S

Samyang Foods Co Ltd
KRX:003230

Watchlist Manager
Samyang Foods Co Ltd
KRX:003230
Watchlist
Price: 999 999.9999 KRW Market Closed
Market Cap: 11.4T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+146%
5Y
+223%
10Y
+572%
Operating Income
+
3Y
+384%
5Y
+336%
10Y
+7 564%
Net Income
+
3Y
+302%
5Y
+324%
10Y
-

Earnings Waterfall
Samyang Foods Co Ltd

Revenue
2T KRW
Cost of Revenue
-1.1T KRW
Gross Profit
867.7B KRW
Operating Expenses
-438.6B KRW
Operating Income
429.1B KRW
Other Expenses
-110.5B KRW
Net Income
318.6B KRW

Income Statement
Samyang Foods Co Ltd

Rotate your device to view
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
Revenue
Interest Expense
2 801
0
0
0
2 019
0
0
0
1 795
0
0
0
1 466
0
0
0
1 038
0
0
0
1 264
0
0
0
1 568
397
785
1 159
1 552
1 481
0
0
916
0
0
0
359
0
0
0
4 790
0
0
0
12 213
0
0
0
14 412
0
0
Revenue
325 842
N/A
298 002
-9%
294 568
-1%
294 050
0%
302 736
+3%
312 024
+3%
318 717
+2%
321 100
+1%
314 632
-2%
307 596
-2%
297 667
-3%
291 202
-2%
290 855
0%
293 943
+1%
305 152
+4%
331 825
+9%
359 321
+8%
399 074
+11%
419 259
+5%
435 125
+4%
458 484
+5%
467 595
+2%
489 490
+5%
487 615
0%
469 356
-4%
463 876
-1%
474 033
+2%
501 519
+6%
543 581
+8%
579 579
+7%
619 980
+7%
649 412
+5%
648 507
0%
632 128
-3%
605 606
-4%
600 201
-1%
642 030
+7%
704 193
+10%
811 955
+15%
861 818
+6%
909 037
+5%
952 430
+5%
982 463
+3%
1 106 177
+13%
1 192 915
+8%
1 333 102
+12%
1 472 184
+10%
1 575 907
+7%
1 728 015
+10%
1 871 279
+8%
1 999 914
+7%
Gross Profit
Cost of Revenue
(254 629)
(233 646)
(228 373)
(226 606)
(230 371)
(236 682)
(240 817)
(241 715)
(237 309)
(233 012)
(225 624)
(220 509)
(219 186)
(220 703)
(228 380)
(247 956)
(267 357)
(295 302)
(310 880)
(321 785)
(340 543)
(345 177)
(360 650)
(358 260)
(343 786)
(340 129)
(342 496)
(359 553)
(386 439)
(407 994)
(433 736)
(453 597)
(457 034)
(451 894)
(441 177)
(443 245)
(471 392)
(512 472)
(594 270)
(626 838)
(657 814)
(688 464)
(682 094)
(748 141)
(776 183)
(823 210)
(870 678)
(900 414)
(1 004 798)
(1 066 666)
(1 132 256)
Gross Profit
71 213
N/A
64 355
-10%
66 194
+3%
67 444
+2%
72 365
+7%
75 342
+4%
77 900
+3%
79 385
+2%
77 323
-3%
74 584
-4%
72 043
-3%
70 694
-2%
71 669
+1%
73 240
+2%
76 772
+5%
83 868
+9%
91 965
+10%
103 772
+13%
108 379
+4%
113 339
+5%
117 941
+4%
122 418
+4%
128 840
+5%
129 356
+0%
125 570
-3%
123 748
-1%
131 538
+6%
141 966
+8%
157 142
+11%
171 584
+9%
186 243
+9%
195 815
+5%
191 473
-2%
180 234
-6%
164 429
-9%
156 956
-5%
170 638
+9%
191 721
+12%
217 685
+14%
234 980
+8%
251 223
+7%
263 966
+5%
300 369
+14%
358 035
+19%
416 732
+16%
509 892
+22%
601 506
+18%
675 493
+12%
723 217
+7%
804 614
+11%
867 658
+8%
Operating Income
Operating Expenses
(63 621)
(59 331)
(59 115)
(59 662)
(62 176)
(64 686)
(67 062)
(68 502)
(67 608)
(67 409)
(66 447)
(65 460)
(64 520)
(63 301)
(63 444)
(64 567)
(66 691)
(69 182)
(70 933)
(72 278)
(74 621)
(74 136)
(74 878)
(73 570)
(70 393)
(71 285)
(71 259)
(73 418)
(78 857)
(81 951)
(87 941)
(95 111)
(96 135)
(97 216)
(96 655)
(97 356)
(105 274)
(116 211)
(129 083)
(142 240)
(160 847)
(174 233)
(193 921)
(227 487)
(269 218)
(306 120)
(352 317)
(382 420)
(378 648)
(406 176)
(438 600)
Selling, General & Administrative
(62 114)
(58 425)
(58 209)
(58 567)
(60 346)
(63 205)
(65 580)
(67 519)
(65 641)
(66 893)
(65 931)
(64 945)
(62 490)
(63 301)
(63 445)
(64 567)
(64 791)
(69 182)
(70 933)
(72 278)
(72 782)
(74 137)
(74 879)
(73 572)
(68 774)
(71 287)
(71 261)
(73 419)
(76 083)
(81 951)
(87 941)
(95 111)
(93 244)
(97 216)
(96 655)
(97 356)
(101 555)
(116 211)
(129 083)
(142 240)
(154 257)
(174 233)
(191 509)
(222 820)
(260 106)
(296 913)
(342 011)
(370 331)
(367 969)
(392 926)
(425 280)
Depreciation & Amortization
(1 506)
0
0
(1 092)
(1 829)
(1 481)
0
0
(1 967)
(515)
0
0
(2 030)
0
0
0
(1 900)
0
0
0
(1 838)
0
0
0
(1 619)
0
0
0
(2 774)
0
0
0
(2 890)
0
0
0
(3 719)
0
0
0
(6 589)
0
(2 412)
(4 667)
(9 112)
(9 207)
(10 306)
(12 089)
(10 679)
(14 165)
(14 234)
Other Operating Expenses
0
(906)
(906)
(3)
0
0
(1 482)
(983)
0
0
(516)
(515)
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
914
914
Operating Income
7 593
N/A
5 025
-34%
7 080
+41%
7 784
+10%
10 189
+31%
10 657
+5%
10 839
+2%
10 883
+0%
9 715
-11%
7 176
-26%
5 598
-22%
5 235
-6%
7 149
+37%
9 939
+39%
13 327
+34%
19 301
+45%
25 274
+31%
34 590
+37%
37 446
+8%
41 062
+10%
43 320
+5%
48 283
+11%
53 963
+12%
55 786
+3%
55 177
-1%
52 463
-5%
60 279
+15%
68 549
+14%
78 285
+14%
89 634
+14%
98 303
+10%
100 704
+2%
95 338
-5%
83 018
-13%
67 774
-18%
59 600
-12%
65 363
+10%
75 511
+16%
88 601
+17%
92 740
+5%
90 376
-3%
89 733
-1%
106 449
+19%
130 548
+23%
147 514
+13%
203 771
+38%
249 189
+22%
293 073
+18%
344 569
+18%
398 438
+16%
429 058
+8%
Pre-Tax Income
Interest Income Expense
(1 799)
(1 543)
(2 057)
(2 580)
(2 337)
(2 106)
(1 603)
(279)
(2 696)
(2 867)
(2 331)
(3 902)
(4 153)
(5 267)
(7 513)
(8 307)
(3 190)
(3 740)
(2 018)
(703)
(3 589)
1 818
3 337
3 087
1 865
(454)
(1 424)
(716)
2 117
1 813
580
(45)
(5 457)
(1 628)
(857)
(644)
5 772
472
2 778
834
(310)
(1 574)
(4 711)
(4 615)
881
(1 576)
(4 110)
120
9 130
(16 380)
(7 486)
Non-Reccuring Items
0
0
0
0
(5)
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
(672)
0
0
0
6 590
0
0
0
(101)
0
0
Gain/Loss on Disposition of Assets
98
0
0
0
92
0
0
0
(40)
0
0
0
(247)
0
0
0
44
0
0
0
(66)
0
0
0
(131)
0
0
0
45
0
0
0
(24)
0
0
0
(57)
0
0
0
11 732
0
0
0
(258)
0
0
0
(580)
0
0
Total Other Income
725
790
857
185
(2 252)
(2 562)
(3 166)
(2 540)
174
54
401
(151)
(2 827)
394
60
(842)
2 534
(871)
781
2 066
(4 012)
(6 021)
(7 049)
(7 081)
(3 060)
(2 705)
(2 616)
(1 696)
(2 182)
1 087
950
(961)
844
(3 178)
(3 736)
1 201
1 048
6 045
11 445
31 574
829
13 382
7 458
(12 765)
1 597
12 230
19 087
4 713
(1 379)
20 378
(6 545)
Pre-Tax Income
6 616
N/A
4 273
-35%
5 882
+38%
5 389
-8%
5 686
+6%
5 989
+5%
6 069
+1%
8 063
+33%
7 152
-11%
4 362
-39%
3 667
-16%
1 182
-68%
(78)
N/A
5 067
N/A
5 875
+16%
10 153
+73%
24 662
+143%
29 979
+22%
36 209
+21%
42 425
+17%
35 654
-16%
44 080
+24%
50 252
+14%
51 792
+3%
53 851
+4%
49 304
-8%
56 238
+14%
66 137
+18%
78 265
+18%
92 535
+18%
99 834
+8%
99 699
0%
90 701
-9%
78 212
-14%
63 182
-19%
60 157
-5%
72 127
+20%
82 027
+14%
102 824
+25%
125 148
+22%
101 956
-19%
101 541
0%
109 196
+8%
113 168
+4%
156 325
+38%
214 425
+37%
264 166
+23%
297 905
+13%
351 640
+18%
402 436
+14%
415 027
+3%
Net Income
Tax Provision
(1 345)
(1 501)
(1 519)
(1 394)
(2 319)
(2 270)
(2 350)
(2 981)
(3 084)
(5 275)
(5 130)
(4 886)
(3 325)
(1 802)
(1 877)
(2 662)
(5 869)
(5 323)
(6 785)
(8 019)
(6 550)
(10 339)
(12 026)
(11 988)
(18 547)
(16 115)
(17 083)
(20 820)
(18 236)
(22 256)
(23 557)
(22 238)
(22 727)
(19 729)
(17 116)
(16 953)
(15 470)
(19 347)
(23 349)
(29 183)
(21 685)
(17 962)
(18 404)
(15 794)
(29 734)
(43 931)
(58 164)
(70 971)
(80 384)
(98 701)
(97 563)
Income from Continuing Operations
5 271
2 772
4 363
3 995
3 367
3 719
3 719
5 083
4 068
(911)
(1 461)
(3 703)
(3 403)
3 264
3 997
7 490
18 793
24 656
29 424
34 406
29 104
33 741
38 226
39 805
35 305
33 190
39 156
45 317
60 029
70 279
76 277
77 461
67 974
58 483
46 066
43 204
56 658
62 681
79 475
95 965
80 271
83 579
90 791
97 373
126 591
170 494
206 003
226 934
271 256
303 735
317 464
Income to Minority Interest
220
472
661
554
296
210
(20)
42
(8)
30
140
342
251
(3)
(109)
(411)
(483)
(478)
(539)
(456)
(423)
(388)
(422)
(457)
(481)
(1 341)
(319)
(389)
(475)
198
(1 059)
(1 236)
(764)
(555)
(338)
257
(310)
(327)
(302)
(635)
(476)
(514)
(324)
(187)
(329)
(48)
135
299
730
872
1 144
Net Income (Common)
5 491
N/A
3 243
-41%
5 022
+55%
4 547
-9%
3 663
-19%
3 927
+7%
3 699
-6%
5 124
+39%
4 061
-21%
(881)
N/A
(1 323)
-50%
(3 362)
-154%
(3 152)
+6%
3 260
N/A
3 887
+19%
7 078
+82%
18 310
+159%
24 178
+32%
28 885
+19%
33 950
+18%
28 681
-16%
33 352
+16%
37 804
+13%
39 347
+4%
34 823
-11%
31 847
-9%
38 834
+22%
44 926
+16%
59 554
+33%
70 476
+18%
75 218
+7%
76 224
+1%
67 209
-12%
57 927
-14%
45 727
-21%
43 460
-5%
56 348
+30%
62 353
+11%
79 173
+27%
95 330
+20%
79 795
-16%
83 065
+4%
90 467
+9%
97 186
+7%
126 262
+30%
170 446
+35%
206 138
+21%
227 234
+10%
271 985
+20%
304 608
+12%
318 607
+5%
EPS (Diluted)
686.37
N/A
405.37
-41%
627.75
+55%
568.37
-9%
457.87
-19%
490.87
+7%
462.37
-6%
640.5
+39%
507.62
-21%
-110.12
N/A
-165.37
-50%
-420.25
-154%
-394
+6%
407.5
N/A
485.87
+19%
884.75
+82%
2 288.75
+159%
3 022.25
+32%
3 610.62
+19%
4 243.75
+18%
3 585.12
-16%
4 169
+16%
4 725.5
+13%
4 918.37
+4%
4 352.87
-11%
3 980.87
-9%
4 854.25
+22%
5 615.75
+16%
7 444.25
+33%
8 809.5
+18%
9 402.25
+7%
9 528
+1%
8 401.12
-12%
7 240.87
-14%
6 070.58
-16%
5 769.62
-5%
7 480.55
+30%
7 992.99
+7%
10 760.49
+35%
12 725.71
+18%
10 664.52
-16%
11 137.52
+4%
12 129.99
+9%
13 030.87
+7%
16 929.48
+30%
22 853.73
+35%
27 639.35
+21%
30 464.73
+10%
36 468.31
+20%
40 842.36
+12%
42 719.42
+5%

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 301,300+ 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

© 2025 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.