S

Sammok S-Form Co Ltd
KOSDAQ:018310

Watchlist Manager
Sammok S-Form Co Ltd
KOSDAQ:018310
Watchlist
Price: 19 650 KRW 0.46%
Market Cap: 280B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+14%
5Y
+177%
10Y
+46%
Operating Income
+
3Y
-10%
5Y
+2 043%
10Y
0%
Net Income
+
3Y
-40%
5Y
+706%
10Y
+9%

Earnings Waterfall
Sammok S-Form Co Ltd

Revenue
360.9B KRW
Cost of Revenue
-285.4B KRW
Gross Profit
75.6B KRW
Operating Expenses
-36.2B KRW
Operating Income
39.4B KRW
Other Expenses
-4B KRW
Net Income
35.3B KRW

Income Statement
Sammok S-Form Co Ltd

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
Revenue
Interest Expense
501
511
527
776
703
894
954
801
981
1 109
1 175
1 411
1 866
1 854
1 908
1 749
1 377
1 511
1 556
1 936
2 054
1 920
1 793
1 233
841
0
0
276
617
741
1 143
1 360
1 539
1 465
1 161
741
354
0
0
1
1
0
0
0
0
0
0
0
0
0
0
0
0
8
19
32
50
56
55
53
48
38
31
172
328
710
883
1 124
1 516
1 448
1 546
1 405
1 113
1 033
1 022
1 985
762
0
4 965
Revenue
92 645
N/A
89 577
-3%
90 530
+1%
95 146
+5%
96 648
+2%
104 709
+8%
104 921
+0%
100 438
-4%
98 298
-2%
87 318
-11%
90 390
+4%
102 187
+13%
125 176
+22%
137 426
+10%
140 510
+2%
143 191
+2%
130 925
-9%
128 781
-2%
126 485
-2%
118 127
-7%
124 061
+5%
129 256
+4%
133 164
+3%
134 635
+1%
127 224
-6%
131 011
+3%
134 000
+2%
139 880
+4%
145 951
+4%
160 597
+10%
176 764
+10%
192 849
+9%
217 853
+13%
229 411
+5%
241 632
+5%
248 508
+3%
251 546
+1%
249 604
-1%
248 004
-1%
260 844
+5%
260 350
0%
265 749
+2%
268 256
+1%
264 614
-1%
268 032
+1%
276 232
+3%
289 981
+5%
300 840
+4%
253 953
-16%
236 714
-7%
204 350
-14%
167 060
-18%
188 935
+13%
175 193
-7%
159 603
-9%
148 387
-7%
144 219
-3%
128 291
-11%
130 336
+2%
128 548
-1%
116 454
-9%
118 948
+2%
113 013
-5%
163 122
+44%
209 928
+29%
260 056
+24%
316 623
+22%
333 536
+5%
337 691
+1%
346 847
+3%
364 844
+5%
385 228
+6%
439 387
+14%
462 788
+5%
457 897
-1%
440 419
-4%
401 901
-9%
368 284
-8%
360 915
-2%
Gross Profit
Cost of Revenue
(78 395)
(75 175)
(68 452)
(71 700)
(81 744)
(90 105)
(94 271)
(93 564)
(81 206)
(71 569)
(78 598)
(87 397)
(106 527)
(114 725)
(111 517)
(113 702)
(105 465)
(102 087)
(103 838)
(95 163)
(92 950)
(100 389)
(104 192)
(110 509)
(109 497)
(112 555)
(116 695)
(120 910)
(123 446)
(136 342)
(148 803)
(155 663)
(171 601)
(172 373)
(173 665)
(175 511)
(180 955)
(184 727)
(185 905)
(197 568)
(196 109)
(199 244)
(202 254)
(198 044)
(199 137)
(205 836)
(212 829)
(224 058)
(183 049)
(157 916)
(127 459)
(98 152)
(121 108)
(121 109)
(118 799)
(113 642)
(110 086)
(102 185)
(105 781)
(110 724)
(105 684)
(106 574)
(107 300)
(149 464)
(176 177)
(201 834)
(229 671)
(218 891)
(220 792)
(233 738)
(238 028)
(248 284)
(275 603)
(282 536)
(290 394)
(297 846)
(289 240)
(282 341)
(285 355)
Gross Profit
14 250
N/A
14 404
+1%
22 081
+53%
23 448
+6%
14 904
-36%
14 604
-2%
10 650
-27%
6 874
-35%
17 093
+149%
15 748
-8%
11 791
-25%
14 789
+25%
18 649
+26%
22 701
+22%
28 993
+28%
29 489
+2%
25 459
-14%
26 695
+5%
22 648
-15%
22 965
+1%
31 111
+35%
28 867
-7%
28 972
+0%
24 126
-17%
17 727
-27%
18 456
+4%
17 306
-6%
18 971
+10%
22 505
+19%
24 256
+8%
27 962
+15%
37 186
+33%
46 252
+24%
57 037
+23%
67 965
+19%
72 996
+7%
70 591
-3%
64 876
-8%
62 098
-4%
63 275
+2%
64 242
+2%
66 505
+4%
66 002
-1%
66 570
+1%
68 895
+3%
70 396
+2%
77 153
+10%
76 783
0%
70 904
-8%
78 799
+11%
76 891
-2%
68 908
-10%
67 827
-2%
54 083
-20%
40 803
-25%
34 744
-15%
34 133
-2%
26 105
-24%
24 554
-6%
17 822
-27%
10 770
-40%
12 373
+15%
5 712
-54%
13 657
+139%
33 750
+147%
58 222
+73%
86 952
+49%
114 645
+32%
116 899
+2%
113 109
-3%
126 816
+12%
136 944
+8%
163 784
+20%
180 252
+10%
167 503
-7%
142 573
-15%
112 661
-21%
85 943
-24%
75 560
-12%
Operating Income
Operating Expenses
(10 762)
(11 265)
(14 125)
(15 202)
(8 955)
(8 333)
(8 028)
(4 266)
(13 166)
(13 297)
(11 104)
(13 913)
(15 824)
(17 424)
(19 967)
(18 308)
(17 812)
(16 876)
(15 856)
(15 347)
(16 474)
(15 544)
(16 016)
(14 722)
(13 435)
(14 458)
(13 323)
(14 513)
(15 686)
(17 167)
(18 343)
(19 085)
(20 533)
(20 704)
(20 677)
(21 546)
(20 777)
(21 225)
(22 663)
(23 239)
(23 064)
(22 213)
(21 909)
(22 338)
(22 707)
(24 781)
(26 162)
(26 872)
(25 289)
(24 238)
(23 352)
(21 485)
(24 078)
(23 805)
(22 656)
(22 774)
(22 766)
(22 488)
(22 718)
(24 093)
(23 421)
(22 667)
(22 069)
(25 514)
(30 041)
(45 111)
(43 367)
(43 742)
(48 800)
(46 427)
(46 584)
(48 501)
(39 653)
(38 795)
(35 032)
(33 203)
(37 344)
(35 410)
(36 209)
Selling, General & Administrative
(8 057)
(8 170)
(8 834)
(8 007)
(8 903)
(9 319)
(11 869)
(11 347)
(13 045)
(13 171)
(10 951)
(13 752)
(15 656)
(17 253)
(19 797)
(18 128)
(17 620)
(16 741)
(15 869)
(15 346)
(16 443)
(16 677)
(16 652)
(15 427)
(13 248)
(14 060)
(13 323)
(14 514)
(15 509)
(17 131)
(18 265)
(18 972)
(20 376)
(20 552)
(20 535)
(21 438)
(20 665)
(21 169)
(22 626)
(23 188)
(22 975)
(22 147)
(21 856)
(22 270)
(22 570)
(24 667)
(26 004)
(26 698)
(25 090)
(24 016)
(23 120)
(21 298)
(23 800)
(23 471)
(22 259)
(22 261)
(22 265)
(22 024)
(22 249)
(23 619)
(22 969)
(22 178)
(21 576)
(24 400)
(27 961)
(34 791)
(40 630)
(40 779)
(44 983)
(43 768)
(44 983)
(47 561)
(36 086)
(38 795)
(35 032)
(33 203)
(34 438)
(35 410)
(36 209)
Depreciation & Amortization
(2 705)
(3 097)
(5 292)
(7 195)
(52)
987
3 840
7 080
(122)
(126)
(152)
(160)
(168)
(172)
(172)
(181)
(192)
0
0
0
(195)
0
0
0
(187)
0
0
0
(177)
(37)
(79)
(112)
(158)
(151)
(141)
0
(111)
(56)
(37)
(51)
(89)
0
0
(68)
(137)
(113)
(157)
(173)
(200)
(222)
(232)
0
(279)
(239)
(303)
(419)
(501)
(465)
(469)
(473)
(452)
(489)
(491)
(1 115)
(2 080)
(2 148)
(2 773)
(2 999)
(3 817)
0
0
0
(3 567)
0
0
0
(2 906)
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(135)
13
(1)
163
1 133
636
705
0
(398)
0
0
0
0
0
0
0
0
0
(108)
0
0
0
0
0
(66)
(53)
0
0
0
0
0
0
0
0
(187)
0
(95)
(94)
(94)
0
0
0
0
0
0
0
0
0
(8 172)
36
36
0
(2 659)
(1 601)
(940)
0
0
0
0
0
0
0
Operating Income
3 489
N/A
3 137
-10%
7 954
+154%
8 246
+4%
5 949
-28%
6 272
+5%
2 621
-58%
2 606
-1%
3 926
+51%
2 451
-38%
688
-72%
876
+27%
2 825
+222%
5 275
+87%
9 023
+71%
11 179
+24%
7 647
-32%
9 817
+28%
6 791
-31%
7 616
+12%
14 637
+92%
13 322
-9%
12 955
-3%
9 404
-27%
4 292
-54%
3 999
-7%
3 984
0%
4 459
+12%
6 819
+53%
7 088
+4%
9 617
+36%
18 099
+88%
25 719
+42%
36 332
+41%
47 288
+30%
51 450
+9%
49 815
-3%
43 652
-12%
39 436
-10%
40 037
+2%
41 177
+3%
44 292
+8%
44 093
0%
44 232
+0%
46 188
+4%
45 615
-1%
50 990
+12%
49 910
-2%
45 614
-9%
54 560
+20%
53 538
-2%
47 422
-11%
43 749
-8%
30 277
-31%
18 146
-40%
11 968
-34%
11 367
-5%
3 616
-68%
1 836
-49%
(6 269)
N/A
(12 651)
-102%
(10 293)
+19%
(16 356)
-59%
(11 857)
+28%
3 709
N/A
13 111
+253%
43 584
+232%
70 902
+63%
68 098
-4%
66 681
-2%
80 232
+20%
88 443
+10%
124 132
+40%
141 457
+14%
132 471
-6%
109 370
-17%
75 317
-31%
50 533
-33%
39 350
-22%
Pre-Tax Income
Interest Income Expense
(1 102)
(474)
(481)
(730)
(1 294)
(1 479)
(1 691)
(1 543)
(1 518)
(1 034)
(686)
(941)
(1 525)
(1 528)
(1 839)
(1 651)
(1 083)
(1 216)
(1 264)
(1 645)
(2 042)
(1 886)
(1 767)
(1 212)
(848)
(493)
(299)
(404)
(618)
(833)
(1 149)
(1 445)
(1 611)
(1 596)
(1 284)
(782)
(336)
(21)
187
248
61
118
126
230
624
801
843
960
792
859
1 086
1 400
1 393
1 611
1 796
1 683
2 062
1 601
1 430
1 220
937
1 114
5 349
5 482
6 565
5 784
1 935
2 635
(1 214)
(78)
(38)
49
6 050
5 102
7 023
6 988
13 225
12 035
8 962
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
615
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
0
0
(792)
(792)
(792)
(8 999)
0
(8 515)
(8 207)
0
0
0
0
0
0
0
0
(989)
0
0
Gain/Loss on Disposition of Assets
(62)
(586)
(511)
(518)
0
67
0
132
2 022
1 285
3 657
3 572
1 340
1 344
(1 245)
(1 169)
(834)
0
0
0
0
0
0
0
(2)
0
0
0
(2)
0
4
4
5
5
1
0
1
0
0
0
0
0
0
0
4
0
0
0
2
0
0
0
38
0
10
10
10
9
(1)
(1)
9 102
10 351
10 734
10 247
1 651
436
54
0
32
0
0
0
(636)
0
0
0
1 662
0
0
Total Other Income
2 012
2 200
1 220
820
1 644
1 689
4 142
4 877
895
1 631
(2 230)
(3 499)
(634)
(2 066)
60
98
178
(468)
(313)
(118)
0
1
517
566
575
554
159
113
169
699
1 128
2 026
3 237
3 536
3 681
3 581
2 908
2 641
2 486
2 240
2 170
2 021
2 220
2 200
2 507
3 066
3 428
3 738
3 966
3 945
4 103
4 380
4 110
4 188
4 088
3 977
4 072
3 935
3 622
3 539
3 842
3 791
3 815
4 183
30 770
29 388
35 211
36 064
7 929
7 393
2 458
4 501
7 598
11 688
10 321
9 851
4 090
4 798
4 655
Pre-Tax Income
4 337
N/A
4 277
-1%
8 182
+91%
7 817
-4%
6 299
-19%
6 547
+4%
5 072
-23%
6 072
+20%
5 325
-12%
4 333
-19%
1 428
-67%
7
-100%
2 006
+28 557%
3 025
+51%
6 001
+98%
8 457
+41%
5 909
-30%
8 133
+38%
5 214
-36%
5 853
+12%
13 210
+126%
11 437
-13%
11 705
+2%
8 758
-25%
4 018
-54%
4 060
+1%
3 843
-5%
4 166
+8%
6 368
+53%
6 953
+9%
9 601
+38%
18 684
+95%
27 349
+46%
38 277
+40%
49 688
+30%
54 249
+9%
52 386
-3%
46 272
-12%
42 109
-9%
42 524
+1%
43 408
+2%
46 431
+7%
46 440
+0%
46 663
+0%
49 324
+6%
49 482
+0%
55 261
+12%
54 608
-1%
50 375
-8%
59 365
+18%
58 729
-1%
53 202
-9%
49 290
-7%
36 076
-27%
24 040
-33%
17 638
-27%
17 511
-1%
9 162
-48%
6 887
-25%
(1 511)
N/A
1 231
N/A
4 172
+239%
2 751
-34%
7 265
+164%
33 696
+364%
48 720
+45%
72 270
+48%
101 394
+40%
74 845
-26%
73 996
-1%
82 652
+12%
92 993
+13%
137 144
+47%
158 247
+15%
149 816
-5%
126 209
-16%
93 306
-26%
67 365
-28%
52 967
-21%
Net Income
Tax Provision
(1 057)
(1 283)
(2 107)
(2 305)
(1 682)
(1 844)
(1 264)
(1 189)
(1 285)
(588)
(912)
(480)
(1 006)
(1 246)
(1 549)
(1 951)
(1 227)
(1 361)
(759)
(828)
(2 695)
(2 817)
(2 121)
(1 662)
(980)
(866)
(1 214)
(1 420)
(1 380)
(1 221)
(2 131)
(3 782)
(6 102)
(8 367)
(11 463)
(12 924)
(12 088)
(11 345)
(9 679)
(9 963)
(10 146)
(10 796)
(10 749)
(10 782)
(11 505)
(11 553)
(16 387)
(15 713)
(14 480)
(14 976)
(11 151)
(10 082)
(9 235)
(7 640)
(5 015)
(3 713)
(3 811)
(2 440)
(2 905)
(2 100)
(525)
(695)
614
0
(3 418)
(7 454)
(13 755)
(19 510)
(16 302)
(17 016)
(10 344)
(12 624)
(17 764)
(19 559)
(25 468)
(21 318)
(19 906)
(20 084)
(17 621)
Income from Continuing Operations
3 280
2 993
6 074
5 510
4 617
4 702
3 807
4 883
4 040
3 745
517
(471)
1 000
1 781
4 453
6 506
4 682
6 773
4 456
5 026
10 515
8 620
9 584
7 096
3 039
3 194
2 629
2 745
4 988
5 731
7 469
14 902
21 248
29 908
38 223
41 322
40 298
34 926
32 429
32 561
33 262
35 635
35 691
35 881
37 818
37 929
38 874
38 895
35 894
44 389
47 578
43 119
40 055
28 435
19 025
13 926
13 700
6 722
3 982
(3 611)
705
3 478
3 364
7 265
30 279
41 266
58 515
81 884
58 543
56 980
72 308
80 368
119 380
138 688
124 348
104 892
73 401
47 281
35 346
Net Income (Common)
3 280
N/A
2 993
-9%
6 074
+103%
5 510
-9%
4 617
-16%
4 702
+2%
3 807
-19%
4 883
+28%
4 040
-17%
3 745
-7%
517
-86%
(471)
N/A
1 000
N/A
1 781
+78%
4 453
+150%
6 506
+46%
4 682
-28%
6 773
+45%
4 456
-34%
5 026
+13%
10 515
+109%
8 620
-18%
9 584
+11%
7 096
-26%
3 039
-57%
3 194
+5%
2 629
-18%
2 745
+4%
4 988
+82%
5 731
+15%
7 469
+30%
14 902
+100%
21 248
+43%
29 908
+41%
38 223
+28%
41 322
+8%
40 298
-2%
34 926
-13%
32 429
-7%
32 561
+0%
33 262
+2%
35 635
+7%
35 691
+0%
35 881
+1%
37 818
+5%
37 929
+0%
38 874
+2%
38 895
+0%
35 123
-10%
43 478
+24%
46 484
+7%
41 599
-11%
39 536
-5%
27 865
-30%
18 429
-34%
13 631
-26%
13 700
+1%
6 914
-50%
4 383
-37%
(3 085)
N/A
705
N/A
3 478
+393%
3 364
-3%
7 265
+116%
30 279
+317%
41 266
+36%
58 515
+42%
81 884
+40%
58 543
-29%
56 980
-3%
72 308
+27%
80 368
+11%
119 380
+49%
138 688
+16%
124 348
-10%
104 892
-16%
73 401
-30%
47 281
-36%
35 346
-25%
EPS (Diluted)
298.18
N/A
272.09
-9%
552.18
+103%
500.9
-9%
419.72
-16%
427.45
+2%
346.09
-19%
443.9
+28%
367.27
-17%
340.45
-7%
47
-86%
-42.81
N/A
90.9
N/A
161.9
+78%
404.81
+150%
591.45
+46%
425.63
-28%
615.72
+45%
405.09
-34%
456.9
+13%
955.9
+109%
783.63
-18%
871.27
+11%
645.09
-26%
276.27
-57%
290.36
+5%
262.89
-9%
274.5
+4%
498.8
+82%
573.1
+15%
746.9
+30%
1 490.2
+100%
1 931.63
+30%
2 718.9
+41%
3 474.81
+28%
3 756.54
+8%
3 663.45
-2%
3 175.09
-13%
2 948.09
-7%
2 960.09
+0%
3 023.81
+2%
3 239.54
+7%
3 244.63
+0%
3 588.1
+11%
3 151.5
-12%
2 528.6
-20%
2 591.6
+2%
2 593
+0%
2 341.53
-10%
2 898.53
+24%
3 575.69
+23%
3 199.92
-11%
3 041.23
-5%
2 322.08
-24%
1 535.75
-34%
1 135.91
-26%
1 141.66
+1%
576.16
-50%
365.25
-37%
-257.08
N/A
58.75
N/A
291.86
+397%
282.33
-3%
578.45
+105%
2 431.96
+320%
3 075.87
+26%
4 361.58
+42%
6 103.4
+40%
4 363.66
-29%
4 225.23
-3%
5 390.4
+28%
5 990.51
+11%
8 474.24
+41%
10 339.34
+22%
9 270.11
-10%
7 335.66
-21%
5 147.9
-30%
3 274.13
-36%
2 483.35
-24%

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 307,400+ 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.