S

Sambo Industrial Co Ltd
KOSDAQ:009620

Watchlist Manager
Sambo Industrial Co Ltd
KOSDAQ:009620
Watchlist
Price: 264 KRW 1.54% Market Closed
Market Cap: 25.3B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-30%
5Y
-3%
10Y
-24%
Operating Income
+
3Y
-59%
5Y
-14%
10Y
-10%
Net Income
+
3Y
-1 190%
5Y
-255%
10Y
-1 080%

Earnings Waterfall
Sambo Industrial Co Ltd

Revenue
291.7B KRW
Cost of Revenue
-266.6B KRW
Gross Profit
25B KRW
Operating Expenses
-18.1B KRW
Operating Income
6.9B KRW
Other Expenses
-19.6B KRW
Net Income
-12.7B KRW

Income Statement
Sambo Industrial Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
3 141
4 720
4 698
6 241
6 493
6 532
7 065
7 229
7 247
7 571
7 323
7 328
7 412
7 334
7 247
6 995
6 879
6 924
7 258
7 650
8 000
8 022
7 995
8 409
8 544
9 146
9 539
9 450
9 360
8 735
8 130
7 788
7 355
7 431
7 547
7 597
7 671
7 737
8 276
10 064
11 428
12 778
13 757
14 001
13 902
14 264
14 507
14 228
0
0
Revenue
298 362
N/A
300 840
+1%
304 738
+1%
308 215
+1%
311 129
+1%
314 526
+1%
319 300
+2%
352 690
+10%
372 953
+6%
377 667
+1%
382 317
+1%
377 001
-1%
363 265
-4%
356 106
-2%
344 589
-3%
326 294
-5%
339 946
+4%
356 657
+5%
358 325
+0%
367 549
+3%
345 670
-6%
321 049
-7%
305 693
-5%
284 908
-7%
284 530
0%
295 845
+4%
311 058
+5%
320 815
+3%
319 941
0%
317 638
-1%
301 342
-5%
296 792
-2%
299 936
+1%
303 808
+1%
329 556
+8%
341 952
+4%
356 025
+4%
391 019
+10%
416 645
+7%
435 656
+5%
455 016
+4%
448 551
-1%
441 767
-2%
446 411
+1%
427 123
-4%
412 998
-3%
393 043
-5%
363 084
-8%
340 975
-6%
310 762
-9%
291 670
-6%
Gross Profit
Cost of Revenue
(284 561)
(286 857)
(290 440)
(293 405)
(299 199)
(305 514)
(311 098)
(342 429)
(360 728)
(361 137)
(364 283)
(357 872)
(343 462)
(337 897)
(328 369)
(311 747)
(330 026)
(346 062)
(346 920)
(359 565)
(336 332)
(311 299)
(299 807)
(272 380)
(267 533)
(276 659)
(287 899)
(298 967)
(296 683)
(294 250)
(276 776)
(272 093)
(274 382)
(275 175)
(299 561)
(310 935)
(325 290)
(361 982)
(382 991)
(405 212)
(428 475)
(421 366)
(421 385)
(425 256)
(407 834)
(396 108)
(375 212)
(343 858)
(318 989)
(287 178)
(266 638)
Gross Profit
13 801
N/A
13 984
+1%
14 299
+2%
14 811
+4%
11 930
-19%
9 012
-24%
8 202
-9%
10 261
+25%
12 225
+19%
16 531
+35%
18 036
+9%
19 131
+6%
19 803
+4%
18 210
-8%
16 221
-11%
14 548
-10%
9 920
-32%
10 596
+7%
11 405
+8%
7 984
-30%
9 338
+17%
9 750
+4%
5 886
-40%
12 528
+113%
16 997
+36%
19 185
+13%
23 158
+21%
21 847
-6%
23 258
+6%
23 388
+1%
24 566
+5%
24 699
+1%
25 554
+3%
28 633
+12%
29 995
+5%
31 017
+3%
30 735
-1%
29 037
-6%
33 654
+16%
30 444
-10%
26 542
-13%
27 185
+2%
20 382
-25%
21 155
+4%
19 288
-9%
16 891
-12%
17 831
+6%
19 226
+8%
21 986
+14%
23 584
+7%
25 032
+6%
Operating Income
Operating Expenses
(8 174)
(8 575)
(10 055)
(11 000)
(10 974)
(8 030)
(10 948)
(10 748)
(9 938)
(10 254)
(10 318)
(10 608)
(11 397)
(11 663)
(11 899)
(11 782)
(11 662)
(11 976)
(11 679)
(12 008)
(13 666)
(14 313)
(12 965)
(13 336)
(12 796)
(12 752)
(20 500)
(20 965)
(15 785)
(16 478)
(16 550)
(16 469)
(16 722)
(18 031)
(16 360)
(16 324)
(16 143)
(15 454)
(16 965)
(17 647)
(18 164)
(17 900)
(18 604)
(19 702)
(19 909)
(20 387)
(20 426)
(19 881)
(21 357)
(19 602)
(18 112)
Selling, General & Administrative
(8 174)
(8 492)
(9 955)
(10 878)
(10 804)
(11 191)
(10 726)
(10 570)
(9 763)
(10 069)
(10 134)
(10 415)
(11 197)
(11 448)
(11 660)
(11 520)
(11 375)
(11 585)
(11 390)
(11 727)
(13 404)
(13 852)
(12 546)
(12 641)
(11 958)
(11 606)
(14 095)
(14 505)
(14 348)
(14 973)
(15 017)
(14 938)
(15 156)
(16 067)
(14 718)
(14 668)
(14 580)
(14 202)
(15 366)
(16 083)
(16 625)
(16 339)
(16 992)
(18 153)
(18 567)
(19 350)
(19 575)
(18 881)
(20 257)
(19 211)
(17 812)
Research & Development
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
(24)
0
(24)
(54)
(30)
0
(29)
0
0
0
(12)
(82)
0
Depreciation & Amortization
0
(83)
(101)
(123)
(170)
(176)
(182)
(179)
(175)
(181)
(184)
(193)
(200)
(215)
(239)
(263)
(287)
(289)
(291)
(282)
(262)
(461)
(420)
(696)
(838)
(1 146)
(1 465)
(1 517)
(1 438)
(1 439)
(1 467)
(1 464)
(1 566)
(1 959)
(1 637)
(1 651)
(1 563)
(1 249)
(1 572)
(1 537)
(1 515)
(1 506)
(1 582)
(1 520)
(1 312)
(1 213)
(1 027)
(1 000)
(1 088)
(1 106)
(1 054)
Other Operating Expenses
0
0
0
0
0
3 337
(40)
0
0
(4)
0
0
0
0
0
0
0
(102)
0
0
0
0
0
0
0
0
(4 940)
(4 943)
0
(66)
(66)
(67)
0
(5)
(5)
(5)
0
(3)
(3)
(27)
0
0
0
(29)
0
177
177
0
0
797
754
Operating Income
5 627
N/A
5 409
-4%
4 243
-22%
3 810
-10%
956
-75%
981
+3%
(2 746)
N/A
(487)
+82%
2 287
N/A
6 277
+174%
7 716
+23%
8 521
+10%
8 406
-1%
6 546
-22%
4 321
-34%
2 765
-36%
(1 742)
N/A
(1 381)
+21%
(274)
+80%
(4 024)
-1 369%
(4 328)
-8%
(4 563)
-5%
(7 079)
-55%
(808)
+89%
4 201
N/A
6 434
+53%
2 659
-59%
883
-67%
7 472
+746%
6 909
-8%
8 015
+16%
8 229
+3%
8 832
+7%
10 604
+20%
13 636
+29%
14 695
+8%
14 592
-1%
13 583
-7%
16 689
+23%
12 796
-23%
8 377
-35%
9 286
+11%
1 778
-81%
1 453
-18%
(620)
N/A
(3 496)
-464%
(2 595)
+26%
(655)
+75%
629
N/A
3 982
+533%
6 920
+74%
Pre-Tax Income
Interest Income Expense
(1 817)
(3 726)
(5 185)
(3 914)
(4 221)
(4 486)
1 007
(1 759)
(3 751)
(2 762)
(7 229)
(10 633)
(8 266)
(8 711)
(8 077)
(5 201)
(6 548)
(5 253)
(5 819)
(6 052)
(6 783)
(1 349)
(8 000)
(5 071)
(4 330)
(11 877)
(5 806)
(9 815)
(10 308)
(10 950)
(9 046)
(7 936)
(16 762)
(10 770)
(15 624)
(16 462)
(6 704)
(12 110)
(9 845)
(12 590)
(12 753)
(13 373)
(13 531)
(11 728)
(13 850)
(16 098)
(17 586)
(16 055)
(20 517)
(18 190)
(14 733)
Non-Reccuring Items
(832)
(810)
2 566
2 592
3 356
0
0
(68)
(3)
0
3
3
0
0
(6)
(6)
(104)
0
(855)
(793)
(1 164)
(1 173)
(426)
(484)
(4 941)
(4 943)
0
0
(68)
0
0
0
(71)
0
0
0
(1 399)
0
0
0
(1 958)
0
0
0
(176)
0
0
172
797
0
0
Gain/Loss on Disposition of Assets
0
39
183
36
(12)
(125)
(263)
(131)
(221)
(168)
(221)
(264)
(152)
(88)
(301)
(289)
(124)
(174)
57
57
(40)
(479)
(495)
(553)
(539)
(102)
(116)
(82)
(174)
(102)
(79)
(45)
65
0
0
0
112
0
0
0
(299)
0
0
30
32
0
1 137
258
(487)
(486)
(1 675)
Total Other Income
151
3 882
7 371
7 328
7 425
3 700
242
77
158
122
98
112
1
(15)
(1)
(5)
(42)
(31)
(51)
(46)
(476)
(503)
(198)
(629)
(576)
(478)
(752)
(822)
384
266
183
678
2 629
2 326
1 985
1 731
(3 471)
(4 553)
(5 068)
(6 054)
(5 594)
(7 363)
(6 639)
(6 371)
(1 498)
(2 173)
(2 896)
(2 188)
(3 009)
(2 490)
(1 818)
Pre-Tax Income
3 129
N/A
4 795
+53%
9 179
+91%
9 852
+7%
7 503
-24%
70
-99%
(1 761)
N/A
(2 368)
-34%
(1 531)
+35%
3 467
N/A
367
-89%
(2 261)
N/A
(11)
+100%
(2 267)
-20 509%
(4 064)
-79%
(2 736)
+33%
(8 560)
-213%
(6 840)
+20%
(6 944)
-2%
(10 860)
-56%
(12 791)
-18%
(8 068)
+37%
(16 198)
-101%
(7 545)
+53%
(6 185)
+18%
(10 966)
-77%
(4 014)
+63%
(9 835)
-145%
(2 694)
+73%
(3 875)
-44%
(926)
+76%
927
N/A
(5 308)
N/A
2 159
N/A
(2)
N/A
(36)
-1 571%
3 130
N/A
(3 081)
N/A
1 777
N/A
(5 847)
N/A
(12 226)
-109%
(11 451)
+6%
(18 392)
-61%
(16 616)
+10%
(16 111)
+3%
(21 768)
-35%
(21 940)
-1%
(18 469)
+16%
(22 588)
-22%
(17 185)
+24%
(11 306)
+34%
Net Income
Tax Provision
(753)
(770)
(1 943)
(1 868)
(1 041)
(170)
837
749
(1 892)
(2 925)
(1 533)
(1 859)
757
1 385
924
1 495
1 247
(2)
(28)
998
2 273
2 295
4 407
2 787
(1 519)
1 245
(3 329)
(3 362)
(1 089)
(3 154)
(495)
(539)
(1 756)
(2 131)
(3 053)
(2 883)
(1 255)
(735)
(322)
(83)
1 252
939
1 035
823
(633)
(534)
(594)
(595)
18
(54)
21
Income from Continuing Operations
2 376
4 025
7 236
7 984
6 463
(100)
(923)
(1 618)
(3 423)
544
(1 165)
(4 119)
746
(882)
(3 140)
(1 241)
(7 313)
(6 841)
(6 971)
(9 861)
(10 518)
(5 774)
(11 792)
(4 759)
(7 704)
(9 721)
(7 343)
(13 198)
(3 783)
(7 029)
(1 420)
389
(7 064)
29
(3 056)
(2 919)
1 875
(3 816)
1 455
(5 930)
(10 974)
(10 511)
(17 357)
(15 793)
(16 744)
(22 302)
(22 534)
(19 064)
(22 571)
(17 239)
(11 285)
Income to Minority Interest
0
210
(1 196)
(1 383)
(1 192)
(1 508)
(84)
434
111
203
92
(253)
(324)
(203)
405
640
1 289
1 165
705
881
306
2
383
(639)
(997)
(1 205)
(2 157)
(2 236)
(2 581)
(2 225)
(2 158)
(1 954)
(1 277)
(1 196)
(1 704)
(1 483)
(2 425)
(2 924)
(2 438)
(2 586)
(1 913)
(1 946)
(1 941)
(1 771)
(1 615)
(1 440)
(1 408)
(1 618)
(1 063)
(1 380)
(1 400)
Net Income (Common)
2 376
N/A
4 235
+78%
6 041
+43%
6 602
+9%
5 271
-20%
(1 608)
N/A
(1 009)
+37%
(1 186)
-18%
(3 311)
-179%
745
N/A
(1 075)
N/A
(4 374)
-307%
422
N/A
(1 086)
N/A
(2 735)
-152%
(601)
+78%
(6 024)
-902%
(5 677)
+6%
(6 267)
-10%
(8 981)
-43%
(10 212)
-14%
(5 771)
+43%
(11 409)
-98%
(5 398)
+53%
(8 701)
-61%
(10 928)
-26%
(9 501)
+13%
(15 435)
-62%
(6 365)
+59%
(9 254)
-45%
(3 578)
+61%
(1 565)
+56%
(8 342)
-433%
(1 168)
+86%
(4 761)
-308%
(4 402)
+8%
(551)
+87%
(6 740)
-1 124%
(983)
+85%
(8 517)
-766%
(12 887)
-51%
(12 457)
+3%
(19 298)
-55%
(17 564)
+9%
(18 359)
-5%
(23 742)
-29%
(23 942)
-1%
(20 682)
+14%
(23 633)
-14%
(18 618)
+21%
(12 684)
+32%
EPS (Diluted)
148.5
N/A
264.68
+78%
377.56
+43%
412.62
+9%
329.43
-20%
-100.5
N/A
-63.06
+37%
-74.12
-18%
-206.93
-179%
46.56
N/A
-67.18
N/A
-273.37
-307%
26.37
N/A
-67.87
N/A
-170.93
-152%
-37.56
+78%
-376.5
-902%
-354.81
+6%
-391.68
-10%
-561.31
-43%
-785.53
-40%
-240.45
+69%
-475.37
-98%
-224.91
+53%
-362.54
-61%
-455.33
-26%
-395.87
+13%
-532.24
-34%
-244.8
+54%
-243.52
+1%
-94.15
+61%
-41.18
+56%
-219.52
-433%
-30.67
+86%
-124.98
-307%
-114.37
+8%
-58.37
+49%
-148.92
-155%
-21.73
+85%
-188.18
-766%
-1 195.22
-535%
-248.79
+79%
-426.44
-71%
-340.91
+20%
-1 680.35
-393%
-1 990.75
-18%
-2 366.97
-19%
-1 401.48
+41%
-1 902.36
-36%
-1 166.11
+39%
-774.4
+34%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.