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

Seojin Automotive Co Ltd
KOSDAQ:122690

Watchlist Manager
Seojin Automotive Co Ltd
KOSDAQ:122690
Watchlist
Price: 2 740 KRW -2.32%
Market Cap: ₩63.2B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+44%
5Y
+97%
10Y
+118%
Operating Income
+
3Y
+0%
5Y
-
10Y
+122%
Net Income
+
3Y
-
5Y
+80%
10Y
-

Earnings Waterfall
Seojin Automotive Co Ltd

Income Statement
Seojin Automotive Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
0
0
8 445
0
0
0
8 691
2 085
4 174
0
8 619
4 438
0
0
9 612
0
0
0
10 547
3 139
6 781
10 740
14 771
15 800
15 985
16 297
16 283
16 142
16 362
16 031
15 328
14 899
14 380
13 745
13 905
14 052
14 419
15 426
16 652
18 066
19 622
22 832
24 994
28 306
32 080
33 691
25 413
0
0
0
Revenue
1 126 226
N/A
1 151 471
+2%
1 161 763
+1%
1 201 856
+3%
1 224 534
+2%
1 245 954
+2%
1 275 136
+2%
1 285 829
+1%
1 293 570
+1%
1 318 561
+2%
1 337 192
+1%
1 333 129
0%
1 335 488
+0%
1 294 662
-3%
1 292 470
0%
1 289 478
0%
1 287 131
0%
1 305 468
+1%
1 238 336
-5%
1 200 638
-3%
1 189 187
-1%
1 205 691
+1%
1 286 482
+7%
1 328 084
+3%
1 376 454
+4%
1 393 426
+1%
1 429 752
+3%
1 426 280
0%
1 394 336
-2%
1 454 369
+4%
1 505 982
+4%
1 592 988
+6%
1 695 633
+6%
1 723 851
+2%
1 761 585
+2%
1 802 792
+2%
1 900 236
+5%
1 995 622
+5%
2 093 668
+5%
2 213 752
+6%
2 261 082
+2%
2 322 148
+3%
2 451 931
+6%
2 528 419
+3%
2 588 690
+2%
2 661 970
+3%
2 589 137
-3%
2 634 404
+2%
2 798 779
+6%
2 869 196
+3%
Gross Profit
Cost of Revenue
(1 063 244)
(1 082 364)
(1 087 927)
(1 122 261)
(1 141 528)
(1 166 040)
(1 200 952)
(1 212 148)
(1 220 220)
(1 244 565)
(1 262 753)
(1 261 659)
(1 268 346)
(1 235 813)
(1 222 739)
(1 220 083)
(1 222 805)
(1 235 910)
(1 188 946)
(1 158 337)
(1 146 925)
(1 167 261)
(1 239 505)
(1 275 234)
(1 316 743)
(1 327 568)
(1 364 455)
(1 365 291)
(1 346 124)
(1 400 093)
(1 446 429)
(1 520 298)
(1 607 531)
(1 635 474)
(1 671 523)
(1 712 706)
(1 798 379)
(1 885 109)
(1 966 953)
(2 071 486)
(2 111 508)
(2 154 464)
(2 290 481)
(2 358 037)
(2 414 072)
(2 497 483)
(2 444 283)
(2 483 540)
(2 639 173)
(2 712 027)
Gross Profit
62 981
N/A
69 107
+10%
73 836
+7%
79 596
+8%
83 007
+4%
79 915
-4%
74 185
-7%
73 682
-1%
73 350
0%
73 996
+1%
74 440
+1%
71 470
-4%
67 142
-6%
58 849
-12%
69 732
+18%
69 395
0%
64 326
-7%
69 558
+8%
49 390
-29%
42 301
-14%
42 262
0%
38 429
-9%
46 977
+22%
52 850
+13%
59 711
+13%
65 859
+10%
65 298
-1%
60 989
-7%
48 212
-21%
54 276
+13%
59 553
+10%
72 689
+22%
88 101
+21%
88 375
+0%
90 062
+2%
90 087
+0%
101 857
+13%
110 513
+8%
126 715
+15%
142 266
+12%
149 574
+5%
167 684
+12%
161 449
-4%
170 382
+6%
174 618
+2%
164 487
-6%
144 855
-12%
150 863
+4%
159 606
+6%
157 169
-2%
Operating Income
Operating Expenses
(53 839)
(53 754)
(57 622)
(56 218)
(55 311)
(55 882)
(54 163)
(56 499)
(59 500)
(59 506)
(58 619)
(59 298)
(57 796)
(59 082)
(57 335)
(57 269)
(56 785)
(56 557)
(57 125)
(54 382)
(55 054)
(55 427)
(59 429)
(61 365)
(61 712)
(61 975)
(60 034)
(63 340)
(55 901)
(56 134)
(55 621)
(58 982)
(63 338)
(75 357)
(68 412)
(72 666)
(75 757)
(78 507)
(80 356)
(84 646)
(83 953)
(85 599)
(87 691)
(92 429)
(96 943)
(103 437)
(108 333)
(115 029)
(125 452)
(125 071)
Selling, General & Administrative
(53 838)
(53 753)
(52 383)
(54 187)
(53 279)
(53 850)
(47 715)
(54 763)
(56 081)
(56 057)
(51 780)
(55 947)
(57 797)
(59 083)
(50 314)
(58 955)
(56 786)
(56 558)
(50 160)
(53 724)
(53 376)
(52 336)
(54 259)
(55 723)
(55 193)
(55 291)
(54 051)
(53 810)
(50 239)
(50 531)
(49 821)
(52 073)
(57 451)
(58 910)
(60 519)
(62 415)
(67 145)
(71 541)
(73 751)
(77 711)
(76 429)
(77 621)
(80 257)
(83 274)
(87 793)
(95 344)
(100 919)
(105 964)
(117 445)
(117 281)
Research & Development
0
0
(1 080)
0
0
0
(30)
(15)
(20)
0
(109)
(15)
0
0
(64)
0
0
0
(47)
(6)
(24)
(41)
(60)
(65)
(58)
(53)
(54)
(64)
(143)
(142)
(127)
(112)
0
(15)
(9)
0
(4)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
(4 159)
0
0
0
(4 681)
(1 165)
(2 477)
0
(5 066)
(2 692)
0
0
(5 458)
0
0
0
(5 381)
(942)
(1 978)
(2 858)
(3 864)
(3 990)
(4 584)
(5 134)
(4 769)
(4 450)
(4 484)
(4 492)
(4 939)
(5 441)
(4 701)
(6 154)
(6 229)
(6 595)
(6 922)
(5 342)
(5 391)
(5 236)
(5 191)
(5 137)
(5 285)
(5 781)
(6 373)
(6 245)
(5 794)
(5 888)
(5 900)
(6 321)
Other Operating Expenses
0
0
0
(2 031)
(2 032)
(2 032)
(1 738)
(558)
(924)
(3 449)
(1 664)
(644)
0
0
(1 500)
1 686
0
0
(1 537)
289
323
(192)
(1 246)
(1 587)
(1 878)
(1 498)
(1 160)
(5 016)
(1 034)
(968)
(734)
(1 356)
(1 185)
(10 278)
(1 655)
(3 655)
(1 686)
(1 624)
(1 214)
(1 700)
(2 333)
(2 841)
(2 149)
(3 374)
(2 777)
(1 848)
(1 621)
(3 177)
(2 106)
(1 469)
Operating Income
9 143
N/A
15 353
+68%
16 214
+6%
23 377
+44%
27 695
+18%
24 032
-13%
20 022
-17%
17 182
-14%
13 850
-19%
14 490
+5%
15 821
+9%
12 172
-23%
9 346
-23%
(233)
N/A
12 397
N/A
12 125
-2%
7 540
-38%
13 000
+72%
(7 735)
N/A
(12 082)
-56%
(12 793)
-6%
(16 999)
-33%
(12 452)
+27%
(8 516)
+32%
(2 002)
+76%
3 884
N/A
5 263
+36%
(2 350)
N/A
(7 688)
-227%
(1 858)
+76%
3 932
N/A
13 708
+249%
24 764
+81%
13 020
-47%
21 650
+66%
17 421
-20%
26 100
+50%
32 006
+23%
46 359
+45%
57 620
+24%
65 621
+14%
82 085
+25%
73 759
-10%
77 953
+6%
77 675
0%
61 050
-21%
36 521
-40%
35 834
-2%
34 154
-5%
32 098
-6%
Pre-Tax Income
Interest Income Expense
(6 977)
(8 504)
(8 584)
(9 574)
(11 913)
(9 313)
(7 115)
(7 518)
(4 746)
(4 124)
(8 584)
(9 230)
(10 966)
(15 504)
(8 495)
(10 432)
(8 918)
(7 333)
(13 407)
(11 617)
(13 648)
(16 915)
(17 387)
(17 554)
(17 278)
(14 086)
(14 035)
(14 282)
(16 850)
(17 544)
(17 821)
(14 900)
(14 484)
(10 408)
(7 634)
(10 133)
(5 016)
(2 811)
(16 949)
(17 654)
(22 518)
(30 572)
(16 126)
(18 526)
(19 765)
(30 358)
(5 008)
(7 728)
(26 475)
(13 218)
Non-Reccuring Items
0
0
0
0
0
0
(339)
0
(14)
0
(49)
(22)
0
0
(3 011)
0
0
0
(359)
(1 274)
81
0
(764)
0
(846)
(2 377)
(4 429)
0
(5 018)
(3 565)
(7 071)
(7 301)
(8 956)
0
(2 855)
0
0
0
(529)
0
0
0
(512)
0
0
0
(1 768)
0
(2 634)
(2 634)
Gain/Loss on Disposition of Assets
0
0
432
0
0
0
378
(59)
13
0
(80)
53
0
0
(1 548)
0
0
0
(45)
0
196
162
(25)
(65)
(147)
685
707
598
2 345
2 105
2 003
2 639
974
379
2 434
2 133
1 490
1 145
4 620
4 592
4 987
5 319
683
479
367
(444)
(111)
(177)
128
1 304
Total Other Income
3 046
2 825
2 549
1 381
1 294
1 308
(398)
539
(1 037)
(2 484)
(694)
(718)
3 158
6 293
7 298
3 554
1 166
(459)
3 182
3 796
2 473
2 579
411
(1 568)
(736)
2 004
140
648
3 380
575
3 535
3 197
(3 295)
(3 116)
(2 063)
(1 567)
2 693
2 982
169
137
(3 169)
(5 011)
(3 864)
(4 279)
(1 581)
(450)
(2 584)
(3 166)
(2 509)
482
Pre-Tax Income
5 211
N/A
9 674
+86%
10 610
+10%
15 184
+43%
17 076
+12%
16 027
-6%
12 548
-22%
10 143
-19%
8 066
-20%
7 882
-2%
6 415
-19%
2 257
-65%
1 539
-32%
(9 443)
N/A
6 640
N/A
5 247
-21%
(212)
N/A
5 208
N/A
(18 364)
N/A
(21 176)
-15%
(23 690)
-12%
(31 172)
-32%
(30 218)
+3%
(27 703)
+8%
(21 009)
+24%
(9 891)
+53%
(12 354)
-25%
(15 388)
-25%
(23 831)
-55%
(20 287)
+15%
(15 422)
+24%
(2 657)
+83%
(998)
+62%
(126)
+87%
11 531
N/A
7 854
-32%
25 267
+222%
33 322
+32%
33 670
+1%
44 694
+33%
44 922
+1%
51 821
+15%
53 940
+4%
55 629
+3%
56 696
+2%
29 799
-47%
27 051
-9%
24 764
-8%
2 664
-89%
18 034
+577%
Net Income
Tax Provision
(2 506)
(2 767)
(3 969)
(5 164)
(3 714)
(3 157)
(2 050)
(1 936)
(2 114)
(2 174)
(443)
499
268
1 298
(2 566)
(2 760)
(802)
(1 912)
615
2 098
(441)
709
5 178
3 314
3 247
(257)
(3 891)
(3 127)
26
1 109
(2 098)
(5 107)
(3 103)
(3 988)
(5 485)
(3 620)
(10 645)
(14 412)
(10 214)
(12 758)
(13 865)
(13 902)
(15 594)
(18 293)
(18 748)
(12 209)
(16 006)
(1 463)
(10 765)
(13 797)
Income from Continuing Operations
2 705
6 908
6 641
10 021
13 364
12 871
10 498
8 208
5 952
5 708
5 971
2 756
1 807
(8 145)
4 074
2 488
(1 013)
3 297
(17 750)
(19 079)
(24 132)
(30 464)
(25 040)
(24 389)
(17 762)
(10 148)
(16 245)
(18 515)
(23 805)
(19 178)
(17 521)
(7 765)
(4 101)
(4 115)
6 046
4 234
14 621
18 910
23 455
31 937
31 057
37 919
38 345
37 336
37 947
17 590
11 045
23 301
(8 101)
4 237
Income to Minority Interest
481
(1 413)
(911)
(2 623)
(4 640)
(3 249)
(2 359)
(1 509)
12
(1 228)
(1 880)
(592)
(627)
2 665
(1 841)
(1 465)
932
1 077
7 051
7 862
8 622
9 503
8 257
7 216
2 783
(1 585)
778
2 881
6 456
4 613
3 536
(1 474)
(1 628)
(746)
(2 543)
(1 835)
(9 040)
(12 531)
(16 356)
(22 496)
(24 012)
(28 938)
(29 571)
(28 921)
(28 106)
(14 844)
(9 876)
(12 254)
(2 116)
(7 110)
Net Income (Common)
3 175
N/A
4 594
+45%
4 830
+5%
6 498
+35%
7 834
+21%
9 621
+23%
7 238
-25%
5 798
-20%
4 164
-28%
2 680
-36%
3 912
+46%
1 084
-72%
1 000
-8%
(5 661)
N/A
2 053
N/A
841
-59%
(264)
N/A
4 191
N/A
(10 699)
N/A
(11 219)
-5%
(15 512)
-38%
(20 962)
-35%
(16 783)
+20%
(17 174)
-2%
(14 979)
+13%
(11 732)
+22%
(15 467)
-32%
(15 633)
-1%
(17 348)
-11%
(14 565)
+16%
(13 985)
+4%
(9 239)
+34%
(5 729)
+38%
(4 861)
+15%
3 504
N/A
2 399
-32%
5 582
+133%
6 379
+14%
7 099
+11%
9 441
+33%
7 046
-25%
8 981
+27%
8 774
-2%
8 415
-4%
9 841
+17%
2 746
-72%
1 169
-57%
11 048
+845%
(10 217)
N/A
(2 873)
+72%
EPS (Diluted)
211.66
N/A
306.26
+45%
322
+5%
406.12
+26%
489.62
+21%
601.31
+23%
380.94
-37%
362.37
-5%
260.25
-28%
167.5
-36%
205.89
+23%
67.75
-67%
62.5
-8%
-353.81
N/A
108.05
N/A
56.06
-48%
-15.52
N/A
261.93
N/A
-668.68
N/A
-590.47
+12%
-816.42
-38%
-1 103.26
-35%
-883.31
+20%
-903.89
-2%
-788.36
+13%
-617.47
+22%
-814.05
-32%
-822.78
-1%
-913.05
-11%
-766.57
+16%
-736.05
+4%
-475.82
+35%
-295.07
+38%
-250.32
+15%
180.45
N/A
123.54
-32%
266.85
+116%
323.38
+21%
339
+5%
451.34
+33%
261.48
-42%
332.76
+27%
322.01
-3%
314.13
-2%
458.69
+46%
126.41
-72%
54.13
-57%
508.62
+840%
-470.39
N/A
-129.32
+73%

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 318,800+ 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.