%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 5301.7B | 4963.6B | 4310.1B | 3966.5B | 3856.1B |
| Cost of Revenue | 2220.0B | 1981.9B | 1526.5B | 1395.0B | 1369.6B |
| Gross Profit | 3081.7B | 2981.7B | 2783.7B | 2571.5B | 2486.5B |
| Operating Expenses | |||||
| R&D Expense | 10.2B | 61.8B | 11.4B | 9.1B | 9.6B |
| SG&A Expense | 1600.5B | 1260.3B | 1052.3B | 911.2B | 920.0B |
| General & Admin Expense | 90.8B | 112.2B | 110.7B | 116.6B | 126.1B |
| Selling & Marketing Expense | 1260.4B | 1148.0B | 941.6B | 794.6B | 793.9B |
| Other Expenses | 505.0B | 751.9B | 924.6B | 697.3B | 879.5B |
| Total Operating Expenses | 2111.6B | 2073.9B | 1988.3B | 1617.6B | 1809.1B |
| Cost and Expenses | 4337.3B | 4055.8B | 3514.8B | 3207.4B | 3178.8B |
| Operating Income (EBIT) | 970.1B | 907.7B | 795.4B | 731.3B | 677.4B |
| Non-Operating | |||||
| Interest Income | 5.8B | 5.1B | 5.8B | 5.8B | 3.5B |
| Interest Expense | 87.1B | 75.1B | 62.7B | 54.3B | 33.1B |
| Net Interest Income | (81.4B) | (70.0B) | (56.9B) | (48.5B) | (29.6B) |
| Other Non-Op Income/Expense | (64.8B) | (96.1B) | (11.4B) | (70.7B) | 5.9B |
| Non-Operating Income (excl Interest) | (24.2B) | — | (51.3B) | 16.4B | (45.3B) |
| EBT (Pre-Tax Income) | 905.4B | 811.7B | 784.0B | 660.6B | 683.3B |
| Income Tax Expense | 221.9B | 194.2B | 218.6B | 189.6B | 225.5B |
| Bottom Line | |||||
| Net Income | 683.5B | 617.5B | 565.6B | 471.3B | 458.2B |
| Earnings from Cont. Ops | 683.5B | 617.5B | 565.5B | 471.0B | 457.8B |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 683.5B | 617.5B | 565.6B | 471.3B | 458.2B |
| Per Share | |||||
| Basic EPS | ₩9,617 | ₩8,587 | ₩7,859 | ₩6,495 | ₩6,314 |
| Diluted EPS | ₩9,617 | ₩8,587 | ₩7,859 | ₩6,495 | ₩6,314 |
| Revenue Per Share | ₩74,918 | ₩69,026 | ₩59,750 | ₩54,662 | ₩53,143 |
| Shares | |||||
| Basic Shares Outstanding | 70.8M | 71.9M | 72.1M | 72.6M | 72.6M |
| Diluted Shares Outstanding | 70.8M | 71.9M | 72.1M | 72.6M | 72.6M |
| Profitability Metrics | |||||
| EBITDA | 1370.1B | 1322.4B | 1219.2B | 1157.2B | 1205.3B |
| D&A | 401.7B | 414.7B | 423.8B | 438.2B | 482.6B |
| EBIT | 968.4B | 907.7B | 827.5B | 718.9B | 722.7B |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026