S
Samil Pharmaceutical Co Ltd
KRX:000520
Samil Pharmaceutical Co Ltd
KRX:000520
Price:
10 020
KRW
-2.34%
Market Closed
Market Cap:
₩217.3B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
S
|
Samil Pharmaceutical Co Ltd
KRX:000520
|
KR |
Balance Sheet
Balance Sheet Decomposition
Samil Pharmaceutical Co Ltd
Samil Pharmaceutical Co Ltd
Balance Sheet Decomposition is not available for
Samil Pharmaceutical Co Ltd
Samil Pharmaceutical Co Ltd
Balance Sheet
Samil Pharmaceutical Co Ltd
Samil Pharmaceutical Co Ltd
Currency: KRW
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
3 176
|
6 163
|
12 306
|
10 093
|
8 155
|
10 381
|
4 316
|
6 374
|
489
|
1 860
|
4 160
|
13 395
|
23 363
|
1 284
|
3 410
|
6 167
|
991
|
2 989
|
16 719
|
15 998
|
3 992
|
1 903
|
906
|
5 137
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
21
|
16
|
0
|
0
|
52
|
27
|
61
|
53
|
43
|
33
|
23
|
23
|
|
| Cash Equivalents |
3 176
|
6 163
|
12 306
|
10 093
|
8 155
|
10 381
|
4 316
|
6 374
|
582
|
1 860
|
4 160
|
13 395
|
23 342
|
1 268
|
3 410
|
6 167
|
939
|
2 962
|
16 658
|
15 945
|
3 949
|
1 871
|
884
|
5 114
|
|
| Short-Term Investments |
11 912
|
11 712
|
5 938
|
5 743
|
7 019
|
4 850
|
4 327
|
3 532
|
16 683
|
7 820
|
443
|
55
|
0
|
10 000
|
2 000
|
2 000
|
0
|
8 000
|
13 054
|
1 217
|
11 269
|
62
|
23
|
4
|
|
| Total Receivables |
12 549
|
13 509
|
14 286
|
15 820
|
20 690
|
23 820
|
22 739
|
26 438
|
30 917
|
31 143
|
26 767
|
29 720
|
33 365
|
34 240
|
35 626
|
34 880
|
32 927
|
23 447
|
26 273
|
30 195
|
31 374
|
34 304
|
35 900
|
35 779
|
|
| Accounts Receivables |
12 546
|
13 508
|
14 285
|
15 541
|
20 607
|
23 622
|
22 387
|
25 155
|
29 582
|
30 432
|
26 581
|
24 670
|
26 760
|
29 131
|
35 626
|
34 880
|
32 808
|
23 368
|
25 823
|
30 139
|
31 077
|
34 181
|
35 813
|
35 025
|
|
| Other Receivables |
3
|
1
|
1
|
279
|
83
|
198
|
352
|
1 283
|
1 335
|
711
|
186
|
5 050
|
6 605
|
5 109
|
0
|
0
|
119
|
79
|
450
|
56
|
297
|
124
|
87
|
755
|
|
| Inventory |
8 393
|
13 625
|
11 384
|
12 820
|
13 399
|
15 190
|
17 143
|
20 791
|
16 877
|
22 340
|
23 738
|
17 534
|
15 635
|
15 500
|
14 475
|
11 338
|
16 466
|
23 878
|
22 413
|
24 084
|
24 177
|
24 742
|
32 511
|
34 770
|
|
| Other Current Assets |
104
|
1 501
|
324
|
203
|
2 078
|
1 065
|
376
|
724
|
880
|
1 572
|
1 219
|
790
|
458
|
501
|
405
|
1 573
|
1 776
|
870
|
742
|
1 031
|
5 899
|
13 769
|
11 775
|
15 655
|
|
| Total Current Assets |
36 134
|
46 510
|
44 238
|
44 679
|
51 341
|
55 305
|
48 901
|
57 858
|
65 847
|
64 734
|
56 326
|
61 494
|
72 821
|
61 525
|
55 917
|
55 958
|
52 160
|
59 184
|
79 200
|
72 523
|
76 711
|
74 781
|
81 115
|
91 346
|
|
| PP&E Net |
9 487
|
9 804
|
10 967
|
17 983
|
17 919
|
24 303
|
30 583
|
46 097
|
43 337
|
35 347
|
37 222
|
36 128
|
35 258
|
39 416
|
38 450
|
39 215
|
71 893
|
62 349
|
71 902
|
64 808
|
103 394
|
233 946
|
242 198
|
252 893
|
|
| PP&E Gross |
9 487
|
9 804
|
10 967
|
17 983
|
17 919
|
24 303
|
30 583
|
46 097
|
43 337
|
35 347
|
37 222
|
36 128
|
35 258
|
39 416
|
0
|
0
|
71 893
|
62 349
|
71 902
|
64 808
|
103 394
|
233 946
|
242 198
|
252 893
|
|
| Accumulated Depreciation |
14 734
|
14 991
|
17 127
|
19 087
|
20 928
|
22 854
|
24 744
|
28 179
|
27 114
|
23 039
|
25 558
|
28 503
|
31 197
|
33 000
|
0
|
0
|
40 858
|
43 756
|
47 017
|
48 519
|
52 189
|
52 576
|
55 408
|
59 184
|
|
| Intangible Assets |
40
|
33
|
25
|
16
|
69
|
687
|
537
|
389
|
1 921
|
8 670
|
6 789
|
6 354
|
5 051
|
1 997
|
2 008
|
2 055
|
1 567
|
1 572
|
1 731
|
1 726
|
1 295
|
3 136
|
2 819
|
5 512
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
35
|
35
|
624
|
510
|
0
|
1 804
|
2 109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 033
|
|
| Long-Term Investments |
2 122
|
1 611
|
2 593
|
3 086
|
3 754
|
4 158
|
6 783
|
8 804
|
8 964
|
23 731
|
18 889
|
4 351
|
104
|
2 777
|
1 089
|
1 087
|
8 656
|
18 360
|
19 088
|
39 675
|
39 099
|
38 177
|
37 770
|
37 335
|
|
| Other Long-Term Assets |
2 027
|
2 763
|
4 450
|
4 359
|
5 186
|
8 137
|
8 809
|
9 478
|
8 846
|
1 596
|
1 941
|
2 045
|
1 966
|
2 576
|
45
|
572
|
1 201
|
6 484
|
11 954
|
12 929
|
5 907
|
6 660
|
6 778
|
6 952
|
|
| Total Assets |
49 809
N/A
|
60 722
+22%
|
62 273
+3%
|
70 122
+13%
|
78 268
+12%
|
92 590
+18%
|
95 615
+3%
|
122 627
+28%
|
128 950
+5%
|
134 114
+4%
|
121 203
-10%
|
110 996
-8%
|
115 709
+4%
|
108 291
-6%
|
99 312
-8%
|
100 995
+2%
|
135 477
+34%
|
147 949
+9%
|
183 875
+24%
|
191 661
+4%
|
226 405
+18%
|
356 700
+58%
|
370 680
+4%
|
395 071
+7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 375
|
4 473
|
2 168
|
2 786
|
4 408
|
9 983
|
11 091
|
12 343
|
13 310
|
8 282
|
7 043
|
6 900
|
5 973
|
5 922
|
10 766
|
11 707
|
9 014
|
9 236
|
9 130
|
10 826
|
8 541
|
13 660
|
21 004
|
19 159
|
|
| Accrued Liabilities |
667
|
199
|
913
|
643
|
1 155
|
864
|
1 885
|
1 020
|
1 570
|
2 218
|
2 467
|
2 738
|
2 371
|
2 511
|
0
|
0
|
3 155
|
2 653
|
3 807
|
4 727
|
4 877
|
21 852
|
8 260
|
8 812
|
|
| Short-Term Debt |
6 700
|
6 700
|
6 700
|
6 700
|
5 000
|
2 500
|
3 612
|
16 465
|
15 762
|
19 617
|
35 314
|
23 000
|
26 000
|
28 200
|
28 200
|
28 200
|
34 200
|
66 709
|
47 545
|
30 084
|
50 133
|
36 077
|
36 850
|
50 429
|
|
| Current Portion of Long-Term Debt |
267
|
231
|
48
|
0
|
0
|
0
|
0
|
444
|
7 538
|
8 290
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
807
|
44 012
|
42 468
|
49 877
|
88 236
|
13 604
|
|
| Other Current Liabilities |
6 108
|
7 345
|
4 856
|
8 023
|
8 434
|
12 779
|
10 628
|
8 379
|
7 209
|
5 351
|
5 217
|
4 261
|
8 441
|
4 511
|
2 658
|
3 283
|
6 043
|
6 723
|
6 868
|
9 035
|
15 655
|
11 126
|
14 326
|
14 656
|
|
| Total Current Liabilities |
16 117
|
18 948
|
14 685
|
18 153
|
18 997
|
26 126
|
27 216
|
38 650
|
45 388
|
43 757
|
50 042
|
36 899
|
42 786
|
41 144
|
41 624
|
43 191
|
52 412
|
85 320
|
68 156
|
98 684
|
121 674
|
132 592
|
168 675
|
106 660
|
|
| Long-Term Debt |
279
|
48
|
0
|
0
|
0
|
0
|
0
|
15 870
|
8 290
|
10 000
|
0
|
7 000
|
0
|
8 000
|
0
|
2 000
|
27 000
|
0
|
45 280
|
20 307
|
32 914
|
73 304
|
50 794
|
86 048
|
|
| Deferred Income Tax |
1 113
|
1 875
|
2 273
|
2 241
|
2 257
|
2 098
|
578
|
0
|
374
|
2 332
|
1 004
|
706
|
509
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 172
|
9 752
|
7 493
|
|
| Other Liabilities |
1 118
|
1 687
|
2 032
|
1 965
|
2 331
|
2 457
|
2 564
|
4 500
|
5 183
|
3 131
|
3 553
|
3 518
|
2 387
|
3 732
|
3 277
|
2 934
|
4 898
|
6 546
|
8 166
|
9 119
|
6 070
|
11 812
|
13 632
|
18 746
|
|
| Total Liabilities |
18 627
N/A
|
22 557
+21%
|
18 991
-16%
|
22 358
+18%
|
23 586
+5%
|
30 681
+30%
|
30 359
-1%
|
59 020
+94%
|
59 235
+0%
|
59 221
0%
|
54 599
-8%
|
48 122
-12%
|
45 682
-5%
|
52 876
+16%
|
44 902
-15%
|
48 125
+7%
|
84 310
+75%
|
91 866
+9%
|
121 602
+32%
|
128 110
+5%
|
160 658
+25%
|
230 881
+44%
|
242 853
+5%
|
218 947
-10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
6 500
|
6 500
|
6 695
|
6 769
|
6 857
|
7 613
|
10 846
|
|
| Retained Earnings |
25 678
|
32 660
|
37 778
|
42 259
|
49 143
|
56 446
|
60 336
|
60 435
|
66 409
|
70 967
|
62 978
|
59 257
|
66 397
|
52 749
|
51 472
|
49 932
|
48 229
|
36 468
|
35 216
|
35 034
|
27 741
|
26 605
|
28 019
|
19 937
|
|
| Additional Paid In Capital |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
4
|
15 977
|
23 168
|
26 755
|
35 252
|
40 485
|
44 011
|
83 146
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
4
|
4
|
10
|
4
|
272
|
0
|
0
|
0
|
0
|
0
|
240
|
141
|
50 924
|
49 312
|
49 254
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 878
|
2 565
|
0
|
0
|
0
|
0
|
0
|
3 765
|
5 431
|
4 142
|
4 161
|
2 517
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
41
|
584
|
2 332
|
2 197
|
1 577
|
1 878
|
1 878
|
0
|
0
|
2 565
|
2 565
|
2 565
|
2 863
|
2 611
|
928
|
1 557
|
5 091
|
3 033
|
15 458
|
|
| Total Equity |
31 182
N/A
|
38 164
+22%
|
43 282
+13%
|
47 763
+10%
|
54 682
+14%
|
61 910
+13%
|
65 256
+5%
|
63 607
-3%
|
69 715
+10%
|
74 893
+7%
|
66 604
-11%
|
62 874
-6%
|
70 027
+11%
|
55 415
-21%
|
54 410
-2%
|
52 871
-3%
|
51 167
-3%
|
56 083
+10%
|
62 272
+11%
|
63 551
+2%
|
65 746
+3%
|
125 820
+91%
|
127 827
+2%
|
176 124
+38%
|
|
| Total Liabilities & Equity |
49 809
N/A
|
60 722
+22%
|
62 273
+3%
|
70 122
+13%
|
78 268
+12%
|
92 590
+18%
|
95 615
+3%
|
122 627
+28%
|
128 950
+5%
|
134 114
+4%
|
121 203
-10%
|
110 996
-8%
|
115 709
+4%
|
108 291
-6%
|
99 312
-8%
|
100 995
+2%
|
135 477
+34%
|
147 949
+9%
|
183 875
+24%
|
191 661
+4%
|
226 405
+18%
|
356 700
+58%
|
370 680
+4%
|
395 071
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
14
|
14
|
14
|
21
|
|
Switch to:
Switch to:
See Also
Discover More
