First Time Loading...
S

Samhwa Crown & Closure Co Ltd
KRX:004450

Watchlist Manager
Samhwa Crown & Closure Co Ltd
KRX:004450
Watchlist
Price: 33 200 KRW 0.3% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

157.9B
-1%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+13%
5 Years
+46%
7 Years
+55%
10 Years
+69%
6.9B
-11%
Operating Income
Growth Rates:
1 Year
+93%
3 Years
-27%
5 Years
-36%
7 Years
-49%
10 Years
-30%
-6.7B
-83%
Net Income
Growth Rates:
1 Year
+61%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Samhwa Crown & Closure Co Ltd

Revenue
157.9B KRW
Cost of Revenue
-133.9B KRW
Gross Profit
24B KRW
Operating Expenses
-17B KRW
Operating Income
6.9B KRW
Other Expenses
-13.6B KRW
Net Income
-6.7B KRW

Income Statement
Samhwa Crown & Closure Co 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
93 638
N/A
94 573
+1%
95 567
+1%
96 812
+1%
96 262
-1%
96 151
0%
95 816
0%
95 896
+0%
96 957
+1%
98 064
+1%
98 852
+1%
100 239
+1%
101 631
+1%
102 489
+1%
104 039
+2%
105 179
+1%
104 886
0%
105 074
+0%
105 685
+1%
106 230
+1%
108 048
+2%
108 589
+1%
109 889
+1%
109 654
0%
115 980
+6%
127 821
+10%
132 890
+4%
139 960
+5%
140 269
+0%
137 883
-2%
143 959
+4%
146 346
+2%
149 945
+2%
148 955
-1%
149 757
+1%
153 535
+3%
154 448
+1%
159 556
+3%
161 038
+1%
159 448
-1%
157 904
-1%
Gross Profit
Cost of Revenue
(75 249)
(75 346)
(76 796)
(76 444)
(76 619)
(76 578)
(75 513)
(74 791)
(75 087)
(75 239)
(75 578)
(77 112)
(78 234)
(79 608)
(81 984)
(83 450)
(83 830)
(85 295)
(85 047)
(85 669)
(87 052)
(87 009)
(88 542)
(88 321)
(93 570)
(103 481)
(108 375)
(114 605)
(115 845)
(114 473)
(119 871)
(123 439)
(126 751)
(127 443)
(129 669)
(133 137)
(134 513)
(137 598)
(136 771)
(134 926)
(133 926)
Gross Profit
18 390
N/A
19 229
+5%
18 773
-2%
20 370
+9%
19 643
-4%
19 573
0%
20 303
+4%
21 106
+4%
21 870
+4%
22 826
+4%
23 275
+2%
23 127
-1%
23 397
+1%
22 882
-2%
22 056
-4%
21 730
-1%
21 056
-3%
19 777
-6%
20 636
+4%
20 560
0%
20 996
+2%
21 580
+3%
21 347
-1%
21 333
0%
22 411
+5%
24 340
+9%
24 515
+1%
25 354
+3%
24 424
-4%
23 409
-4%
24 087
+3%
22 906
-5%
23 194
+1%
21 512
-7%
20 088
-7%
20 398
+2%
19 935
-2%
21 957
+10%
24 267
+11%
24 522
+1%
23 978
-2%
Operating Income
Operating Expenses
(8 398)
(9 033)
(8 796)
(9 197)
(9 989)
(10 054)
(10 052)
(9 678)
(9 393)
(10 163)
(10 127)
(10 353)
(9 880)
(9 936)
(10 090)
(10 291)
(10 063)
(10 169)
(10 175)
(10 097)
(10 158)
(9 971)
(10 058)
(10 513)
(13 313)
(14 619)
(15 701)
(16 543)
(14 910)
(21 111)
(21 225)
(15 116)
(15 102)
(18 973)
(15 255)
(15 728)
(16 329)
(36 024)
(36 914)
(16 717)
(17 033)
Selling, General & Administrative
(7 957)
(8 310)
(8 168)
(8 548)
(9 325)
(9 352)
(9 561)
(9 270)
(8 805)
(8 762)
(8 732)
(8 936)
(9 388)
(9 433)
(9 590)
(9 654)
(9 403)
(9 514)
(9 547)
(9 628)
(9 700)
(9 685)
(9 700)
(9 897)
(12 233)
(12 936)
(13 484)
(12 924)
(11 942)
(10 992)
(10 994)
(11 990)
(11 964)
(11 986)
(12 139)
(12 542)
(13 114)
(13 372)
(13 468)
(13 439)
(13 891)
Research & Development
(148)
(177)
(231)
(247)
(248)
(220)
(187)
(151)
(230)
(259)
(295)
(322)
(221)
(247)
(251)
(397)
(427)
(422)
(396)
(234)
(235)
(227)
(260)
(295)
(389)
(519)
(599)
(686)
(710)
(716)
(802)
(807)
(815)
(830)
(732)
(771)
(777)
(825)
(834)
(858)
(826)
Depreciation & Amortization
(291)
(353)
(397)
(402)
(415)
(425)
(432)
(400)
(359)
(323)
(281)
(274)
(271)
(254)
(247)
(239)
(233)
(232)
(232)
(235)
(224)
(248)
(299)
(334)
(691)
(1 165)
(1 606)
(2 933)
(2 259)
(3 134)
(3 160)
(2 318)
(2 324)
(2 320)
(2 385)
(2 414)
(2 439)
(2 464)
(2 429)
(2 420)
(2 315)
Other Operating Expenses
0
(193)
0
0
0
(57)
128
143
0
(819)
(819)
(821)
0
0
0
0
0
0
0
0
0
189
201
13
0
0
(12)
0
0
(6 269)
(6 269)
0
0
(3 837)
0
0
0
(19 363)
(20 184)
0
0
Operating Income
9 990
N/A
10 192
+2%
9 974
-2%
11 170
+12%
9 654
-14%
9 518
-1%
10 250
+8%
11 427
+11%
12 477
+9%
12 662
+1%
13 146
+4%
12 773
-3%
13 518
+6%
12 944
-4%
11 964
-8%
11 437
-4%
10 993
-4%
9 608
-13%
10 461
+9%
10 462
+0%
10 838
+4%
11 609
+7%
11 290
-3%
10 821
-4%
9 097
-16%
9 720
+7%
8 813
-9%
8 811
0%
9 514
+8%
2 298
-76%
2 861
+25%
7 790
+172%
8 092
+4%
2 539
-69%
4 833
+90%
4 670
-3%
3 605
-23%
(14 066)
N/A
(12 647)
+10%
7 806
N/A
6 945
-11%
Pre-Tax Income
Interest Income Expense
(215)
(147)
(168)
25
183
283
325
986
569
759
804
86
946
1 062
1 042
712
(125)
149
302
404
804
816
871
1 160
1 191
814
214
(244)
(651)
(505)
(428)
(295)
(314)
(432)
(452)
(563)
(1 380)
(2 038)
(2 391)
(2 603)
(2 226)
Non-Reccuring Items
(192)
0
(377)
(199)
(58)
0
0
0
(821)
0
0
0
0
0
0
0
0
0
0
0
189
0
0
180
0
0
0
(6 663)
(6 269)
0
0
(3 446)
(3 837)
0
(3 016)
(20 328)
(19 363)
0
0
(10 504)
(12 004)
Gain/Loss on Disposition of Assets
(31)
0
0
(9)
(9)
(2)
(2)
0
0
0
0
(2)
(2)
0
(2)
1
4
0
0
0
0
0
0
295
(28)
(31)
(82)
(406)
(64)
(54)
(7)
0
2
(14)
(8)
(8)
(8)
4
40
0
40
Total Other Income
295
309
348
376
247
249
212
143
358
325
330
337
335
443
224
244
345
281
352
672
528
593
749
515
612
550
630
668
686
620
583
653
880
1 149
1 076
1 141
580
503
508
493
773
Pre-Tax Income
9 849
N/A
10 354
+5%
9 777
-6%
11 365
+16%
10 017
-12%
10 048
+0%
10 785
+7%
12 556
+16%
12 583
+0%
13 746
+9%
14 280
+4%
13 194
-8%
14 797
+12%
14 447
-2%
13 228
-8%
12 394
-6%
11 217
-9%
10 038
-11%
11 115
+11%
11 537
+4%
12 358
+7%
13 018
+5%
12 911
-1%
12 972
+0%
10 873
-16%
11 054
+2%
9 574
-13%
2 166
-77%
3 217
+49%
2 357
-27%
3 010
+28%
4 701
+56%
4 822
+3%
3 241
-33%
2 433
-25%
(15 087)
N/A
(16 565)
-10%
(15 598)
+6%
(14 491)
+7%
(4 808)
+67%
(6 472)
-35%
Net Income
Tax Provision
(2 480)
(2 676)
(2 555)
(2 518)
(2 121)
(2 138)
(2 339)
(2 553)
(2 866)
(3 238)
(3 352)
(3 466)
(4 881)
(4 769)
(4 680)
(4 338)
(2 833)
(2 471)
(2 562)
(2 577)
(2 518)
(2 697)
(2 679)
(2 782)
(2 522)
(2 273)
(1 965)
(1 549)
(1 722)
(1 708)
(1 656)
(1 630)
(3 400)
(3 473)
(3 275)
(3 763)
(654)
(272)
(599)
1 165
(180)
Income from Continuing Operations
7 369
7 679
7 223
8 848
7 896
7 910
8 446
10 003
9 717
10 508
10 928
9 729
9 917
9 679
8 549
8 055
8 384
7 566
8 552
8 960
9 840
10 321
10 232
10 190
8 350
8 780
7 608
615
1 495
648
1 352
3 071
1 422
(232)
(842)
(18 850)
(17 219)
(15 870)
(15 090)
(3 643)
(6 652)
Net Income (Common)
7 369
N/A
7 679
+4%
7 223
-6%
8 848
+22%
7 896
-11%
7 910
+0%
8 446
+7%
10 003
+18%
9 717
-3%
10 508
+8%
10 928
+4%
9 729
-11%
9 917
+2%
9 679
-2%
8 549
-12%
8 055
-6%
8 384
+4%
7 566
-10%
8 552
+13%
8 960
+5%
9 840
+10%
10 321
+5%
10 232
-1%
10 190
0%
8 350
-18%
8 780
+5%
7 608
-13%
615
-92%
1 495
+143%
648
-57%
1 352
+109%
3 071
+127%
1 422
-54%
(232)
N/A
(842)
-263%
(18 850)
-2 138%
(17 219)
+9%
(15 870)
+8%
(15 090)
+5%
(3 643)
+76%
(6 652)
-83%
EPS (Diluted)
3 684.5
N/A
3 839.5
+4%
3 611.5
-6%
4 424
+22%
3 948
-11%
3 955
+0%
4 223
+7%
5 001.5
+18%
4 858.5
-3%
5 254
+8%
5 464
+4%
4 864.5
-11%
4 958.5
+2%
4 839.5
-2%
4 274.5
-12%
4 027.5
-6%
4 192
+4%
3 783
-10%
4 276
+13%
4 480
+5%
4 920
+10%
5 160.5
+5%
5 116
-1%
5 095
0%
4 175
-18%
4 390
+5%
3 804
-13%
307.5
-92%
747.5
+143%
354.79
-53%
741.74
+109%
1 684.24
+127%
780.02
-54%
-127.1
N/A
-461.86
-263%
-10 338.19
-2 138%
-9 445.61
+9%
-8 742.96
+7%
-8 319.51
+5%
-2 008.41
+76%
-3 667.31
-83%

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 134,800+ 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.