Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
S

Sebo Manufacturing Engineering Corp
KOSDAQ:011560

Watchlist Manager
Sebo Manufacturing Engineering Corp
KOSDAQ:011560
Watchlist
Price: 15 800 KRW 0.32% Market Closed
Market Cap: ₩166.4B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-20%
5Y
+16%
10Y
+109%
Operating Income
+
3Y
+37%
5Y
-
10Y
+93%
Net Income
+
3Y
+28%
5Y
-
10Y
+133%

Earnings Waterfall
Sebo Manufacturing Engineering Corp

Income Statement
Sebo Manufacturing Engineering Corp

Rotate your device to view
Income Statement
Currency: KRW
Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 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 Sep-2025
Revenue
Interest Expense
19
19
19
21
19
0
0
0
4
8
14
19
20
20
20
20
19
0
0
0
19
0
0
0
48
0
0
6
48
0
0
74
151
84
122
109
109
136
154
132
113
0
0
0
15
74
242
290
279
226
214
347
393
433
456
557
832
1 129
1 271
1 428
1 449
1 634
1 717
1 529
1 426
1 146
1 047
1 286
1 684
2 157
2 555
2 668
2 455
2 173
1 774
1 219
825
0
0
0
Revenue
135 711
N/A
134 775
-1%
137 590
+2%
136 900
-1%
143 998
+5%
141 553
-2%
138 169
-2%
140 670
+2%
148 850
+6%
151 200
+2%
154 189
+2%
176 080
+14%
156 128
-11%
143 058
-8%
129 380
-10%
100 047
-23%
100 337
+0%
117 064
+17%
154 301
+32%
193 656
+26%
233 399
+21%
287 712
+23%
309 220
+7%
307 539
-1%
306 595
0%
270 183
-12%
240 641
-11%
232 362
-3%
209 893
-10%
195 501
-7%
191 137
-2%
186 939
-2%
212 791
+14%
249 696
+17%
300 134
+20%
334 320
+11%
371 324
+11%
374 850
+1%
335 830
-10%
330 194
-2%
305 846
-7%
280 938
-8%
306 507
+9%
338 517
+10%
387 773
+15%
496 650
+28%
517 140
+4%
556 119
+8%
602 536
+8%
616 237
+2%
617 749
+0%
546 349
-12%
473 844
-13%
438 151
-8%
514 075
+17%
601 982
+17%
615 709
+2%
579 429
-6%
570 281
-2%
594 115
+4%
641 228
+8%
611 603
-5%
524 654
-14%
447 723
-15%
432 646
-3%
543 893
+26%
705 499
+30%
866 717
+23%
1 031 969
+19%
1 062 278
+3%
1 015 571
-4%
939 376
-8%
871 725
-7%
903 301
+4%
904 048
+0%
866 153
-4%
788 787
-9%
711 000
-10%
686 904
-3%
691 216
+1%
Gross Profit
Cost of Revenue
(118 704)
(116 208)
(117 946)
(120 142)
(124 233)
(123 027)
(120 238)
(121 408)
(131 919)
(134 767)
(138 906)
(158 760)
(140 365)
(127 909)
(115 013)
(89 619)
(90 769)
(106 765)
(144 103)
(181 597)
(219 420)
(273 166)
(293 444)
(292 722)
(289 155)
(252 079)
(223 742)
(214 065)
(193 564)
(180 357)
(174 486)
(170 336)
(196 761)
(233 074)
(281 738)
(316 033)
(352 653)
(353 366)
(314 195)
(305 156)
(278 380)
(256 085)
(281 029)
(312 246)
(354 577)
(457 663)
(476 827)
(513 714)
(559 493)
(565 411)
(565 836)
(497 119)
(432 375)
(406 518)
(484 851)
(575 991)
(614 068)
(581 500)
(573 480)
(596 815)
(623 680)
(594 611)
(509 884)
(428 336)
(410 622)
(516 497)
(667 966)
(828 318)
(976 029)
(1 002 438)
(958 650)
(879 360)
(817 383)
(846 647)
(846 530)
(811 106)
(741 598)
(666 214)
(643 172)
(646 941)
Gross Profit
17 007
N/A
18 568
+9%
19 646
+6%
16 760
-15%
19 765
+18%
18 529
-6%
17 933
-3%
19 263
+7%
16 931
-12%
16 433
-3%
15 283
-7%
17 320
+13%
15 763
-9%
15 150
-4%
14 369
-5%
10 430
-27%
9 569
-8%
10 300
+8%
10 198
-1%
12 059
+18%
13 979
+16%
14 546
+4%
15 776
+8%
14 816
-6%
17 440
+18%
18 103
+4%
16 898
-7%
18 298
+8%
16 329
-11%
15 145
-7%
16 652
+10%
16 604
0%
16 030
-3%
16 623
+4%
18 396
+11%
18 286
-1%
18 671
+2%
21 483
+15%
21 636
+1%
25 039
+16%
27 465
+10%
24 854
-10%
25 478
+3%
26 271
+3%
33 195
+26%
38 986
+17%
40 312
+3%
42 404
+5%
43 043
+2%
50 826
+18%
51 913
+2%
49 229
-5%
41 469
-16%
31 633
-24%
29 223
-8%
25 992
-11%
1 641
-94%
(2 071)
N/A
(3 198)
-54%
(2 700)
+16%
17 548
N/A
16 991
-3%
14 770
-13%
19 386
+31%
22 024
+14%
27 396
+24%
37 534
+37%
38 399
+2%
55 940
+46%
59 839
+7%
56 921
-5%
60 017
+5%
54 342
-9%
56 654
+4%
57 518
+2%
55 047
-4%
47 189
-14%
44 786
-5%
43 732
-2%
44 275
+1%
Operating Income
Operating Expenses
(4 486)
(4 788)
(4 462)
(4 693)
(5 031)
(4 909)
(4 859)
(4 947)
(4 943)
(5 075)
(5 327)
(5 639)
(5 237)
(5 115)
(4 842)
(4 758)
(5 123)
(5 255)
(4 984)
(6 036)
(5 254)
(4 665)
(5 171)
(4 264)
(6 376)
(6 587)
(6 978)
(7 530)
(7 705)
(8 076)
(8 081)
(8 162)
(7 564)
(7 724)
(7 805)
(7 769)
(8 736)
(8 943)
(9 232)
(10 117)
(10 497)
(10 651)
(10 934)
(9 961)
(13 455)
(12 948)
(14 468)
(15 370)
(13 954)
(14 445)
(14 309)
(14 330)
(13 484)
(13 292)
(12 842)
(11 901)
(10 591)
(10 514)
(10 396)
(9 908)
(10 479)
(10 733)
(11 075)
(12 276)
(13 432)
(13 714)
(14 830)
(17 385)
(22 883)
(25 109)
(22 434)
(22 649)
(16 779)
(16 731)
(16 434)
(15 933)
(18 575)
(17 952)
(15 483)
(15 429)
Selling, General & Administrative
(4 430)
(4 737)
(4 416)
(4 651)
(4 990)
(4 858)
(4 798)
(4 877)
(4 818)
(4 870)
(5 038)
(5 262)
(4 827)
(4 722)
(4 479)
(4 434)
(4 820)
(5 053)
(5 281)
(6 636)
(5 448)
(5 788)
(5 861)
(4 745)
(6 090)
(6 748)
(7 147)
(7 566)
(7 332)
(7 715)
(7 721)
(7 824)
(7 201)
(7 456)
(7 447)
(7 426)
(8 411)
(8 570)
(8 794)
(9 538)
(9 733)
(9 880)
(10 169)
(10 026)
(13 008)
(13 182)
(14 052)
(14 978)
(13 624)
(14 072)
(13 921)
(13 928)
(13 103)
(12 916)
(12 340)
(11 397)
(10 053)
(9 676)
(9 561)
(9 136)
(10 001)
(10 181)
(10 694)
(11 814)
(12 952)
(13 367)
(14 416)
(15 279)
(22 495)
(22 792)
(21 996)
(22 192)
(16 197)
(16 087)
(15 788)
(15 252)
(17 932)
(17 310)
(14 854)
(14 806)
Research & Development
0
0
0
0
0
0
0
0
(34)
(68)
(74)
(75)
(40)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(34)
(96)
(203)
(345)
(316)
(309)
(205)
(33)
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
(60)
(75)
(90)
(105)
(60)
(60)
(60)
(60)
Depreciation & Amortization
(56)
(51)
(47)
(43)
(41)
(45)
(55)
(64)
(91)
(136)
(214)
(301)
(370)
(386)
(363)
(333)
(304)
0
0
0
(250)
0
0
0
(287)
0
0
(115)
(374)
0
0
(177)
(363)
(269)
(358)
(343)
(325)
(339)
(343)
(377)
(419)
(455)
(455)
(445)
(413)
(366)
(355)
(335)
(330)
(345)
(361)
(373)
(381)
(375)
(499)
(503)
(538)
(835)
(833)
(769)
(477)
(621)
(450)
(530)
(481)
(347)
(431)
(427)
(388)
(440)
(438)
(457)
(522)
(534)
(550)
(570)
(583)
(580)
(567)
(561)
Other Operating Expenses
0
0
0
0
0
(6)
(6)
(6)
0
0
0
0
0
(7)
0
9
0
(202)
297
600
444
1 123
690
481
0
161
169
151
0
(361)
(360)
(161)
0
0
0
0
0
0
0
0
0
0
0
715
0
600
(61)
(57)
0
(28)
(27)
(29)
0
0
(3)
0
0
(3)
0
(3)
0
70
69
69
0
0
17
(1 679)
0
(1 877)
0
0
0
(36)
(6)
(6)
0
0
0
0
Operating Income
12 522
N/A
13 779
+10%
15 182
+10%
12 066
-21%
14 734
+22%
13 618
-8%
13 073
-4%
14 315
+10%
11 987
-16%
11 358
-5%
9 956
-12%
11 681
+17%
10 526
-10%
10 034
-5%
9 525
-5%
5 670
-40%
4 445
-22%
5 043
+13%
5 213
+3%
6 022
+16%
8 724
+45%
9 881
+13%
10 605
+7%
10 552
0%
11 064
+5%
11 516
+4%
9 920
-14%
10 767
+9%
8 624
-20%
7 068
-18%
8 569
+21%
8 441
-1%
8 466
+0%
8 898
+5%
10 592
+19%
10 518
-1%
9 935
-6%
12 542
+26%
12 404
-1%
14 922
+20%
16 969
+14%
14 202
-16%
14 544
+2%
16 310
+12%
19 741
+21%
26 037
+32%
25 842
-1%
27 031
+5%
29 089
+8%
36 379
+25%
37 603
+3%
34 900
-7%
27 985
-20%
18 341
-34%
16 382
-11%
14 090
-14%
(8 950)
N/A
(12 585)
-41%
(13 596)
-8%
(12 609)
+7%
7 069
N/A
6 257
-11%
3 695
-41%
7 111
+92%
8 592
+21%
13 682
+59%
22 704
+66%
21 014
-7%
33 057
+57%
34 731
+5%
34 487
-1%
37 368
+8%
37 563
+1%
39 922
+6%
41 084
+3%
39 114
-5%
28 614
-27%
26 835
-6%
28 249
+5%
28 846
+2%
Pre-Tax Income
Interest Income Expense
963
1 071
1 133
1 089
3 382
3 367
3 865
3 893
1 034
514
7
(62)
391
124
301
423
812
932
996
1 017
767
936
1 010
194
(512)
(385)
(564)
165
(112)
281
215
(107)
(4)
1
(701)
(266)
182
(58)
709
753
707
1 008
999
102
1 122
1
(54)
718
(1 009)
(72)
160
(124)
274
450
239
455
87
(329)
(800)
(1 328)
(1 438)
(1 537)
(1 546)
(1 054)
(615)
(344)
(1)
10
(608)
(698)
(1 008)
(1 022)
(117)
399
1 289
1 982
2 598
3 164
3 247
2 912
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
(8)
0
0
0
0
0
0
0
0
435
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
716
0
657
0
0
0
(29)
0
0
0
(2)
0
0
0
(1)
0
0
0
0
0
0
0
(1 696)
(1 696)
(1 696)
0
(1 894)
0
(1 924)
(1 924)
(36)
0
0
0
(2)
0
0
0
Gain/Loss on Disposition of Assets
(91)
(2)
0
386
364
385
393
13
(95)
(359)
0
(744)
(1 069)
(689)
(688)
(315)
(319)
0
0
0
(20)
0
0
0
(145)
0
0
0
(294)
0
0
(291)
5
(1)
(10)
(10)
(12)
(12)
31
45
46
53
23
0
8
7
11
15
(20)
(18)
(46)
(49)
(16)
(71)
(108)
(109)
2 221
2 266
3 426
3 321
896
783
(319)
(214)
3 367
3 443
3 399
3 398
(33)
201
269
272
276
3 774
3 753
3 740
3 447
0
(284)
(218)
Total Other Income
187
51
(8)
136
224
231
237
170
172
345
298
479
173
209
(111)
51
867
806
773
718
331
1
1
1
485
21
176
226
249
2
(99)
193
38
57
111
102
397
347
305
338
228
315
505
574
864
1 015
839
1 026
462
428
695
499
1 153
1 277
1 021
1 018
664
1 872
1 844
1 836
3 725
2 656
5 380
5 482
5 787
5 677
3 286
3 239
1 113
957
865
807
900
1 370
1 471
1 491
1 540
1 033
2 799
2 910
Pre-Tax Income
13 582
N/A
14 897
+10%
16 307
+9%
13 677
-16%
18 704
+37%
17 601
-6%
17 566
0%
18 389
+5%
13 099
-29%
11 858
-9%
10 261
-13%
11 345
+11%
10 021
-12%
9 679
-3%
9 028
-7%
5 830
-35%
5 805
0%
6 781
+17%
6 982
+3%
7 757
+11%
10 237
+32%
10 818
+6%
11 616
+7%
10 747
-7%
10 892
+1%
11 152
+2%
9 532
-15%
11 158
+17%
8 467
-24%
7 351
-13%
8 685
+18%
8 236
-5%
8 505
+3%
8 956
+5%
9 992
+12%
10 344
+4%
10 503
+2%
12 819
+22%
13 449
+5%
16 058
+19%
17 950
+12%
15 578
-13%
16 786
+8%
16 986
+1%
22 393
+32%
27 058
+21%
26 637
-2%
28 790
+8%
28 493
-1%
36 717
+29%
38 411
+5%
35 225
-8%
29 394
-17%
19 998
-32%
17 536
-12%
15 455
-12%
(5 979)
N/A
(8 774)
-47%
(9 124)
-4%
(8 780)
+4%
10 252
N/A
8 160
-20%
7 211
-12%
11 325
+57%
15 433
+36%
20 762
+35%
27 691
+33%
27 661
0%
31 634
+14%
35 190
+11%
32 689
-7%
35 501
+9%
38 586
+9%
45 466
+18%
47 597
+5%
46 327
-3%
36 197
-22%
31 031
-14%
34 011
+10%
34 450
+1%
Net Income
Tax Provision
(3 723)
(4 155)
(4 602)
(3 740)
(5 108)
(4 760)
(4 743)
(4 990)
(3 504)
(3 197)
(2 691)
(3 054)
(2 698)
(2 578)
(2 299)
(1 391)
(1 347)
(1 581)
(1 597)
(2 004)
(3 430)
(3 742)
(4 120)
(3 699)
(2 934)
(2 693)
(2 246)
(2 680)
(1 390)
(1 131)
(1 527)
(1 397)
(2 920)
(3 079)
(3 177)
(3 039)
(2 456)
(2 872)
(3 682)
(4 314)
(4 286)
(3 733)
(3 595)
(3 740)
(8 326)
(8 784)
(8 408)
(9 179)
(6 896)
(8 821)
(9 228)
(8 686)
(8 238)
(7 105)
(6 314)
(5 243)
(1 607)
(884)
(1 260)
(1 639)
(3 508)
(3 010)
(2 353)
(3 081)
(3 426)
(4 422)
(7 240)
(6 746)
(8 038)
(8 836)
(7 390)
(8 500)
(8 434)
(10 047)
(10 374)
(10 117)
(8 122)
(6 882)
(7 596)
(7 956)
Income from Continuing Operations
9 859
10 741
11 704
9 936
13 597
12 841
12 824
13 400
9 595
8 664
7 572
8 294
7 323
7 102
6 730
4 438
4 458
5 199
5 384
5 753
6 807
7 076
7 495
7 048
7 958
8 459
7 287
8 478
7 076
6 220
7 158
6 840
5 585
5 879
6 817
7 306
8 047
9 947
9 766
11 743
13 665
11 844
13 191
13 246
14 067
18 274
18 229
19 611
21 597
27 896
29 183
26 539
21 157
12 893
11 222
10 212
(7 586)
(9 660)
(10 386)
(10 421)
6 744
5 150
4 858
8 244
12 008
16 340
20 451
20 915
23 596
26 354
25 299
27 002
30 152
35 419
37 223
36 210
28 075
24 149
26 415
26 494
Income to Minority Interest
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
11
325
92
12
(5)
(361)
(94)
(42)
(13)
5
(215)
(478)
(228)
(393)
(359)
(143)
(421)
70
121
177
449
1 618
2 040
1 856
2 070
453
591
947
(100)
(9)
(517)
(999)
(434)
(380)
188
515
356
359
(358)
(358)
(197)
(175)
28
0
26
0
0
0
0
0
0
0
0
0
Net Income (Common)
9 859
N/A
10 741
+9%
11 704
+9%
9 936
-15%
13 597
+37%
12 841
-6%
12 824
0%
13 400
+4%
9 595
-28%
8 664
-10%
7 572
-13%
8 294
+10%
7 323
-12%
7 102
-3%
6 730
-5%
4 438
-34%
4 458
+0%
5 199
+17%
5 384
+4%
5 753
+7%
6 807
+18%
7 076
+4%
7 495
+6%
7 048
-6%
7 958
+13%
8 459
+6%
7 299
-14%
8 803
+21%
7 168
-19%
6 232
-13%
7 153
+15%
6 480
-9%
5 491
-15%
5 839
+6%
6 805
+17%
7 312
+7%
7 832
+7%
9 468
+21%
9 537
+1%
11 348
+19%
13 305
+17%
11 701
-12%
12 770
+9%
13 317
+4%
14 188
+7%
18 451
+30%
18 679
+1%
21 230
+14%
23 636
+11%
29 753
+26%
31 253
+5%
26 992
-14%
21 747
-19%
13 839
-36%
11 121
-20%
10 202
-8%
(8 103)
N/A
(10 657)
-32%
(10 818)
-2%
(10 799)
+0%
6 932
N/A
5 667
-18%
5 214
-8%
8 605
+65%
11 650
+35%
15 982
+37%
20 255
+27%
20 740
+2%
23 624
+14%
26 381
+12%
25 325
-4%
27 004
+7%
30 152
+12%
35 419
+17%
37 223
+5%
36 210
-3%
28 075
-22%
24 149
-14%
26 415
+9%
26 494
+0%
EPS (Diluted)
896.27
N/A
976.45
+9%
1 064
+9%
903.27
-15%
1 236.09
+37%
1 167.36
-6%
1 165.81
0%
1 218.18
+4%
872.27
-28%
787.63
-10%
688.36
-13%
754
+10%
665.72
-12%
645.63
-3%
611.81
-5%
403.45
-34%
405.27
+0%
472.63
+17%
489.45
+4%
523
+7%
618.81
+18%
643.27
+4%
681.36
+6%
640.72
-6%
723.45
+13%
769
+6%
663.54
-14%
800.27
+21%
716.8
-10%
623.2
-13%
715.3
+15%
648
-9%
549.1
-15%
583.9
+6%
680.5
+17%
731.2
+7%
712
-3%
860.72
+21%
953.7
+11%
1 134.8
+19%
1 330.5
+17%
1 170.09
-12%
1 277
+9%
1 331.7
+4%
1 418.8
+7%
1 845.1
+30%
1 867.9
+1%
2 123
+14%
2 363.6
+11%
2 975.3
+26%
3 125.3
+5%
2 699.2
-14%
2 174.69
-19%
1 383.9
-36%
1 112.09
-20%
1 020.2
-8%
-810.3
N/A
-1 065.7
-32%
-1 081.8
-2%
-1 079.9
+0%
693.2
N/A
565.25
-18%
521.19
-8%
860.09
+65%
1 164.48
+35%
1 597.45
+37%
2 024.54
+27%
2 073.05
+2%
2 361.35
+14%
2 636.86
+12%
2 531.39
-4%
2 699.16
+7%
3 013.84
+12%
3 556.49
+18%
3 742.42
+5%
3 647.06
-3%
2 822.24
-23%
2 442.19
-13%
2 681.8
+10%
2 689.85
+0%

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 320,300+ 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

© 2026 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.