First Time Loading...
S

Samyang Tongsang Ltd
KRX:002170

Watchlist Manager
Samyang Tongsang Ltd
KRX:002170
Watchlist
Price: 50 000 KRW -0.2% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

179.3B
+0.5%
Revenue
Growth Rates:
1 Year
+0%
3 Years
-10%
5 Years
-2%
7 Years
-8%
10 Years
+8%
17.7B
+16%
Operating Income
Growth Rates:
1 Year
+8%
3 Years
-69%
5 Years
-45%
7 Years
-43%
10 Years
+898%
21.6B
-15%
Net Income
Growth Rates:
1 Year
+43%
3 Years
-57%
5 Years
-14%
7 Years
-5%
10 Years
+538%

Earnings Waterfall
Samyang Tongsang Ltd

Revenue
179.3B KRW
Cost of Revenue
-153.8B KRW
Gross Profit
25.5B KRW
Operating Expenses
-7.8B KRW
Operating Income
17.7B KRW
Other Expenses
4B KRW
Net Income
21.6B KRW

Income Statement
Samyang Tongsang Ltd

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
166 430
N/A
172 034
+3%
179 569
+4%
187 535
+4%
199 095
+6%
202 494
+2%
210 322
+4%
213 337
+1%
215 039
+1%
212 762
-1%
204 643
-4%
203 374
-1%
195 767
-4%
188 571
-4%
184 476
-2%
178 587
-3%
170 589
-4%
165 444
-3%
166 592
+1%
169 934
+2%
183 198
+8%
188 012
+3%
190 281
+1%
193 571
+2%
192 107
-1%
192 151
+0%
194 411
+1%
194 838
+0%
198 417
+2%
200 259
+1%
200 468
+0%
199 594
0%
193 959
-3%
191 780
-1%
185 256
-3%
181 136
-2%
178 801
-1%
179 646
+0%
182 886
+2%
178 388
-2%
179 258
+0%
Gross Profit
Cost of Revenue
(160 354)
(165 505)
(172 935)
(174 048)
(184 809)
(188 502)
(194 599)
(197 285)
(197 460)
(192 216)
(179 740)
(172 900)
(158 514)
(148 795)
(143 306)
(138 980)
(135 212)
(132 572)
(135 513)
(138 340)
(145 981)
(148 036)
(145 017)
(141 584)
(135 672)
(134 413)
(132 683)
(132 031)
(133 226)
(135 001)
(139 879)
(144 307)
(149 891)
(151 866)
(150 714)
(152 177)
(154 095)
(154 985)
(158 591)
(154 930)
(153 772)
Gross Profit
6 076
N/A
6 529
+7%
6 634
+2%
13 487
+103%
14 286
+6%
13 993
-2%
15 724
+12%
16 053
+2%
17 580
+10%
20 545
+17%
24 902
+21%
30 473
+22%
37 253
+22%
39 777
+7%
41 172
+4%
39 609
-4%
35 378
-11%
32 874
-7%
31 079
-5%
31 594
+2%
37 218
+18%
39 975
+7%
45 264
+13%
51 987
+15%
56 435
+9%
57 738
+2%
61 728
+7%
62 807
+2%
65 191
+4%
65 258
+0%
60 589
-7%
55 287
-9%
44 067
-20%
39 914
-9%
34 542
-13%
28 959
-16%
24 706
-15%
24 661
0%
24 294
-1%
23 458
-3%
25 486
+9%
Operating Income
Operating Expenses
(4 304)
(4 410)
(4 436)
(4 497)
(4 790)
(4 985)
(5 284)
(5 557)
(5 545)
(5 657)
(6 106)
(5 930)
(6 145)
(5 958)
(5 520)
(5 462)
(5 202)
(5 137)
(5 200)
(5 191)
(5 091)
(5 168)
(6 347)
(6 484)
(6 999)
(7 412)
(6 339)
(6 559)
(7 494)
(7 739)
(8 087)
(8 302)
(7 680)
(7 677)
(7 674)
(7 854)
(8 261)
(8 342)
(8 312)
(8 241)
(7 802)
Selling, General & Administrative
(4 194)
(4 245)
(4 218)
(4 308)
(4 609)
(4 802)
(5 139)
(5 413)
(5 419)
(5 553)
(5 980)
(5 829)
(6 061)
(5 887)
(5 472)
(5 399)
(5 146)
(5 082)
(5 148)
(5 142)
(5 021)
(5 099)
(6 157)
(6 223)
(6 689)
(7 018)
(5 983)
(6 191)
(7 114)
(7 355)
(7 680)
(7 871)
(7 216)
(7 186)
(7 300)
(7 475)
(8 200)
(8 085)
(7 918)
(7 829)
(7 757)
Depreciation & Amortization
(111)
(166)
(219)
(189)
(180)
(183)
(146)
(145)
(126)
(105)
(126)
0
(84)
(71)
(48)
(62)
(56)
(54)
(51)
(48)
(71)
(68)
(189)
(261)
(310)
(393)
(355)
(368)
(381)
(384)
(408)
(431)
(464)
(491)
(374)
(379)
(60)
(257)
(394)
(411)
(46)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
(101)
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
Operating Income
1 772
N/A
2 119
+20%
2 198
+4%
8 990
+309%
9 496
+6%
9 007
-5%
10 439
+16%
10 495
+1%
12 035
+15%
14 889
+24%
18 797
+26%
24 544
+31%
31 109
+27%
33 819
+9%
35 652
+5%
34 147
-4%
30 175
-12%
27 736
-8%
25 878
-7%
26 403
+2%
32 126
+22%
34 807
+8%
38 917
+12%
45 502
+17%
49 437
+9%
50 325
+2%
55 388
+10%
56 246
+2%
57 697
+3%
57 519
0%
52 501
-9%
46 985
-11%
36 387
-23%
32 237
-11%
26 868
-17%
21 105
-21%
16 445
-22%
16 319
-1%
15 982
-2%
15 217
-5%
17 684
+16%
Pre-Tax Income
Interest Income Expense
3 831
3 077
5 156
2 185
4 437
4 479
6 174
3 455
1 851
1 503
(2 576)
1 696
(582)
1 043
1 165
1 609
3 131
2 915
3 410
3 152
1 480
2 005
2 916
3 421
9 927
3 302
3 749
4 212
9 099
19 943
29 539
22 685
8 213
6 549
(11 955)
(5 436)
3 393
12 046
20 147
17 573
10 784
Gain/Loss on Disposition of Assets
25
25
23
1
1
(1)
(35)
0
(90)
0
0
(52)
(1)
0
(1)
(18)
(26)
(26)
(16)
0
22
(3)
1
15
(9)
0
25
6
17
9
(5)
10
10
0
0
26
233
206
349
333
156
Total Other Income
(1 025)
(69)
77
1
(37)
(6)
10
(37)
105
(1)
9
66
(24)
(36)
5
3
31
45
157
173
346
334
190
170
2
167
171
421
435
281
267
131
132
148
133
(17)
(56)
(46)
(68)
(51)
4
Pre-Tax Income
4 604
N/A
5 151
+12%
7 452
+45%
11 176
+50%
13 898
+24%
13 479
-3%
16 588
+23%
13 913
-16%
13 900
0%
16 391
+18%
16 230
-1%
26 254
+62%
30 501
+16%
34 824
+14%
36 819
+6%
35 741
-3%
33 312
-7%
30 670
-8%
29 429
-4%
29 728
+1%
33 974
+14%
37 144
+9%
42 026
+13%
49 110
+17%
59 356
+21%
53 794
-9%
59 333
+10%
60 885
+3%
67 248
+10%
77 750
+16%
82 302
+6%
69 810
-15%
44 742
-36%
38 933
-13%
15 046
-61%
15 677
+4%
20 015
+28%
28 526
+43%
36 410
+28%
33 072
-9%
28 627
-13%
Net Income
Tax Provision
(1 213)
(1 429)
(2 116)
(3 113)
(3 684)
(3 484)
(4 112)
(3 220)
(3 374)
(3 936)
(3 962)
(6 614)
(7 647)
(8 777)
(9 330)
(8 971)
(8 382)
(7 819)
(7 704)
(7 968)
(8 679)
(9 432)
(10 601)
(12 413)
(15 157)
(13 859)
(15 141)
(15 532)
(17 338)
(20 084)
(21 344)
(18 063)
(11 603)
(9 812)
(3 678)
(3 933)
(4 915)
(7 009)
(8 803)
(7 567)
(6 987)
Income from Continuing Operations
3 391
3 724
5 339
8 065
10 214
9 996
12 476
10 693
10 527
12 455
12 268
19 641
22 854
26 048
27 491
26 771
24 930
22 851
21 724
21 759
25 295
27 712
31 426
36 698
44 200
39 936
44 192
45 353
49 910
57 666
60 958
51 747
33 140
29 121
11 367
11 744
15 101
21 517
27 607
25 505
21 640
Net Income (Common)
3 391
N/A
3 724
+10%
5 339
+43%
8 065
+51%
10 214
+27%
9 996
-2%
12 476
+25%
10 693
-14%
10 527
-2%
12 455
+18%
12 268
-2%
19 641
+60%
22 854
+16%
26 048
+14%
27 491
+6%
26 771
-3%
24 930
-7%
22 851
-8%
21 724
-5%
21 759
+0%
25 295
+16%
27 712
+10%
31 426
+13%
36 698
+17%
44 200
+20%
39 936
-10%
44 192
+11%
45 353
+3%
49 910
+10%
57 666
+16%
60 958
+6%
51 747
-15%
33 140
-36%
29 121
-12%
11 367
-61%
11 744
+3%
15 101
+29%
21 517
+42%
27 607
+28%
25 505
-8%
21 640
-15%
EPS (Diluted)
1 130.33
N/A
1 241.33
+10%
1 779.66
+43%
2 688.33
+51%
3 404.66
+27%
3 332.01
-2%
4 158.66
+25%
3 564.33
-14%
3 509
-2%
4 151.66
+18%
4 089.33
-2%
6 547
+60%
7 618
+16%
8 682.66
+14%
9 163.66
+6%
8 923.66
-3%
8 310
-7%
7 617
-8%
7 241.33
-5%
7 253
+0%
8 431.66
+16%
9 237.33
+10%
10 475.33
+13%
12 232.66
+17%
14 733.33
+20%
13 312
-10%
14 730.66
+11%
15 117.66
+3%
16 636.66
+10%
20 237.39
+22%
21 394.16
+6%
18 160.54
-15%
11 630.33
-36%
10 219.93
-12%
3 990.35
-61%
4 120.33
+3%
5 338.5
+30%
7 728.81
+45%
9 915.58
+28%
9 161.17
-8%
7 752.74
-15%

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 132,300+ 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.