Watchlist Manager

Watchlist

Price: 4 620 KRW -0.11% Market Closed

Market Cap: ₩72.5B

S	Samhyun Steel Co Ltd KOSDAQ:017480	KR
H	Hiscox Ltd OTC:HCXLY	BM
	Advantest Corp OTC:ATEYY	JP
	Lumiera Health Inc XTSX:NHP	CA
	Gain Therapeutics Inc NASDAQ:GANX	US
F	Fairchild Gold Corp XTSX:FAIR	CA
N	Nova Net Lease REIT CNSX:NNL.U	CA

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	Dec-2025
Revenue
Interest Expense	354	360	377	389	391	450	491	529	504	470	453	667	1 219	1 276	1 199	900	328	0	0	0	89	0	0	0	384	189	213	321	459	327	500	586	770	715	617	524	403	313	255	0	92	0	0	0	0	0	0	0	0	0	0	0	0	0	3	4	5	7	5	4	4	4	3	3	3	2	2	2	40	39	0	0	0	0	0	0	0	0	0	0	0
Revenue	131 265 N/A	134 000 +2%	139 822 +4%	142 760 +2%	149 056 +4%	154 966 +4%	160 559 +4%	163 641 +2%	172 117 +5%	178 959 +4%	193 740 +8%	230 711 +19%	246 961 +7%	247 490 +0%	225 703 -9%	189 240 -16%	169 263 -11%	162 366 -4%	165 222 +2%	171 158 +4%	173 973 +2%	184 237 +6%	192 037 +4%	201 880 +5%	212 328 +5%	225 339 +6%	245 030 +9%	251 589 +3%	247 295 -2%	243 990 -1%	245 994 +1%	242 693 -1%	245 094 +1%	237 596 -3%	224 860 -5%	220 280 -2%	223 105 +1%	215 592 -3%	210 154 -3%	195 725 -7%	170 939 -13%	157 029 -8%	138 042 -12%	132 268 -4%	140 572 +6%	145 995 +4%	157 076 +8%	167 104 +6%	169 209 +1%	185 547 +10%	202 265 +9%	214 382 +6%	227 980 +6%	231 228 +1%	233 420 +1%	235 143 +1%	237 604 +1%	235 765 -1%	228 714 -3%	224 034 -2%	224 920 +0%	236 505 +5%	256 977 +9%	288 680 +12%	322 147 +12%	351 330 +9%	355 264 +1%	357 494 +1%	340 567 -5%	314 078 -8%	301 577 -4%	277 168 -8%	262 438 -5%	249 676 -5%	242 929 -3%	227 009 -7%	223 662 -1%	217 962 -3%	212 139 -3%	219 688 +4%	217 962 -1%
Gross Profit
Cost of Revenue	(119 715)	(123 547)	(128 285)	(129 949)	(132 472)	(137 583)	(142 737)	(144 889)	(152 092)	(156 101)	(166 801)	(196 767)	(209 554)	(218 197)	(201 540)	(172 283)	(155 538)	(142 872)	(145 829)	(151 323)	(154 412)	(161 720)	(169 155)	(176 878)	(184 457)	(198 275)	(218 474)	(228 302)	(227 474)	(226 633)	(227 379)	(223 215)	(227 774)	(218 465)	(206 259)	(203 117)	(203 966)	(200 144)	(195 723)	(181 528)	(157 440)	(142 040)	(123 890)	(118 755)	(126 027)	(131 741)	(142 962)	(151 055)	(152 672)	(168 336)	(183 112)	(194 723)	(208 744)	(212 979)	(215 173)	(219 890)	(222 303)	(220 675)	(215 003)	(208 529)	(208 079)	(213 376)	(226 401)	(251 872)	(280 494)	(307 864)	(317 165)	(324 247)	(311 627)	(287 369)	(277 457)	(254 661)	(244 236)	(237 726)	(231 585)	(217 852)	(211 989)	(206 630)	(199 841)	(205 462)	(204 535)
Gross Profit	11 550 N/A	10 454 -9%	11 537 +10%	12 812 +11%	16 584 +29%	17 382 +5%	17 821 +3%	18 750 +5%	20 025 +7%	22 857 +14%	26 939 +18%	33 944 +26%	37 407 +10%	29 295 -22%	24 164 -18%	16 958 -30%	13 725 -19%	19 494 +42%	19 393 -1%	19 836 +2%	19 561 -1%	22 518 +15%	22 883 +2%	25 003 +9%	27 871 +11%	27 064 -3%	26 555 -2%	23 284 -12%	19 821 -15%	17 355 -12%	18 614 +7%	19 478 +5%	17 319 -11%	19 131 +10%	18 601 -3%	17 163 -8%	19 139 +12%	15 447 -19%	14 430 -7%	14 196 -2%	13 499 -5%	14 989 +11%	14 152 -6%	13 513 -5%	14 545 +8%	14 254 -2%	14 114 -1%	16 049 +14%	16 537 +3%	17 210 +4%	19 152 +11%	19 659 +3%	19 236 -2%	18 250 -5%	18 248 0%	15 253 -16%	15 301 +0%	15 089 -1%	13 709 -9%	15 502 +13%	16 841 +9%	23 127 +37%	30 575 +32%	36 807 +20%	41 653 +13%	43 466 +4%	38 100 -12%	33 247 -13%	28 940 -13%	26 710 -8%	24 119 -10%	22 507 -7%	18 202 -19%	11 951 -34%	11 344 -5%	9 157 -19%	11 673 +27%	11 332 -3%	12 298 +9%	14 226 +16%	13 428 -6%
Operating Income
Operating Expenses	(5 135)	(5 514)	(5 409)	(5 601)	(5 220)	(5 040)	(5 345)	(5 348)	(5 592)	(6 106)	(6 665)	(7 515)	(7 558)	(7 423)	(6 742)	(5 820)	(6 865)	(6 241)	(8 629)	(9 107)	(10 022)	(7 365)	(5 353)	(5 240)	(7 508)	(8 064)	(9 299)	(9 484)	(9 184)	(10 908)	(10 102)	(10 215)	(7 783)	(10 887)	(10 548)	(10 161)	(9 976)	(6 756)	(6 532)	(6 237)	(6 209)	(15 008)	(15 129)	(6 248)	(6 706)	(7 405)	(7 939)	(8 069)	(7 417)	(8 445)	(8 613)	(8 467)	(10 207)	(10 450)	(8 834)	(8 924)	(7 353)	(7 483)	(9 012)	(8 607)	(8 211)	(7 505)	(7 408)	(7 415)	(8 504)	(9 218)	(10 906)	(9 674)	(9 814)	(9 572)	(8 325)	(9 570)	(8 474)	(8 842)	(8 983)	(7 659)	(8 113)	(8 281)	(7 137)	(8 759)	(8 328)
Selling, General & Administrative	(4 746)	(5 155)	(5 085)	(5 313)	(5 000)	(4 836)	(5 156)	(5 176)	(5 439)	(5 962)	(6 532)	(7 387)	(7 434)	(7 267)	(6 613)	(5 692)	(6 730)	(9 208)	(11 760)	(12 381)	(9 998)	(7 849)	(5 760)	(5 614)	(7 350)	(7 877)	(8 973)	(9 025)	(8 987)	(9 658)	(8 835)	(8 929)	(7 490)	(9 788)	(9 435)	(9 376)	(9 673)	(6 460)	(6 257)	(5 987)	(5 980)	(5 906)	(6 037)	(6 038)	(6 078)	(6 760)	(7 300)	(7 419)	(7 169)	(6 873)	(7 039)	(7 564)	(10 032)	(10 271)	(8 635)	(8 720)	(7 133)	(7 260)	(8 802)	(8 396)	(8 000)	(7 291)	(7 196)	(7 204)	(8 297)	(9 016)	(10 711)	(9 482)	(9 621)	(9 381)	(8 144)	(9 402)	(8 314)	(8 692)	(8 832)	(7 508)	(7 968)	(8 137)	(6 992)	(8 614)	(8 184)
Depreciation & Amortization	(390)	(360)	(324)	(288)	(221)	(204)	(189)	(173)	(152)	(145)	(134)	(128)	(125)	(155)	0	(128)	(135)	0	0	0	(190)	0	0	0	(158)	(40)	(92)	(145)	(197)	(171)	(189)	(209)	(292)	(295)	(307)	(312)	(303)	(295)	(275)	(250)	(229)	(221)	(211)	(209)	(629)	(642)	(636)	(649)	(248)	(222)	(225)	(208)	(175)	(179)	(198)	(203)	(219)	(223)	(209)	(209)	(210)	(211)	(210)	(210)	(207)	(202)	(195)	(192)	(193)	(191)	(181)	(168)	(159)	(150)	(150)	(150)	(145)	(145)	(145)	(145)	(144)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(129)	0	0	2 967	3 131	3 274	166	484	406	372	0	(147)	(234)	(314)	0	(1 079)	(1 078)	(1 077)	0	(804)	(806)	(473)	0	0	0	0	0	(8 881)	(8 881)	0	0	(3)	(3)	0	0	(1 350)	(1 349)	(695)	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	6 414 N/A	4 939 -23%	6 128 +24%	7 210 +18%	11 363 +58%	12 341 +9%	12 475 +1%	13 402 +7%	14 434 +8%	16 752 +16%	20 275 +21%	26 430 +30%	29 849 +13%	21 872 -27%	17 421 -20%	11 137 -36%	6 859 -38%	13 253 +93%	10 765 -19%	10 730 0%	9 539 -11%	15 153 +59%	17 530 +16%	19 762 +13%	20 363 +3%	19 001 -7%	17 257 -9%	13 803 -20%	10 637 -23%	6 448 -39%	8 512 +32%	9 262 +9%	9 537 +3%	8 243 -14%	8 053 -2%	7 002 -13%	9 163 +31%	8 693 -5%	7 900 -9%	7 960 +1%	7 290 -8%	(20) N/A	(978) -4 790%	7 265 N/A	7 839 +8%	6 849 -13%	6 175 -10%	7 979 +29%	9 120 +14%	8 765 -4%	10 538 +20%	11 191 +6%	9 029 -19%	7 799 -14%	9 414 +21%	6 330 -33%	7 948 +26%	7 606 -4%	4 698 -38%	6 897 +47%	8 630 +25%	15 625 +81%	23 168 +48%	29 392 +27%	33 149 +13%	34 248 +3%	27 194 -21%	23 573 -13%	19 126 -19%	17 138 -10%	15 795 -8%	12 937 -18%	9 728 -25%	3 108 -68%	2 362 -24%	1 499 -37%	3 560 +138%	3 051 -14%	5 161 +69%	5 468 +6%	5 099 -7%
Pre-Tax Income
Interest Income Expense	(157)	(218)	(287)	(189)	(292)	(96)	(101)	(153)	7	299	291	(959)	(1 673)	(1 903)	(1 800)	(390)	401	572	911	992	3 935	950	765	544	198	(249)	(666)	(910)	(1 331)	(1 006)	(773)	(524)	79	87	114	352	548	511	566	(135)	(203)	(163)	726	2 516	4 131	3 847	2 949	1 753	163	498	336	403	373	224	497	378	599	414	494	1 493	1 352	1 447	1 349	634	634	725	1 129	1 101	1 353	1 811	1 897	2 247	2 411	2 403	2 476	2 477	2 572	2 591	2 449	2 416	2 622
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	227	0	0	0	0	0	0	0	0	1 200	1 200	868	395	0	0	0	0	0	0	(7 443)	(8 881)	0	0	(1 438)	(2)	0	0	(656)	(1 351)	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
Gain/Loss on Disposition of Assets	(42)	455	455	0	514	60	65	65	6	0	44	0	35	44	0	0	0	0	0	0	0	0	0	741	741	741	741	0	(3)	(9)	(8)	(8)	(451)	2 493	2 492	2 492	2 967	0	0	(104)	(195)	(107)	(40)	54	113	(103)	(170)	(129)	(95)	34	45	42	19	0	0	0	0	0	40	40	55	0	39	(38)	(53)	0	0	3	3	10	10	7	7	0	177	177	177	0	0	0	(1)
Total Other Income	707	682	913	1 009	558	490	562	786	881	800	446	137	198	551	918	1 183	1 033	643	258	(11)	19	2	2	2	708	1 353	1 608	1 784	1 689	2 235	2 094	1 939	339	3 149	3 081	3 213	3 564	1 022	961	888	548	259	599	576	299	269	(9)	(44)	210	227	381	392	411	100	(48)	(17)	51	364	346	322	186	244	(33)	(48)	20	89	332	437	831	973	1 044	1 244	881	660	620	558	583	791	619	521	482
Pre-Tax Income	6 922 N/A	5 857 -15%	7 209 +23%	8 030 +11%	12 144 +51%	12 795 +5%	13 000 +2%	14 099 +8%	15 327 +9%	17 851 +16%	21 056 +18%	25 608 +22%	28 408 +11%	20 564 -28%	16 539 -20%	11 929 -28%	8 293 -30%	14 468 +74%	11 934 -18%	11 711 -2%	13 719 +17%	16 105 +17%	18 297 +14%	21 049 +15%	22 010 +5%	20 846 -5%	18 940 -9%	14 678 -23%	10 992 -25%	8 868 -19%	11 026 +24%	11 537 +5%	9 899 -14%	13 972 +41%	13 740 -2%	13 059 -5%	16 243 +24%	10 226 -37%	9 427 -8%	1 166 -88%	(1 441) N/A	(30) +98%	308 N/A	8 974 +2 814%	12 380 +38%	10 862 -12%	8 945 -18%	8 903 0%	8 046 -10%	9 523 +18%	11 299 +19%	12 027 +6%	9 832 -18%	8 123 -17%	9 863 +21%	6 691 -32%	8 598 +29%	8 385 -2%	5 578 -33%	8 751 +57%	10 223 +17%	17 316 +69%	24 523 +42%	29 940 +22%	33 749 +13%	35 062 +4%	28 654 -18%	25 114 -12%	21 313 -15%	19 933 -6%	18 745 -6%	16 435 -12%	13 028 -21%	6 172 -53%	5 634 -9%	4 711 -16%	6 893 +46%	6 433 -7%	8 229 +28%	8 405 +2%	8 201 -2%
Net Income
Tax Provision	(1 515)	(1 412)	(1 866)	(2 193)	(3 096)	(3 270)	(3 417)	(3 778)	(4 170)	(4 752)	(5 631)	(6 794)	(7 962)	(6 236)	(4 724)	(3 519)	(1 804)	(3 081)	(2 883)	(2 662)	(3 426)	(3 896)	(4 393)	(5 052)	(5 379)	(5 118)	(4 594)	(3 707)	(2 509)	(1 704)	(2 101)	(2 408)	(2 433)	(3 526)	(3 489)	(3 068)	(3 543)	(2 274)	(2 085)	(237)	578	305	215	(1 715)	(2 697)	(2 412)	(1 988)	(1 944)	(1 766)	(2 094)	(2 470)	(2 637)	(2 600)	(1 807)	(2 190)	(1 485)	(2 050)	(2 382)	(1 765)	(2 463)	(2 497)	(4 093)	(5 678)	(7 074)	(8 354)	(8 782)	(7 338)	(6 313)	(5 302)	(4 821)	(4 613)	(4 104)	(2 613)	(1 122)	(968)	(791)	(1 384)	(1 288)	(1 911)	(1 955)	(1 856)
Income from Continuing Operations	5 407	4 444	5 343	5 837	9 047	9 527	9 585	10 324	11 157	13 101	15 425	18 813	20 446	14 327	11 815	8 411	6 489	11 389	9 052	9 049	10 293	12 208	13 904	15 997	16 630	15 728	14 346	10 971	8 483	7 164	8 925	9 129	7 466	10 447	10 252	9 992	12 700	7 952	7 342	929	(863)	275	522	7 258	9 683	8 448	6 956	6 958	6 280	7 430	8 830	9 391	7 232	6 315	7 672	5 205	6 548	6 003	3 814	6 289	7 726	13 224	18 845	22 866	25 396	26 280	21 316	18 801	16 011	15 111	14 132	12 330	10 414	5 050	4 667	3 921	5 508	5 144	6 318	6 450	6 345
Net Income (Common)	5 407 N/A	4 444 -18%	5 343 +20%	5 837 +9%	9 047 +55%	9 527 +5%	9 585 +1%	10 324 +8%	11 157 +8%	13 101 +17%	15 425 +18%	18 813 +22%	20 446 +9%	14 327 -30%	11 815 -18%	8 411 -29%	6 489 -23%	11 389 +76%	9 052 -21%	9 049 0%	10 293 +14%	12 208 +19%	13 904 +14%	15 997 +15%	16 047 +0%	15 144 -6%	13 762 -9%	10 387 -25%	8 483 -18%	7 164 -16%	8 925 +25%	9 129 +2%	7 466 -18%	10 447 +40%	10 252 -2%	9 992 -3%	12 700 +27%	7 952 -37%	7 342 -8%	929 -87%	(863) N/A	275 N/A	522 +90%	7 258 +1 290%	9 683 +33%	8 448 -13%	6 956 -18%	6 958 +0%	6 280 -10%	7 430 +18%	8 830 +19%	9 391 +6%	7 232 -23%	6 315 -13%	7 672 +21%	5 205 -32%	6 548 +26%	6 003 -8%	3 814 -36%	6 289 +65%	7 726 +23%	13 224 +71%	18 845 +43%	22 866 +21%	25 396 +11%	26 280 +3%	21 316 -19%	18 801 -12%	16 011 -15%	15 111 -6%	14 132 -6%	12 330 -13%	10 414 -16%	5 050 -52%	4 667 -8%	3 921 -16%	5 508 +40%	5 144 -7%	6 318 +23%	6 450 +2%	6 345 -2%
EPS (Diluted)	337.93 N/A	277.75 -18%	333.93 +20%	364.81 +9%	565.43 +55%	595.43 +5%	599.06 +1%	645.25 +8%	697.31 +8%	818.81 +17%	964.06 +18%	1 175.81 +22%	1 277.87 +9%	955.13 -25%	787.66 -18%	560.73 -29%	432.6 -23%	759.26 +76%	603.46 -21%	603.26 0%	686.2 +14%	813.86 +19%	926.93 +14%	1 066.46 +15%	1 069.8 +0%	1 009.6 -6%	917.46 -9%	692.46 -25%	565.53 -18%	477.6 -16%	595 +25%	608.6 +2%	497.73 -18%	696.46 +40%	683.46 -2%	666.13 -3%	846.66 +27%	530.13 -37%	489.46 -8%	61.93 -87%	-57.53 N/A	18.33 N/A	34.79 +90%	483.86 +1 291%	645.53 +33%	563.2 -13%	463.73 -18%	463.86 +0%	418.66 -10%	495.33 +18%	588.66 +19%	626.06 +6%	482.13 -23%	421 -13%	511.46 +21%	347 -32%	436.53 +26%	400.2 -8%	254.26 -36%	419.26 +65%	515.06 +23%	856.31 +66%	1 220.28 +43%	1 478.29 +21%	1 644.48 +11%	1 701.75 +3%	1 380.31 -19%	1 217.44 -12%	1 036.78 -15%	978.52 -6%	915.14 -6%	798.44 -13%	674.37 -16%	326.99 -52%	302.18 -8%	253.87 -16%	356.69 +41%	333.11 -7%	409.13 +23%	417.65 +2%	410.9 -2%

Income Statement Balance Sheet Cash Flow Statement

Samhyun Steel Co Ltd
KOSDAQ:017480

Income Statement

Earnings Waterfall
Samhyun Steel Co Ltd

Income Statement
Samhyun Steel Co Ltd

See Also

Company

Help

Tools

Stocks

Samhyun Steel Co Ltd KOSDAQ:017480

Income Statement

Earnings Waterfall Samhyun Steel Co Ltd

Income Statement Samhyun Steel Co Ltd

See Also

Company

Help

Tools

Stocks

Samhyun Steel Co Ltd
KOSDAQ:017480

Earnings Waterfall
Samhyun Steel Co Ltd

Income Statement
Samhyun Steel Co Ltd