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

Smec Co Ltd
KOSDAQ:099440

Watchlist Manager
Smec Co Ltd
KOSDAQ:099440
Watchlist
Price: 6 750 KRW 0.45% Market Closed
Market Cap: ₩460.6B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-3%
5Y
+73%
10Y
+28%
Operating Income
+
3Y
-
5Y
-
10Y
+136%
Net Income
+
3Y
-
5Y
-
10Y
+41%

Earnings Waterfall
Smec Co Ltd

Income Statement
Smec Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
147
283
461
664
940
0
0
0
1 524
428
829
1 604
2 415
2 111
2 685
2 893
4 055
3 875
3 662
3 440
3 069
3 023
2 971
2 908
2 808
2 740
3 139
3 524
3 243
3 414
3 123
2 771
3 099
2 940
2 787
2 751
2 751
2 926
3 233
3 511
3 715
3 812
3 653
3 426
3 176
3 006
2 963
2 895
3 337
3 630
3 925
4 398
4 562
5 006
5 045
4 784
4 479
3 762
3 556
3 588
3 714
0
0
Revenue
10 872
N/A
21 552
+98%
38 167
+77%
57 029
+49%
74 600
+31%
86 573
+16%
103 331
+19%
110 769
+7%
124 317
+12%
133 593
+7%
136 466
+2%
139 924
+3%
134 266
-4%
115 967
-14%
114 889
-1%
119 212
+4%
128 041
+7%
132 579
+4%
127 926
-4%
125 313
-2%
139 681
+11%
142 641
+2%
141 432
-1%
136 771
-3%
122 037
-11%
119 185
-2%
108 285
-9%
115 104
+6%
122 782
+7%
141 586
+15%
156 417
+10%
162 199
+4%
161 130
-1%
148 234
-8%
145 812
-2%
134 450
-8%
133 719
-1%
142 112
+6%
152 301
+7%
152 079
0%
136 978
-10%
122 692
-10%
104 793
-15%
107 254
+2%
113 659
+6%
120 388
+6%
128 353
+7%
125 680
-2%
128 500
+2%
141 736
+10%
186 367
+31%
199 130
+7%
159 473
-20%
204 390
+28%
174 379
-15%
173 336
-1%
176 629
+2%
174 377
-1%
180 398
+3%
195 628
+8%
201 299
+3%
201 013
0%
181 195
-10%
Gross Profit
Cost of Revenue
(4 973)
(14 681)
(29 792)
(45 885)
(62 605)
(73 091)
(86 783)
(95 388)
(105 774)
(113 336)
(114 859)
(114 771)
(109 737)
(93 952)
(92 984)
(96 867)
(103 086)
(106 845)
(104 010)
(101 285)
(113 009)
(115 278)
(113 313)
(109 029)
(97 892)
(95 333)
(87 530)
(93 742)
(97 984)
(113 774)
(126 500)
(131 617)
(133 000)
(122 753)
(120 462)
(109 473)
(107 128)
(113 595)
(121 916)
(124 339)
(121 757)
(110 541)
(97 128)
(100 564)
(101 878)
(108 479)
(114 794)
(109 844)
(117 292)
(126 115)
(159 542)
(168 756)
(126 123)
(160 991)
(134 166)
(131 024)
(132 114)
(129 209)
(131 883)
(142 109)
(145 696)
(145 047)
(134 349)
Gross Profit
5 899
N/A
6 006
+2%
7 839
+31%
10 836
+38%
11 995
+11%
13 482
+12%
16 548
+23%
15 379
-7%
18 543
+21%
20 256
+9%
21 606
+7%
25 153
+16%
24 529
-2%
22 015
-10%
21 906
0%
22 346
+2%
24 955
+12%
25 734
+3%
23 915
-7%
24 027
+0%
26 672
+11%
27 363
+3%
28 119
+3%
27 741
-1%
24 145
-13%
23 851
-1%
20 754
-13%
21 361
+3%
24 798
+16%
27 812
+12%
29 917
+8%
30 584
+2%
28 130
-8%
25 482
-9%
25 351
-1%
24 977
-1%
26 591
+6%
28 516
+7%
30 383
+7%
27 738
-9%
15 221
-45%
12 150
-20%
7 665
-37%
6 689
-13%
11 781
+76%
11 908
+1%
13 557
+14%
15 836
+17%
11 208
-29%
15 620
+39%
26 825
+72%
30 374
+13%
33 351
+10%
43 399
+30%
40 214
-7%
42 312
+5%
44 514
+5%
45 168
+1%
48 515
+7%
53 519
+10%
55 603
+4%
55 966
+1%
46 847
-16%
Operating Income
Operating Expenses
(5 582)
(5 807)
(6 102)
(6 514)
(7 109)
(8 060)
(10 034)
(11 978)
(13 537)
(15 166)
(16 342)
(17 387)
(17 719)
(17 767)
(17 473)
(18 075)
(18 880)
(20 519)
(20 778)
(20 612)
(20 671)
(22 658)
(21 869)
(21 933)
(19 848)
(19 318)
(20 619)
(20 617)
(20 616)
(21 592)
(21 204)
(22 934)
(23 415)
(24 588)
(26 361)
(26 920)
(27 233)
(28 351)
(27 229)
(26 468)
(29 984)
(28 532)
(28 652)
(26 925)
(29 842)
(28 788)
(27 954)
(28 689)
(23 778)
(25 198)
(31 680)
(34 234)
(21 605)
(27 092)
(19 874)
(21 176)
(22 478)
(22 838)
(26 069)
(27 314)
(31 647)
(32 821)
(32 096)
Selling, General & Administrative
(2 962)
(3 803)
(4 592)
(5 652)
(6 469)
(8 061)
(9 876)
(11 696)
(11 006)
(14 221)
(14 318)
(14 257)
(13 478)
(14 344)
(14 097)
(14 134)
(13 762)
(14 110)
(14 852)
(14 852)
(15 677)
(16 135)
(15 522)
(15 419)
(14 928)
(14 486)
(15 525)
(15 488)
(15 364)
(16 334)
(16 092)
(17 804)
(18 484)
(18 610)
(20 259)
(20 959)
(21 960)
(22 692)
(21 452)
(20 226)
(23 570)
(22 124)
(22 575)
(21 334)
(24 754)
(23 920)
(23 320)
(24 075)
(19 165)
(20 407)
(25 876)
(25 871)
(16 944)
(21 028)
(14 966)
(15 969)
(17 398)
(17 716)
(20 876)
(21 927)
(26 242)
(27 152)
(26 203)
Research & Development
(2 491)
(1 897)
0
0
(604)
0
0
0
(2 273)
(868)
(2 028)
(2 918)
(3 922)
(3 131)
(3 342)
(3 640)
(4 761)
(5 059)
(4 808)
(4 598)
(4 525)
(4 478)
(4 294)
(4 464)
(4 440)
(4 346)
(4 622)
(4 683)
(4 797)
(4 760)
(4 572)
(4 531)
(4 323)
(4 211)
(4 334)
(4 197)
(4 662)
(4 722)
(4 892)
(5 213)
(5 246)
(5 114)
(4 993)
(4 547)
(4 055)
(3 862)
(3 624)
(3 458)
(3 392)
(3 464)
(4 192)
(4 206)
(3 318)
(4 119)
(3 363)
(3 515)
(3 663)
(3 706)
(3 803)
(4 001)
(3 914)
(4 143)
(4 274)
Depreciation & Amortization
(129)
(110)
0
0
(37)
0
0
0
(257)
(76)
(154)
(236)
(320)
(247)
(246)
(243)
(356)
(379)
(417)
(462)
(468)
(477)
(484)
(481)
(479)
(470)
(457)
(431)
(455)
(500)
(542)
(600)
(608)
(598)
(598)
(595)
(610)
(605)
(886)
(1 028)
(1 169)
(1 293)
(1 083)
(1 043)
(1 034)
(1 006)
(1 008)
(1 156)
(1 222)
(1 327)
(1 611)
(1 752)
(1 343)
(1 702)
(1 545)
(1 360)
(1 417)
(1 416)
(1 392)
(1 387)
(1 492)
(1 526)
(1 619)
Other Operating Expenses
0
3
(1 510)
(862)
0
1
(158)
(281)
0
0
158
24
0
(45)
212
(58)
0
(971)
(701)
(700)
0
(1 568)
(1 569)
(1 569)
0
(16)
(15)
(15)
0
0
0
0
0
(1 169)
(1 170)
(1 169)
0
(332)
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 405)
0
(242)
0
(333)
0
0
2
2
0
0
0
Operating Income
317
N/A
1 062
+235%
2 271
+114%
4 629
+104%
4 886
+6%
5 421
+11%
6 514
+20%
3 402
-48%
5 006
+47%
5 090
+2%
5 264
+3%
7 766
+48%
6 809
-12%
4 248
-38%
4 433
+4%
4 271
-4%
6 075
+42%
5 216
-14%
3 138
-40%
3 415
+9%
6 000
+76%
4 704
-22%
6 249
+33%
5 808
-7%
4 297
-26%
4 532
+5%
134
-97%
743
+454%
4 182
+463%
6 220
+49%
8 713
+40%
7 649
-12%
4 716
-38%
892
-81%
(1 012)
N/A
(1 944)
-92%
(642)
+67%
165
N/A
3 154
+1 812%
1 270
-60%
(14 763)
N/A
(16 382)
-11%
(20 987)
-28%
(20 236)
+4%
(18 061)
+11%
(16 881)
+7%
(14 396)
+15%
(12 853)
+11%
(12 571)
+2%
(9 577)
+24%
(4 854)
+49%
(3 860)
+20%
11 746
N/A
16 307
+39%
20 339
+25%
21 136
+4%
22 036
+4%
22 330
+1%
22 446
+1%
26 206
+17%
23 955
-9%
23 145
-3%
14 750
-36%
Pre-Tax Income
Interest Income Expense
459
214
(213)
(540)
(727)
(921)
(966)
(1 092)
(1 500)
(1 858)
(1 854)
(2 890)
(3 803)
(3 035)
(3 501)
(3 772)
(4 472)
(4 368)
(4 868)
(3 358)
(1 685)
(1 604)
(688)
228
(983)
(1 442)
(1 297)
(5 288)
(2 646)
(6 670)
(5 387)
(641)
(4 702)
243
(642)
(2 952)
(1 534)
(2 326)
(3 229)
(3 421)
(6 201)
(2 619)
(4 259)
(5 208)
(3 816)
(5 949)
(4 758)
(1 583)
(2 224)
(2 539)
(4 616)
842
(1 166)
(1 656)
(583)
(7 110)
(4 797)
(2 690)
750
(2 673)
3 582
1 986
(3 307)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(188)
0
(257)
0
(332)
0
(270)
0
(971)
0
0
0
(1 568)
0
0
0
(17)
0
0
0
0
0
0
0
(1 170)
0
0
0
(332)
0
(331)
(280)
(408)
396
186
138
(6 010)
(6 813)
(7 050)
(7 053)
(2 941)
(2 941)
(2 405)
0
(242)
0
(333)
0
(1)
2
0
0
4
0
2
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
(129)
9
0
0
(5)
0
464
1 643
3 499
0
2 998
1 819
(38)
(35)
17
17
(5)
(5)
(20)
(23)
1
0
0
(401)
579
0
580
981
1
(2)
30
0
21
21
0
0
(33)
(29)
(41)
(35)
64
64
78
0
(17)
(31)
23
23
38
52
(5)
(5)
(2)
0
(1)
Total Other Income
98
127
204
124
106
144
219
388
146
(168)
(383)
(511)
(137)
(1 135)
(1 040)
(975)
241
3 616
124
41
298
339
493
488
445
627
580
581
382
538
461
727
755
1 020
472
316
395
451
234
424
410
470
574
420
313
125
201
125
(205)
(123)
(4)
5
165
217
84
178
205
211
(150)
196
185
315
1 855
Pre-Tax Income
874
N/A
1 404
+61%
2 264
+61%
4 214
+86%
4 265
+1%
4 644
+9%
5 767
+24%
2 699
-53%
3 335
+24%
3 073
-8%
2 770
-10%
4 365
+58%
2 533
-42%
78
-97%
86
+10%
1 166
+1 256%
4 372
+275%
4 464
+2%
1 391
-69%
1 917
+38%
3 008
+57%
3 403
+13%
6 071
+78%
6 541
+8%
3 737
-43%
3 712
-1%
(601)
N/A
(3 985)
-563%
1 918
N/A
88
-95%
3 787
+4 203%
7 334
+94%
178
-98%
2 155
+1 111%
(601)
N/A
(3 598)
-499%
(2 113)
+41%
(1 711)
+19%
(140)
+92%
(2 007)
-1 334%
(20 940)
-943%
(18 114)
+13%
(24 486)
-35%
(24 886)
-2%
(27 607)
-11%
(29 547)
-7%
(26 045)
+12%
(21 400)
+18%
(17 875)
+16%
(15 116)
+15%
(11 801)
+22%
(3 013)
+74%
10 486
N/A
14 837
+42%
19 531
+32%
14 227
-27%
17 481
+23%
19 906
+14%
23 040
+16%
23 723
+3%
27 724
+17%
25 444
-8%
13 299
-48%
Net Income
Tax Provision
333
297
(92)
(381)
(191)
(152)
(943)
(249)
316
249
704
535
(1 021)
(870)
490
311
575
431
24
(350)
(372)
(203)
(468)
(558)
(371)
(153)
169
865
53
352
(421)
(1 135)
157
(258)
439
1 390
438
502
185
(263)
3 953
4 005
3 103
2 963
(2 281)
(2 688)
(1 770)
(1 693)
(103)
(11)
(40)
(107)
(803)
(937)
(1 394)
(1 451)
(800)
(882)
(944)
(1 868)
(5 591)
(5 907)
(5 401)
Income from Continuing Operations
1 207
1 702
2 173
3 834
4 074
4 494
4 825
2 451
3 652
3 322
3 474
4 900
1 512
(792)
576
1 477
4 947
4 895
1 415
1 567
2 636
3 200
5 602
5 982
3 365
3 558
(433)
(3 120)
1 971
440
3 366
6 198
334
1 895
(163)
(2 209)
(1 675)
(1 209)
44
(2 271)
(16 987)
(14 111)
(21 384)
(21 924)
(29 888)
(32 235)
(27 815)
(23 093)
(17 978)
(15 127)
(11 841)
(3 120)
9 682
13 900
18 138
12 777
16 681
19 024
22 096
21 856
22 134
19 537
7 898
Net Income (Common)
1 207
N/A
1 702
+41%
2 173
+28%
3 834
+76%
4 074
+6%
4 494
+10%
4 825
+7%
2 451
-49%
3 652
+49%
3 322
-9%
3 474
+5%
4 900
+41%
1 512
-69%
(792)
N/A
576
N/A
1 477
+156%
4 947
+235%
4 895
-1%
1 415
-71%
1 567
+11%
2 636
+68%
3 200
+21%
5 602
+75%
5 982
+7%
3 365
-44%
3 558
+6%
(433)
N/A
(3 120)
-621%
1 971
N/A
440
-78%
3 366
+665%
6 198
+84%
334
-95%
1 895
+467%
(163)
N/A
(2 209)
-1 255%
(1 675)
+24%
(1 209)
+28%
44
N/A
(2 271)
N/A
(16 987)
-648%
(14 111)
+17%
(21 384)
-52%
(21 924)
-3%
(29 888)
-36%
(32 235)
-8%
(27 815)
+14%
(23 093)
+17%
(17 978)
+22%
(15 127)
+16%
(11 841)
+22%
(3 120)
+74%
9 682
N/A
13 900
+44%
18 138
+30%
12 777
-30%
16 681
+31%
19 024
+14%
22 096
+16%
21 856
-1%
22 134
+1%
19 537
-12%
7 898
-60%
EPS (Diluted)
166.78
N/A
138.2
-17%
180.68
+31%
318.78
+76%
396.39
+24%
319.08
-20%
273.64
-14%
139
-49%
225.02
+62%
198.43
-12%
207.09
+4%
289.98
+40%
89.64
-69%
-46.87
N/A
32.41
N/A
82.99
+156%
263.62
+218%
237.19
-10%
58.42
-75%
64.7
+11%
110.07
+70%
132.12
+20%
223.62
+69%
240.54
+8%
134.86
-44%
146.91
+9%
-17.87
N/A
-128.82
-621%
80.38
N/A
16.68
-79%
123.54
+641%
219.8
+78%
12.13
-94%
65.05
+436%
-5.34
N/A
-72.37
-1 255%
-55.92
+23%
-41.17
+26%
1.47
N/A
-75.21
N/A
-549.9
-631%
-461.82
+16%
-697.15
-51%
-697.14
+0%
-947.69
-36%
-979.89
-3%
-845.52
+14%
-702
+17%
-647.24
+8%
-437.92
+32%
-340.44
+22%
-75.26
+78%
238.96
N/A
368.82
+54%
429.47
+16%
297.35
-31%
402.05
+35%
430.81
+7%
500.39
+16%
500.81
+0%
485.4
-3%
428.45
-12%
211.82
-51%

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 318,600+ 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.