First Time Loading...
S

Samyang Holdings Corp
KRX:000070

Watchlist Manager
Samyang Holdings Corp
KRX:000070
Watchlist
Price: 67 700 KRW -0.15% Market Closed
Updated: May 13, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.2T
-0.3%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+30%
5 Years
+25%
7 Years
+39%
10 Years
+38%
94.8B
+19%
Operating Income
Growth Rates:
1 Year
-28%
3 Years
-44%
5 Years
-32%
7 Years
-33%
10 Years
+3 735%
172.4B
-0.5%
Net Income
Growth Rates:
1 Year
+153%
3 Years
+75%
5 Years
+156%
7 Years
+694%
10 Years
-

Earnings Waterfall
Samyang Holdings Corp

Revenue
3.2T KRW
Cost of Revenue
-2.7T KRW
Gross Profit
528.7B KRW
Operating Expenses
-433.9B KRW
Operating Income
94.8B KRW
Other Expenses
77.6B KRW
Net Income
172.4B KRW

Income Statement
Samyang Holdings Corp

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
2 329 145
N/A
2 307 992
-1%
2 289 257
-1%
2 242 828
-2%
2 213 367
-1%
2 184 984
-1%
2 135 198
-2%
2 163 078
+1%
2 169 650
+0%
2 201 524
+1%
2 274 274
+3%
2 290 070
+1%
2 311 465
+1%
2 330 376
+1%
2 336 869
+0%
2 373 756
+2%
2 396 290
+1%
2 432 589
+2%
2 479 461
+2%
2 493 444
+1%
2 563 476
+3%
2 556 867
0%
2 520 692
-1%
2 515 712
0%
2 488 563
-1%
2 489 565
+0%
2 449 227
-2%
2 449 852
+0%
2 471 226
+1%
2 574 585
+4%
2 780 345
+8%
2 956 698
+6%
3 107 313
+5%
3 228 945
+4%
3 306 537
+2%
3 323 141
+1%
3 316 778
0%
3 289 718
-1%
3 258 548
-1%
3 219 933
-1%
3 210 853
0%
Gross Profit
Cost of Revenue
(2 025 952)
(1 997 394)
(1 947 424)
(1 888 645)
(1 864 278)
(1 838 162)
(1 791 603)
(1 790 978)
(1 763 178)
(1 766 664)
(1 808 561)
(1 815 073)
(1 859 910)
(1 897 018)
(1 928 799)
(1 973 863)
(1 974 916)
(1 991 321)
(2 005 573)
(2 015 921)
(2 081 370)
(2 083 575)
(2 063 263)
(2 058 582)
(2 025 132)
(2 015 646)
(1 983 166)
(1 962 119)
(1 951 116)
(1 999 379)
(2 118 133)
(2 228 278)
(2 378 283)
(2 524 147)
(2 652 011)
(2 746 555)
(2 773 466)
(2 778 702)
(2 754 960)
(2 711 069)
(2 682 163)
Gross Profit
303 193
N/A
310 599
+2%
341 835
+10%
354 185
+4%
349 089
-1%
346 822
-1%
343 594
-1%
372 099
+8%
406 472
+9%
434 860
+7%
465 713
+7%
474 997
+2%
451 555
-5%
433 358
-4%
408 070
-6%
399 893
-2%
421 374
+5%
441 268
+5%
473 888
+7%
477 523
+1%
482 106
+1%
473 293
-2%
457 430
-3%
457 131
0%
463 431
+1%
473 920
+2%
466 062
-2%
487 733
+5%
520 110
+7%
575 205
+11%
662 211
+15%
728 420
+10%
729 031
+0%
704 799
-3%
654 526
-7%
576 586
-12%
543 312
-6%
511 016
-6%
503 588
-1%
508 864
+1%
528 690
+4%
Operating Income
Operating Expenses
(300 721)
(306 715)
(297 690)
(284 300)
(285 306)
(283 788)
(282 658)
(290 637)
(299 747)
(306 633)
(311 891)
(316 205)
(310 542)
(332 719)
(333 868)
(336 939)
(322 546)
(330 888)
(335 914)
(339 203)
(343 648)
(356 956)
(360 371)
(357 283)
(384 055)
(391 178)
(388 517)
(377 901)
(349 774)
(367 959)
(373 563)
(381 386)
(377 331)
(394 039)
(407 960)
(423 070)
(410 988)
(424 809)
(430 486)
(429 483)
(433 888)
Selling, General & Administrative
(281 979)
(276 046)
(258 477)
(245 779)
(249 108)
(246 165)
(244 667)
(251 744)
(260 307)
(266 382)
(271 636)
(274 980)
(271 442)
(272 456)
(273 680)
(277 555)
(281 467)
(283 038)
(286 544)
(288 586)
(297 617)
(302 980)
(303 899)
(304 623)
(307 761)
(304 664)
(302 048)
(297 047)
(286 437)
(288 310)
(290 808)
(293 874)
(303 959)
(317 471)
(333 638)
(353 396)
(355 451)
(365 288)
(370 985)
(370 839)
(378 257)
Research & Development
(12 932)
(17 788)
(23 410)
(23 153)
(24 299)
(25 008)
(25 239)
(26 114)
(26 284)
(25 953)
(25 468)
(25 033)
(23 894)
(24 518)
(24 078)
(23 484)
(25 033)
(25 648)
(26 963)
(28 460)
(30 120)
(30 149)
(30 820)
(30 743)
(51 773)
(52 077)
(51 784)
(52 446)
(38 857)
(41 395)
(44 508)
(49 260)
(49 662)
(44 828)
(41 655)
(35 089)
(25 624)
(25 349)
(24 794)
(24 473)
(25 478)
Depreciation & Amortization
(5 810)
(8 676)
(11 598)
(11 163)
(11 900)
(12 028)
(12 165)
(12 192)
(13 157)
(13 563)
(14 052)
(15 457)
(15 205)
(15 854)
(16 219)
(16 009)
(16 046)
(15 679)
(15 884)
(15 634)
(15 911)
(17 771)
(19 596)
(21 918)
(24 520)
(25 192)
(25 439)
(25 265)
(24 480)
(24 013)
(24 007)
(24 012)
(23 710)
(25 030)
(25 957)
(27 875)
(29 913)
(30 169)
(30 704)
(30 168)
(30 153)
Other Operating Expenses
0
(4 205)
(4 205)
(4 205)
0
(587)
(587)
(587)
0
(735)
(735)
(735)
0
(19 891)
(19 891)
(19 891)
0
(6 523)
(6 523)
(6 523)
0
(6 056)
(6 056)
0
0
(9 245)
(9 246)
(3 143)
0
(14 241)
(14 240)
(14 240)
0
(6 710)
(6 710)
(6 710)
0
(4 003)
(4 003)
(4 003)
0
Operating Income
2 472
N/A
3 883
+57%
44 143
+1 037%
69 883
+58%
63 782
-9%
63 034
-1%
60 937
-3%
81 463
+34%
106 725
+31%
128 227
+20%
153 822
+20%
158 792
+3%
141 013
-11%
100 639
-29%
74 202
-26%
62 954
-15%
98 828
+57%
110 380
+12%
137 974
+25%
138 319
+0%
138 458
+0%
116 335
-16%
97 058
-17%
99 848
+3%
79 376
-21%
82 742
+4%
77 545
-6%
109 832
+42%
170 336
+55%
207 247
+22%
288 648
+39%
347 034
+20%
351 700
+1%
310 760
-12%
246 567
-21%
153 517
-38%
132 324
-14%
86 207
-35%
73 102
-15%
79 381
+9%
94 803
+19%
Pre-Tax Income
Interest Income Expense
(1 609)
(6 875)
(704)
(8 901)
(16 408)
(10 732)
(16 682)
(31 927)
(25 815)
(25 057)
(28 274)
(17 902)
(15 656)
(12 670)
(11 731)
(7 196)
(4 506)
(3 745)
(2 223)
3 389
(6 776)
(244)
788
(6 111)
4 378
6 125
3 483
2 669
13 638
15 124
16 259
16 126
(1 664)
6 141
373
(10 672)
(13 229)
(11 384)
(5 880)
5 606
498
Non-Reccuring Items
(4 205)
0
0
0
(587)
0
0
0
(735)
0
0
0
(19 890)
0
0
0
(6 523)
0
0
0
(6 057)
0
0
(12 160)
(9 244)
0
0
0
(14 240)
0
0
0
(6 710)
0
0
0
(4 003)
0
0
0
0
Gain/Loss on Disposition of Assets
20
(2)
(37)
(82)
(337)
(323)
(922)
(919)
(2 250)
1 860
2 247
1 355
(1 400)
(1 465)
(1 324)
(438)
(960)
(1 206)
(1 095)
(1 225)
(258)
(488)
(572)
(701)
(511)
(289)
(187)
91
(216)
(250)
(220)
(187)
(20)
(2 645)
(2 827)
(2 860)
(2 844)
(298)
(436)
146 798
147 102
Total Other Income
(6 766)
3 036
4 641
3 906
(105)
6 967
2 894
20 533
26 978
17 048
19 834
518
(1 387)
(1 767)
247
2 347
2 519
1 603
(302)
(83)
3 943
4 463
4 931
5 497
7 022
7 399
7 753
4 918
1 163
1 231
504
(2 471)
1 565
2 796
3 777
9 154
14 415
14 356
14 866
31 762
24 130
Pre-Tax Income
(10 089)
N/A
41
N/A
48 042
+117 076%
64 805
+35%
46 346
-28%
58 944
+27%
46 225
-22%
69 149
+50%
104 902
+52%
122 078
+16%
147 629
+21%
142 763
-3%
102 681
-28%
84 738
-17%
61 395
-28%
57 668
-6%
89 359
+55%
107 033
+20%
134 354
+26%
140 400
+5%
129 310
-8%
120 065
-7%
102 205
-15%
86 373
-15%
81 022
-6%
95 978
+18%
88 594
-8%
117 510
+33%
170 681
+45%
223 352
+31%
305 192
+37%
360 504
+18%
344 871
-4%
317 053
-8%
247 889
-22%
149 139
-40%
126 664
-15%
88 881
-30%
81 653
-8%
263 546
+223%
266 533
+1%
Net Income
Tax Provision
(16 118)
(22 496)
(25 853)
(28 914)
(25 342)
(26 408)
(20 897)
(26 403)
(26 886)
(35 894)
(42 669)
(42 307)
(37 543)
(28 737)
(21 280)
(18 910)
(22 172)
(25 239)
(30 616)
(28 197)
(26 798)
(22 248)
(18 480)
(15 611)
(18 978)
(23 259)
(18 331)
(30 067)
(27 416)
(28 314)
(52 433)
(60 319)
(70 785)
(78 610)
(56 341)
(34 817)
(20 814)
(4 196)
(5 919)
(38 290)
(39 519)
Income from Continuing Operations
(26 209)
(22 457)
22 188
35 891
21 004
32 537
25 329
42 746
78 016
86 185
104 961
100 457
65 138
56 001
40 115
38 758
67 186
81 793
103 737
112 202
102 512
97 818
83 726
70 763
62 044
72 719
70 263
87 443
143 265
195 038
252 760
300 185
274 086
238 443
191 549
114 322
105 849
84 686
75 734
225 256
227 014
Income to Minority Interest
(6 441)
(10 294)
(20 886)
(21 701)
(18 486)
(18 437)
(15 861)
(21 153)
(31 531)
(35 302)
(45 919)
(51 759)
(42 526)
(37 664)
(31 130)
(28 760)
(29 511)
(33 356)
(35 353)
(29 842)
(32 538)
(30 088)
(27 801)
(31 158)
(31 171)
(37 690)
(39 503)
(44 937)
(40 952)
(40 817)
(42 641)
(38 513)
(36 386)
(34 787)
(31 343)
(27 365)
(34 840)
(36 113)
(40 694)
(49 148)
(54 648)
Net Income (Common)
(31 392)
N/A
(31 475)
0%
1 231
N/A
13 616
+1 006%
2 406
-82%
13 537
+463%
9 095
-33%
20 761
+128%
44 671
+115%
48 897
+9%
56 741
+16%
46 797
-18%
21 721
-54%
17 612
-19%
8 622
-51%
9 596
+11%
36 203
+277%
46 536
+29%
65 693
+41%
79 111
+20%
67 210
-15%
65 054
-3%
53 713
-17%
38 033
-29%
29 646
-22%
34 551
+17%
31 026
-10%
43 339
+40%
98 280
+127%
150 189
+53%
206 087
+37%
257 638
+25%
228 351
-11%
194 307
-15%
150 856
-22%
77 607
-49%
68 206
-12%
45 770
-33%
32 237
-30%
173 305
+438%
172 366
-1%
EPS (Diluted)
-4 484.57
N/A
-4 496.42
0%
175.85
N/A
1 945.14
+1 006%
343.71
-82%
1 933.85
+463%
1 299.28
-33%
2 965.85
+128%
6 381.57
+115%
6 985.28
+9%
8 105.85
+16%
6 685.28
-18%
3 103
-54%
2 516
-19%
1 077.75
-57%
1 370.85
+27%
5 171.85
+277%
6 648
+29%
9 384.71
+41%
11 301.57
+20%
9 601.42
-15%
9 293.42
-3%
7 673.28
-17%
5 433.28
-29%
4 235.14
-22%
4 318.87
+2%
3 878.25
-10%
5 417.37
+40%
14 040
+159%
21 455.57
+53%
27 716.43
+29%
34 649.52
+25%
30 710.65
-11%
26 132.16
-15%
20 288.46
-22%
10 437.3
-49%
9 173
-12%
5 912.64
-36%
4 164.73
-30%
22 391.39
+438%
22 319
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
Join more than 136,700+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.