Watchlist Manager

Watchlist

Price: 9 960 KRW Market Closed

Market Cap: ₩206.2B

S	Samick THK Co Ltd KRX:004380	KR
H	Hoa Sen Group VN:HSG	VN
J	Just Group PLC LSE:JUST	UK
E	Enbee Trade and Finance Ltd BSE:512441	IN

Income Statement

Currency: KRW

	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	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	0	2 597	2 906	3 072	0	2 730	2 439	2 015	0	2 394	2 031	1 841	1 597	1 413	1 275	1 167	1 103	1 056	965	867	780	704	677	682	719	818	941	1 051	1 071	1 050	1 027	1 010	1 024	1 367	1 800	2 244	2 661	2 711	2 575	2 668	2 811	2 952	3 100	3 044	2 948	2 905	3 179	3 623	4 531	5 761	6 958	8 175	9 136	9 656	9 704	9 344	8 841	0	0	0
Revenue	303 490 N/A	317 245 +5%	319 345 +1%	304 628 -5%	276 549 -9%	256 839 -7%	231 209 -10%	202 612 -12%	186 821 -8%	177 382 -5%	178 970 +1%	189 050 +6%	196 675 +4%	200 152 +2%	193 215 -3%	187 387 -3%	188 481 +1%	194 786 +3%	201 359 +3%	226 167 +12%	230 033 +2%	220 511 -4%	222 298 +1%	218 869 -2%	251 075 +15%	301 885 +20%	353 130 +17%	378 447 +7%	371 107 -2%	359 631 -3%	327 514 -9%	303 485 -7%	283 067 -7%	255 936 -10%	235 861 -8%	229 973 -2%	232 008 +1%	243 036 +5%	257 673 +6%	262 326 +2%	263 856 +1%	276 073 +5%	281 382 +2%	284 070 +1%	310 485 +9%	307 404 -1%	306 621 0%	332 953 +9%	339 134 +2%	337 595 0%	419 141 +24%	403 093 -4%	315 640 -22%	398 137 +26%	312 822 -21%	314 265 +0%	304 426 -3%	281 302 -8%	261 718 -7%	235 326 -10%
Gross Profit
Cost of Revenue	(247 438)	(258 424)	(257 228)	(245 447)	(219 873)	(206 515)	(190 413)	(167 545)	(158 095)	(147 466)	(145 171)	(151 638)	(154 155)	(158 754)	(153 363)	(146 677)	(147 375)	(150 227)	(154 683)	(174 530)	(179 089)	(172 617)	(175 782)	(176 964)	(201 158)	(242 559)	(286 237)	(307 106)	(304 591)	(295 134)	(266 961)	(245 858)	(227 010)	(206 202)	(192 143)	(189 428)	(194 563)	(205 536)	(219 452)	(225 413)	(229 890)	(242 555)	(247 837)	(249 690)	(266 954)	(261 831)	(259 557)	(276 766)	(284 526)	(283 172)	(352 582)	(344 395)	(271 597)	(342 832)	(271 822)	(273 100)	(265 720)	(249 530)	(236 010)	(222 102)
Gross Profit	56 052 N/A	58 820 +5%	62 116 +6%	59 181 -5%	56 675 -4%	50 324 -11%	40 795 -19%	35 067 -14%	28 725 -18%	29 916 +4%	33 800 +13%	37 412 +11%	42 521 +14%	41 398 -3%	39 852 -4%	40 710 +2%	41 106 +1%	44 558 +8%	46 674 +5%	51 635 +11%	50 945 -1%	47 892 -6%	46 515 -3%	41 904 -10%	49 917 +19%	59 327 +19%	66 894 +13%	71 342 +7%	66 516 -7%	64 497 -3%	60 553 -6%	57 627 -5%	56 057 -3%	49 734 -11%	43 718 -12%	40 546 -7%	37 445 -8%	37 501 +0%	38 221 +2%	36 912 -3%	33 966 -8%	33 517 -1%	33 544 +0%	34 380 +2%	43 531 +27%	45 572 +5%	47 064 +3%	56 187 +19%	54 608 -3%	54 423 0%	66 559 +22%	58 698 -12%	44 043 -25%	55 305 +26%	41 000 -26%	41 165 +0%	38 706 -6%	31 772 -18%	25 707 -19%	13 224 -49%
Operating Income
Operating Expenses	(21 501)	(22 057)	(22 749)	(22 910)	(21 951)	(22 871)	(23 101)	(23 386)	(24 096)	(23 285)	(24 162)	(24 269)	(24 112)	(24 789)	(23 803)	(24 106)	(24 177)	(24 080)	(24 486)	(25 492)	(26 384)	(26 240)	(27 461)	(27 778)	(28 251)	(30 642)	(31 011)	(31 213)	(31 573)	(31 606)	(30 846)	(30 769)	(30 555)	(30 521)	(30 959)	(31 028)	(29 992)	(28 990)	(28 331)	(28 651)	(28 230)	(28 443)	(28 148)	(27 566)	(28 711)	(28 807)	(30 565)	(32 245)	(33 970)	(35 472)	(45 110)	(45 242)	(37 008)	(46 842)	(37 390)	(37 882)	(37 995)	(38 986)	(41 204)	(40 095)
Selling, General & Administrative	(19 774)	(21 611)	(22 303)	(22 465)	(20 169)	(22 871)	(22 453)	(22 175)	(21 996)	(21 597)	(22 916)	(23 079)	(22 275)	(23 220)	(22 176)	(22 596)	(22 821)	(22 802)	(22 923)	(23 873)	(24 788)	(24 374)	(25 850)	(26 156)	(26 342)	(28 502)	(28 817)	(29 022)	(29 576)	(29 595)	(28 854)	(28 642)	(28 230)	(27 987)	(28 185)	(28 082)	(26 684)	(25 881)	(25 183)	(25 637)	(25 494)	(25 703)	(25 475)	(24 826)	(26 010)	(26 192)	(27 957)	(29 676)	(31 379)	(33 073)	(42 400)	(42 453)	(34 854)	(44 204)	(35 018)	(35 625)	(35 268)	(35 320)	(37 449)	(36 036)
Research & Development	(744)	(205)	0	0	(782)	0	(394)	(683)	(1 043)	0	(496)	(447)	(772)	(543)	(620)	(533)	(502)	(441)	(733)	(792)	(771)	(833)	(728)	(772)	(1 038)	(1 129)	(1 145)	(1 084)	(965)	(916)	(858)	(973)	(1 087)	(1 038)	(995)	(915)	(809)	(785)	(762)	(595)	(298)	(289)	(229)	(250)	(172)	(180)	(231)	(271)	(363)	(412)	(411)	(528)	(330)	(337)	(467)	(329)	(492)	(543)	(313)	(334)
Depreciation & Amortization	(983)	(241)	0	0	(1 000)	0	(254)	(528)	(1 056)	0	(750)	(744)	(1 066)	(1 026)	(1 007)	(975)	(854)	(837)	(828)	(826)	(825)	(834)	(856)	(851)	(871)	(883)	(921)	(979)	(1 032)	(1 094)	(1 132)	(1 153)	(1 238)	(1 496)	(1 779)	(2 031)	(2 499)	(2 323)	(2 385)	(2 417)	(2 438)	(2 448)	(2 442)	(2 478)	(2 530)	(2 491)	(2 439)	(2 359)	(2 228)	(1 987)	(2 299)	(2 261)	(1 824)	(2 305)	(1 910)	(1 915)	(2 236)	(2 827)	(3 146)	(3 430)
Other Operating Expenses	0	0	(446)	(445)	0	0	0	0	0	(1 688)	0	0	0	0	0	0	0	0	0	0	0	(199)	(27)	0	0	(128)	(128)	(128)	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	(2)	(12)	0	56	61	61	0	0	0	0	0	4	4	(12)	0	(296)	(296)	(296)
Operating Income	34 551 N/A	36 764 +6%	39 368 +7%	36 270 -8%	34 724 -4%	27 452 -21%	17 694 -36%	11 681 -34%	4 629 -60%	6 631 +43%	9 637 +45%	13 142 +36%	18 408 +40%	16 608 -10%	16 047 -3%	16 603 +3%	16 929 +2%	20 478 +21%	22 190 +8%	26 145 +18%	24 561 -6%	21 653 -12%	19 054 -12%	14 125 -26%	21 666 +53%	28 684 +32%	35 882 +25%	40 129 +12%	34 942 -13%	32 890 -6%	29 706 -10%	26 856 -10%	25 502 -5%	19 211 -25%	12 758 -34%	9 517 -25%	7 453 -22%	8 511 +14%	9 890 +16%	8 262 -16%	5 737 -31%	5 075 -12%	5 396 +6%	6 814 +26%	14 820 +117%	16 765 +13%	16 499 -2%	23 942 +45%	20 638 -14%	18 951 -8%	21 449 +13%	13 456 -37%	7 035 -48%	8 463 +20%	3 610 -57%	3 283 -9%	710 -78%	(7 214) N/A	(15 497) -115%	(26 871) -73%
Pre-Tax Income
Interest Income Expense	(11 135)	(551)	(1 082)	(1 456)	(5 350)	(2 140)	(4 835)	(4 029)	6 920	2 015	5 374	7 896	7 124	4 712	5 548	3 677	1 695	2 667	1 954	(372)	(595)	(1 324)	(2 790)	(638)	(608)	574	1 596	836	748	(1 195)	(975)	(96)	(1 999)	(1 651)	(3 515)	(6 704)	(4 189)	(5 597)	(3 524)	(1 851)	(1 748)	1 110	674	(148)	(1 155)	(605)	1 187	1 646	(1 461)	(4 925)	(9 937)	(9 362)	(8 323)	(9 614)	(6 892)	(10 600)	417	(1 169)	(11 676)	(8 500)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	(100)	0	0	0	0	0	(171)	(199)	(199)	0	0	0	(128)	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	4	0	0	0	12	(300)	0	0	0
Gain/Loss on Disposition of Assets	69	10	0	0	23	0	16	19	19	0	48	52	(48)	3 774	3 732	3 724	3 823	12	28	41	43	36	33	34	33	36	28	26	33	34	0	0	44	37	51	58	21	26	30	845	844	0	830	194	194	203	197	20	21	(261)	(525)	(317)	(38)	156	679	7 089	958	1 012	787	(5 898)
Total Other Income	134	(6 823)	694	(10 887)	2 149	(2 055)	(1 929)	9 496	467	1 595	1 254	1 234	(1 004)	(481)	(313)	(326)	(96)	16	(48)	67	(967)	(1 009)	(933)	(972)	(32)	(65)	(123)	(159)	(109)	(111)	(18)	39	167	225	309	306	763	846	924	857	771	1 555	657	744	302	286	296	351	496	474	1 176	1 632	1 669	1 765	946	352	(44)	(41)	(12 636)	(11 039)
Pre-Tax Income	23 619 N/A	29 402 +24%	38 980 +33%	23 927 -39%	31 546 +32%	23 259 -26%	10 948 -53%	17 168 +57%	12 036 -30%	10 241 -15%	16 313 +59%	22 324 +37%	24 380 +9%	24 613 +1%	25 014 +2%	23 678 -5%	22 352 -6%	23 172 +4%	23 952 +3%	25 682 +7%	22 843 -11%	19 357 -15%	15 365 -21%	12 549 -18%	20 931 +67%	29 229 +40%	37 383 +28%	40 832 +9%	35 613 -13%	31 619 -11%	28 713 -9%	26 799 -7%	23 714 -12%	17 823 -25%	9 602 -46%	3 176 -67%	4 048 +27%	3 785 -6%	7 320 +93%	8 112 +11%	5 604 -31%	7 740 +38%	7 557 -2%	7 603 +1%	14 160 +86%	16 649 +18%	18 179 +9%	25 959 +43%	19 694 -24%	14 239 -28%	12 163 -15%	5 414 -55%	343 -94%	770 +125%	(1 657) N/A	137 N/A	1 741 +1 169%	(7 412) N/A	(39 023) -426%	(52 309) -34%
Net Income
Tax Provision	(5 070)	(6 234)	(8 923)	(5 036)	(6 940)	(5 453)	(2 213)	(3 960)	(2 544)	(1 672)	(4 956)	(6 522)	(7 085)	(7 207)	(5 691)	(5 278)	(4 709)	(4 988)	(4 855)	(5 648)	(5 045)	(4 168)	(3 530)	(2 470)	(4 394)	(6 211)	(8 073)	(8 777)	(7 378)	(7 014)	(6 328)	(6 011)	(5 609)	(3 811)	(1 918)	(466)	(782)	(891)	(1 639)	(1 680)	(1 146)	(1 426)	(1 490)	(1 348)	(2 348)	(2 883)	(3 206)	(5 229)	(3 045)	(1 813)	(1 422)	98	642	354	859	263	(207)	1 977	5 949	9 861
Income from Continuing Operations	18 549	23 168	30 057	18 891	24 606	17 807	8 736	13 209	9 492	8 568	11 356	15 801	17 296	17 406	19 323	18 400	17 643	18 184	19 097	20 034	17 798	15 190	11 836	10 080	16 537	23 018	29 310	32 055	28 235	24 603	22 383	20 786	18 105	14 012	7 684	2 710	3 265	2 895	5 682	6 434	4 458	6 315	6 068	6 255	11 812	13 765	14 973	20 730	16 649	12 426	10 741	5 512	985	1 124	(798)	400	1 533	(5 436)	(33 074)	(42 448)
Income to Minority Interest	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	0	0	0	0	0	0	0	0	0	0	(1)
Net Income (Common)	18 549 N/A	23 168 +25%	30 057 +30%	18 891 -37%	24 606 +30%	17 807 -28%	8 736 -51%	13 209 +51%	9 492 -28%	8 568 -10%	11 356 +33%	15 801 +39%	17 296 +9%	17 406 +1%	19 323 +11%	18 400 -5%	17 643 -4%	18 184 +3%	19 097 +5%	20 034 +5%	17 798 -11%	15 190 -15%	11 836 -22%	10 080 -15%	16 537 +64%	23 018 +39%	29 310 +27%	32 055 +9%	28 235 -12%	24 603 -13%	22 383 -9%	20 786 -7%	18 105 -13%	14 012 -23%	7 684 -45%	2 710 -65%	3 265 +20%	2 895 -11%	5 682 +96%	6 434 +13%	4 458 -31%	6 315 +42%	6 068 -4%	6 255 +3%	11 812 +89%	13 765 +17%	14 973 +9%	20 730 +38%	16 649 -20%	12 426 -25%	10 741 -14%	5 512 -49%	985 -82%	1 124 +14%	(797) N/A	400 N/A	1 534 +283%	(5 435) N/A	(33 073) -508%	(42 449) -28%
EPS (Diluted)	883.28 N/A	1 103.23 +25%	1 431.28 +30%	899.57 -37%	1 171.71 +30%	847.95 -28%	416 -51%	629 +51%	452 -28%	408 -10%	540.76 +33%	752.42 +39%	823.61 +9%	828.85 +1%	920.14 +11%	876.19 -5%	840.14 -4%	865.9 +3%	909.38 +5%	954 +5%	847.52 -11%	723.33 -15%	563.61 -22%	480 -15%	787.47 +64%	1 096.09 +39%	1 395.71 +27%	1 526.42 +9%	1 344.52 -12%	1 171.57 -13%	1 065.85 -9%	989.8 -7%	862.14 -13%	667.23 -23%	365.9 -45%	129.04 -65%	155.47 +20%	137.85 -11%	270.57 +96%	306.38 +13%	212.28 -31%	300.71 +42%	293.13 -3%	302.19 +3%	570.64 +89%	664.99 +17%	723.32 +9%	1 001.45 +38%	804.29 -20%	557.7 -31%	518.86 -7%	266.27 -49%	47.59 -82%	54.31 +14%	-38.52 N/A	19.33 N/A	74.09 +283%	-262.57 N/A	-1 597.73 -508%	-2 050.67 -28%

Income Statement Balance Sheet Cash Flow Statement

Samick THK Co Ltd
KRX:004380

Income Statement

Earnings Waterfall
Samick THK Co Ltd

Income Statement
Samick THK Co Ltd

See Also

Company

Help

Tools

Stocks

Samick THK Co Ltd KRX:004380

Income Statement

Earnings Waterfall Samick THK Co Ltd

Income Statement Samick THK Co Ltd

See Also

Company

Help

Tools

Stocks

Samick THK Co Ltd
KRX:004380

Earnings Waterfall
Samick THK Co Ltd

Income Statement
Samick THK Co Ltd