Watchlist Manager

Watchlist

Price: 9 470 KRW -2.07% Market Closed

Market Cap: ₩257.6B

	Samhwa Paint Industrial Co Ltd KRX:000390	KR
	Kreditbanken A/S CSE:KRE	DK

Income Statement

Currency: KRW

	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
Revenue
Interest Expense	5 777	4 161	5 705	5 344	5 030	4 755	4 361	4 389	4 802	4 915	4 895	4 837	4 482	4 532	4 548	4 544	4 512	4 396	4 398	4 471	4 426	4 326	4 164	4 190	4 436	4 797	5 112	5 224	5 190	5 163	5 233	5 180	5 018	4 793	4 609	4 575	4 869	5 218	5 543	5 915	6 366	7 331	7 625	7 809	7 901	7 339	7 436	7 490	7 375	0	0	0
Revenue	434 896 N/A	438 335 +1%	458 827 +5%	479 780 +5%	499 093 +4%	520 392 +4%	521 003 +0%	526 163 +1%	526 729 +0%	526 174 0%	512 841 -3%	511 988 0%	507 188 -1%	499 749 -1%	498 522 0%	483 810 -3%	482 192 0%	484 024 +0%	484 803 +0%	490 337 +1%	488 121 0%	490 181 +0%	501 264 +2%	509 157 +2%	524 224 +3%	528 326 +1%	530 927 +0%	533 283 +0%	540 277 +1%	546 813 +1%	537 166 -2%	540 493 +1%	551 719 +2%	563 599 +2%	599 331 +6%	609 875 +2%	631 606 +4%	651 133 +3%	647 655 -1%	658 025 +2%	646 040 -2%	636 128 -2%	635 443 0%	631 794 -1%	631 382 0%	631 987 +0%	639 278 +1%	634 932 -1%	628 348 -1%	621 223 -1%	616 061 -1%	621 079 +1%
Gross Profit
Cost of Revenue	(355 999)	(358 610)	(368 483)	(378 633)	(392 379)	(405 571)	(411 453)	(418 086)	(419 262)	(416 704)	(403 632)	(400 718)	(393 269)	(388 304)	(386 179)	(378 508)	(381 185)	(389 009)	(394 769)	(401 376)	(400 110)	(403 250)	(413 293)	(421 334)	(436 878)	(439 835)	(439 796)	(440 797)	(442 880)	(446 062)	(438 351)	(438 112)	(445 917)	(456 279)	(493 366)	(509 842)	(536 117)	(550 978)	(537 926)	(541 054)	(525 919)	(515 203)	(511 321)	(502 230)	(498 952)	(499 126)	(506 587)	(507 850)	(504 446)	(498 769)	(490 656)	(489 337)
Gross Profit	78 897 N/A	79 726 +1%	90 345 +13%	101 148 +12%	106 714 +6%	114 821 +8%	109 551 -5%	108 078 -1%	107 466 -1%	109 471 +2%	109 209 0%	111 269 +2%	113 919 +2%	111 445 -2%	112 342 +1%	105 301 -6%	101 006 -4%	95 014 -6%	90 034 -5%	88 962 -1%	88 011 -1%	86 931 -1%	87 971 +1%	87 823 0%	87 345 -1%	88 491 +1%	91 130 +3%	92 486 +1%	97 397 +5%	100 751 +3%	98 816 -2%	102 380 +4%	105 802 +3%	107 319 +1%	105 964 -1%	100 033 -6%	95 489 -5%	100 155 +5%	109 730 +10%	116 970 +7%	120 120 +3%	120 925 +1%	124 122 +3%	129 564 +4%	132 430 +2%	132 861 +0%	132 691 0%	127 082 -4%	123 903 -3%	122 453 -1%	125 405 +2%	131 742 +5%
Operating Income
Operating Expenses	(56 321)	(57 192)	(58 645)	(59 185)	(63 237)	(67 119)	(64 208)	(64 126)	(61 640)	(64 324)	(72 502)	(77 847)	(82 228)	(83 240)	(81 742)	(82 084)	(82 131)	(83 491)	(83 032)	(81 346)	(79 242)	(77 982)	(77 414)	(77 491)	(79 462)	(80 183)	(82 201)	(83 551)	(86 148)	(88 684)	(88 046)	(89 587)	(90 781)	(90 227)	(93 857)	(94 488)	(94 665)	(97 294)	(96 322)	(97 691)	(100 266)	(100 289)	(104 031)	(103 790)	(106 603)	(107 184)	(105 264)	(105 488)	(104 921)	(110 120)	(117 361)	(126 724)
Selling, General & Administrative	(53 777)	(54 710)	(55 422)	(56 399)	(60 409)	(64 164)	(61 203)	(61 051)	(58 173)	(59 890)	(68 898)	(74 205)	(78 811)	(79 254)	(78 290)	(78 490)	(78 598)	(79 743)	(79 258)	(77 578)	(75 442)	(74 215)	(73 674)	(73 822)	(75 782)	(76 332)	(78 169)	(79 359)	(81 872)	(84 460)	(83 904)	(85 489)	(86 718)	(86 207)	(89 874)	(90 476)	(90 353)	(92 830)	(91 842)	(93 271)	(96 101)	(96 275)	(100 039)	(99 752)	(102 747)	(103 389)	(101 474)	(101 758)	(100 951)	(105 141)	(111 402)	(119 684)
Research & Development	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	0	0	0	0	0	0	0	0	0	(575)	(1 146)	(1 839)
Depreciation & Amortization	(2 544)	(1 975)	(2 716)	(2 785)	(2 828)	(2 953)	(3 003)	(3 073)	(3 467)	(3 584)	(3 605)	(3 644)	(3 417)	(3 399)	(3 453)	(3 479)	(3 532)	(3 617)	(3 687)	(3 769)	(3 799)	(3 767)	(3 740)	(3 669)	(3 679)	(3 851)	(4 032)	(4 193)	(4 276)	(4 225)	(4 142)	(4 097)	(4 064)	(4 018)	(3 982)	(4 010)	(4 312)	(4 464)	(4 480)	(4 419)	(4 165)	(4 013)	(3 992)	(4 038)	(3 856)	(3 795)	(3 790)	(3 729)	(3 970)	(4 405)	(4 813)	(5 202)
Other Operating Expenses	0	(507)	(507)	0	0	0	0	0	0	(850)	0	0	0	(587)	0	(115)	0	(131)	(87)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	22 576 N/A	22 534 0%	31 699 +41%	41 962 +32%	43 477 +4%	47 702 +10%	45 342 -5%	43 951 -3%	45 827 +4%	45 146 -1%	36 707 -19%	33 423 -9%	31 691 -5%	28 205 -11%	30 601 +8%	23 217 -24%	18 875 -19%	11 524 -39%	7 003 -39%	7 617 +9%	8 770 +15%	8 950 +2%	10 557 +18%	10 332 -2%	7 884 -24%	8 308 +5%	8 929 +7%	8 934 +0%	11 248 +26%	12 066 +7%	10 770 -11%	12 795 +19%	15 021 +17%	17 094 +14%	12 108 -29%	5 545 -54%	824 -85%	2 861 +247%	13 408 +369%	19 279 +44%	19 854 +3%	20 636 +4%	20 091 -3%	25 774 +28%	25 827 +0%	25 677 -1%	27 427 +7%	21 595 -21%	18 982 -12%	12 333 -35%	8 044 -35%	5 018 -38%
Pre-Tax Income
Interest Income Expense	(5 254)	(4 824)	(4 036)	(4 210)	(3 848)	(3 578)	(5 050)	(3 718)	(3 001)	(3 314)	(2 165)	(2 328)	(2 867)	(3 044)	(2 826)	(3 121)	(2 238)	(2 732)	(2 714)	(3 100)	(5 135)	(5 058)	(5 636)	(7 718)	(6 921)	(6 241)	(6 089)	(3 213)	(4 604)	(4 277)	(4 905)	(5 995)	(5 931)	(5 684)	(5 522)	(3 794)	(2 498)	(3 389)	(2 062)	(949)	(5 559)	(5 744)	(7 434)	(10 149)	(6 241)	(4 281)	(2 999)	(2 961)	(1 211)	1 138	(1 196)	(920)
Non-Reccuring Items	(640)	0	0	(742)	(1 148)	(1 211)	(1 497)	(1 379)	(913)	0	(1 005)	(964)	(589)	0	(192)	0	(132)	0	0	(67)	(127)	(100)	(114)	24	159	300	335	56	163	25	(12)	(167)	344	394	446	721	(344)	(329)	(95)	(590)	(2 782)	(2 811)	(2 981)	(2 510)	(2 728)	(3 159)	(3 265)	(3 275)	1 851	1 866	5 149	5 148
Gain/Loss on Disposition of Assets	(165)	18	41	33	38	45	24	8	238	246	185	238	2	3	80	38	608	618	595	554	(22)	(54)	(186)	(138)	(128)	(378)	(229)	(162)	(147)	186	180	283	258	156	131	(68)	(168)	568	603	628	841	145	183	191	48	156	90	65	84	(123)	(113)	(116)
Total Other Income	3 005	2 941	3 091	2 490	2 519	2 360	1 866	1 990	3 521	4 515	5 237	5 636	1 286	(167)	(274)	(965)	1 956	2 210	1 795	1 765	1 020	726	103	7	14	(175)	(241)	(480)	(319)	(164)	690	653	(796)	(299)	(911)	(432)	1 046	(248)	(2 424)	(1 500)	(1 683)	(731)	2 914	2 319	2 228	2 743	1 903	710	1 909	2 059	1 671	2 934
Pre-Tax Income	19 523 N/A	20 670 +6%	30 795 +49%	39 534 +28%	41 038 +4%	45 319 +10%	40 687 -10%	40 853 +0%	45 671 +12%	46 593 +2%	38 958 -16%	36 004 -8%	29 523 -18%	24 996 -15%	27 388 +10%	19 168 -30%	19 070 -1%	11 619 -39%	6 679 -43%	6 768 +1%	4 507 -33%	4 464 -1%	4 724 +6%	2 509 -47%	1 008 -60%	1 815 +80%	2 706 +49%	5 134 +90%	6 341 +24%	7 834 +24%	6 723 -14%	7 569 +13%	8 895 +18%	11 661 +31%	6 251 -46%	1 971 -68%	(1 141) N/A	(536) +53%	9 430 N/A	16 868 +79%	10 672 -37%	11 496 +8%	12 775 +11%	15 625 +22%	19 134 +22%	21 137 +10%	23 156 +10%	16 134 -30%	21 614 +34%	17 274 -20%	13 556 -22%	12 063 -11%
Net Income
Tax Provision	(3 529)	(3 579)	(7 882)	(11 341)	(11 867)	(13 233)	(11 201)	(9 773)	(10 140)	(10 062)	(8 294)	(7 712)	(4 763)	(3 897)	(3 982)	(2 188)	(5 351)	(4 002)	(2 629)	(3 775)	(2 534)	(2 677)	(2 719)	(1 035)	(207)	(587)	(1 080)	(2 625)	(2 448)	(2 842)	(2 514)	(1 886)	(2 412)	(2 574)	(2 603)	(1 915)	(1 285)	(1 226)	(2 234)	(4 733)	(5 174)	(6 529)	(6 363)	(6 092)	(3 004)	(2 196)	(3 283)	(2 294)	(6 140)	(6 499)	(4 909)	(4 032)
Income from Continuing Operations	15 994	17 090	22 913	28 194	29 170	32 086	29 487	31 081	35 532	36 531	30 663	28 291	24 760	21 099	23 406	16 981	13 718	7 618	4 050	2 992	1 972	1 788	2 007	1 476	801	1 228	1 626	2 510	3 894	4 992	4 209	5 682	6 483	9 087	3 649	56	(2 426)	(1 763)	7 196	12 135	5 498	4 967	6 412	9 533	16 131	18 941	19 873	13 840	15 473	10 775	8 648	8 032
Income to Minority Interest	(24)	(33)	(43)	(61)	(52)	(48)	(33)	(18)	(4)	(8)	(12)	36	67	119	112	64	20	(30)	(20)	(26)	(27)	(29)	(46)	(47)	(42)	(71)	(89)	(125)	(118)	(45)	(39)	19	68	19	75	36	(22)	102	44	(22)	103	(3)	22	120	31	62	11	(5)	(8)	123	350	108
Net Income (Common)	15 970 N/A	17 057 +7%	22 869 +34%	28 132 +23%	29 119 +4%	32 038 +10%	29 454 -8%	31 063 +5%	35 528 +14%	36 523 +3%	30 651 -16%	28 327 -8%	24 828 -12%	21 218 -15%	23 518 +11%	17 044 -28%	13 738 -19%	7 588 -45%	4 031 -47%	2 967 -26%	1 945 -34%	1 758 -10%	1 959 +11%	1 427 -27%	759 -47%	1 156 +52%	1 536 +33%	2 385 +55%	3 776 +58%	4 948 +31%	4 171 -16%	5 703 +37%	6 551 +15%	9 106 +39%	3 724 -59%	92 -98%	(2 448) N/A	(1 661) +32%	7 240 N/A	12 113 +67%	5 601 -54%	4 964 -11%	6 434 +30%	9 653 +50%	16 162 +67%	19 003 +18%	19 885 +5%	13 835 -30%	15 465 +12%	10 898 -30%	8 998 -17%	8 140 -10%
EPS (Diluted)	760.47 N/A	812.23 +7%	1 089 +34%	1 223.13 +12%	1 323.59 +8%	1 334.91 +1%	1 227.25 -8%	1 294.29 +5%	1 480.33 +14%	1 660.13 +12%	1 277.12 -23%	1 180.29 -8%	1 034.5 -12%	922.52 -11%	1 022.52 +11%	741.04 -28%	597.3 -19%	316.16 -47%	167.95 -47%	123.62 -26%	81.04 -34%	73.25 -10%	81.62 +11%	59.45 -27%	31.62 -47%	50.26 +59%	66.78 +33%	103.69 +55%	164.17 +58%	215.13 +31%	189.59 -12%	259.22 +37%	272.95 +5%	392.3 +44%	158.25 -60%	3.9 -98%	-104.23 N/A	-70.39 +32%	306.88 N/A	512.38 +67%	237.44 -54%	210.41 -11%	272.26 +29%	408.44 +50%	685.09 +68%	805.54 +18%	842.9 +5%	586.45 -30%	654.17 +12%	439.19 -33%	362.61 -17%	328.03 -10%

Income Statement Balance Sheet Cash Flow Statement

Samhwa Paint Industrial Co Ltd
KRX:000390

Income Statement

Earnings Waterfall
Samhwa Paint Industrial Co Ltd

Income Statement
Samhwa Paint Industrial Co Ltd

See Also

Company

Help

Tools

Stocks

Samhwa Paint Industrial Co Ltd KRX:000390

Income Statement

Earnings Waterfall Samhwa Paint Industrial Co Ltd

Income Statement Samhwa Paint Industrial Co Ltd

See Also

Company

Help

Tools

Stocks

Samhwa Paint Industrial Co Ltd
KRX:000390

Earnings Waterfall
Samhwa Paint Industrial Co Ltd

Income Statement
Samhwa Paint Industrial Co Ltd