Watchlist Manager

Watchlist

Price: 28 050 KRW 0.54%

Market Cap: ₩50.6B

S	Samhwa Crown & Closure Co Ltd KRX:004450	KR
	Akwel SA PAR:AKW	FR

Income Statement

Currency: KRW

	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	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	0	0	0	0	0	0	1	4	0	0	7	4	0	0	0	0	0	0	0	61	43	87	132	180	184	211	242	276	298	289	271	244	226	211	203	198	196	197	199	203	206	208	205	202	199	203	215	236	261	279	285	480	819	1 183	1 549	1 634	1 578	1 493	1 416	1 439	1 486	1 618	1 855	2 311	2 781	3 196	3 483	3 517	3 461	3 362	3 249	3 125	0	0	0
Revenue	70 999 N/A	71 103 +0%	71 789 +1%	71 664 0%	73 037 +2%	73 693 +1%	74 354 +1%	76 183 +2%	78 283 +3%	78 928 +1%	79 579 +1%	80 722 +1%	78 154 -3%	77 555 -1%	76 967 -1%	77 938 +1%	82 811 +6%	85 372 +3%	89 676 +5%	91 584 +2%	91 290 0%	92 691 +2%	92 663 0%	92 961 +0%	93 145 +0%	93 141 0%	93 593 +0%	93 058 -1%	93 638 +1%	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%	156 838 -1%	159 580 +2%	163 451 +2%	167 142 +2%	171 201 +2%	168 584 -2%	165 904 -2%
Gross Profit
Cost of Revenue	(56 261)	(56 475)	(57 013)	(56 865)	(57 154)	(57 385)	(58 572)	(61 176)	(62 633)	(62 500)	(61 178)	(59 095)	(56 902)	(56 878)	(56 877)	(59 017)	(63 218)	(65 571)	(69 695)	(71 855)	(71 486)	(73 236)	(73 550)	(73 937)	(74 707)	(74 670)	(74 707)	(75 124)	(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)	(132 197)	(133 857)	(136 154)	(138 888)	(143 542)	(143 397)	(141 743)
Gross Profit	14 739 N/A	14 628 -1%	14 776 +1%	14 800 +0%	15 883 +7%	16 308 +3%	15 782 -3%	15 007 -5%	15 650 +4%	16 428 +5%	18 401 +12%	21 627 +18%	21 252 -2%	20 425 -4%	19 990 -2%	18 921 -5%	19 593 +4%	19 801 +1%	19 980 +1%	19 729 -1%	19 805 +0%	19 455 -2%	19 112 -2%	19 023 0%	18 438 -3%	18 470 +0%	18 886 +2%	17 934 -5%	18 389 +3%	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%	24 641 +3%	25 723 +4%	27 297 +6%	28 255 +4%	27 659 -2%	25 186 -9%	24 161 -4%
Operating Income
Operating Expenses	(10 967)	(11 127)	(11 187)	(10 865)	(10 690)	(10 470)	(10 400)	(10 162)	(10 397)	(10 539)	(10 794)	(11 522)	(11 265)	(11 031)	(10 799)	(9 737)	(9 464)	(9 366)	(9 165)	(9 633)	(9 867)	(9 605)	(9 386)	(9 488)	(8 843)	(9 002)	(9 100)	(8 425)	(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)	(29 045)	(29 508)	(17 273)	(17 622)	(17 659)	(17 504)	(17 930)
Selling, General & Administrative	(9 880)	(9 992)	(9 992)	(9 704)	(9 610)	(9 400)	(9 387)	(9 112)	(9 290)	(9 386)	(9 549)	(10 284)	(10 050)	(10 233)	(10 462)	(9 784)	(8 576)	(9 286)	(9 104)	(9 625)	(9 299)	(9 504)	(9 088)	(8 991)	(8 622)	(8 495)	(8 578)	(8 085)	(7 958)	(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)	(14 030)	(14 360)	(14 458)	(15 135)	(14 962)	(15 192)	(15 599)
Research & Development	(705)	(738)	(781)	(724)	(679)	(665)	(607)	(641)	(674)	(695)	(766)	(759)	(773)	0	0	0	(727)	0	0	0	(436)	(13)	(37)	(56)	(83)	(83)	(74)	(108)	(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)	(755)	(948)	(1 022)	(1 303)	(1 335)	(1 195)	(1 104)
Depreciation & Amortization	(382)	(399)	(415)	(439)	(401)	(405)	(406)	(408)	(433)	(458)	(480)	(480)	(442)	0	0	0	(149)	0	0	0	(132)	(35)	(70)	(105)	(139)	(144)	(166)	(230)	(292)	(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)	(2 256)	(2 196)	(1 793)	(1 184)	(1 362)	(1 118)	(1 228)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	(798)	(337)	47	(12)	(78)	(61)	(6)	0	(53)	(191)	(336)	0	(280)	(282)	0	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	(12 004)	(12 004)	0	0	0	0	0
Operating Income	3 772 N/A	3 501 -7%	3 589 +3%	3 934 +10%	5 193 +32%	5 837 +12%	5 381 -8%	4 843 -10%	5 252 +8%	5 888 +12%	7 606 +29%	10 106 +33%	9 988 -1%	9 647 -3%	9 292 -4%	9 184 -1%	10 129 +10%	10 435 +3%	10 816 +4%	10 097 -7%	9 937 -2%	9 851 -1%	9 727 -1%	9 536 -2%	9 594 +1%	9 470 -1%	9 787 +3%	9 508 -3%	9 991 +5%	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%	(4 404) N/A	(3 785) +14%	10 024 N/A	10 633 +6%	10 000 -6%	7 682 -23%	6 231 -19%
Pre-Tax Income
Interest Income Expense	3 518	3 061	5 775	5 430	5 388	5 110	3 786	3 489	4 892	4 108	4 926	7 728	4 711	4 468	2 734	(1 257)	148	147	127	240	(225)	240	(220)	(328)	(37)	(475)	(101)	(262)	(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)	(1 869)	(1 551)	(1 497)	(649)	(304)	(1 059)	(816)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	0	0	0	0	0	0	0	(280)	0	0	(472)	(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)	0	0	(536)	0	0	0	0
Gain/Loss on Disposition of Assets	(184)	(184)	(190)	(98)	(118)	(218)	0	(210)	(122)	(61)	0	(61)	(39)	0	0	0	0	0	0	0	(71)	0	0	0	0	(32)	(32)	(31)	(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	58	19	20	(245)	(264)	0	(345)
Total Other Income	(44)	(1)	50	(193)	(260)	(155)	(637)	(102)	(126)	(514)	(581)	(568)	(494)	(203)	10	(18)	0	0	0	0	492	679	763	874	500	338	391	377	296	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	874	964	952	824	656	361	473
Pre-Tax Income	7 061 N/A	6 378 -10%	9 225 +45%	9 073 -2%	10 203 +12%	10 573 +4%	8 530 -19%	8 019 -6%	9 896 +23%	9 421 -5%	11 951 +27%	17 205 +44%	14 166 -18%	13 912 -2%	12 036 -13%	7 909 -34%	10 281 +30%	10 581 +3%	10 942 +3%	10 336 -6%	10 133 -2%	10 770 +6%	10 270 -5%	10 082 -2%	9 777 -3%	9 301 -5%	10 045 +8%	9 121 -9%	9 849 +8%	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%	(5 341) +17%	(4 353) +19%	8 964 N/A	10 563 +18%	10 089 -4%	6 984 -31%	5 543 -21%
Net Income
Tax Provision	(1 634)	(1 077)	(1 385)	(1 687)	(2 203)	(2 985)	(2 164)	(1 950)	(3 099)	(2 683)	(3 746)	(4 994)	(2 886)	(2 872)	(2 440)	(1 578)	(2 372)	(2 802)	(2 582)	(2 434)	(2 421)	(2 184)	(2 321)	(2 294)	(2 173)	(2 001)	(2 163)	(2 353)	(2 479)	(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)	(709)	(898)	(2 842)	(2 546)	(2 285)	(1 670)	(1 099)
Income from Continuing Operations	5 427	5 301	7 841	7 387	8 001	7 590	6 367	6 071	6 797	6 739	8 206	12 210	11 280	11 039	9 595	6 330	7 909	7 778	8 359	7 902	7 712	8 586	7 949	7 788	7 604	7 300	7 882	6 768	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)	(6 050)	(5 250)	6 122	8 017	7 804	5 314	4 443
Net Income (Common)	5 427 N/A	5 301 -2%	7 841 +48%	7 387 -6%	8 001 +8%	7 590 -5%	6 367 -16%	6 071 -5%	6 797 +12%	6 739 -1%	8 206 +22%	12 210 +49%	11 280 -8%	11 039 -2%	9 595 -13%	6 330 -34%	7 909 +25%	7 778 -2%	8 359 +7%	7 902 -5%	7 712 -2%	8 586 +11%	7 949 -7%	7 788 -2%	7 604 -2%	7 300 -4%	7 882 +8%	6 768 -14%	7 369 +9%	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%	(6 050) +9%	(5 250) +13%	6 122 N/A	8 017 +31%	7 804 -3%	5 314 -32%	4 443 -16%
EPS (Diluted)	1 356.75 N/A	1 767 +30%	2 613.66 +48%	2 462.33 -6%	2 667 +8%	2 530 -5%	2 122.33 -16%	2 023.66 -5%	2 265.66 +12%	2 246.33 -1%	2 735.33 +22%	4 070 +49%	3 760 -8%	5 519.5 +47%	4 797.5 -13%	3 165 -34%	3 954.5 +25%	3 889 -2%	4 179.5 +7%	3 951 -5%	3 856 -2%	4 293 +11%	3 974.5 -7%	3 894 -2%	3 802 -2%	3 650 -4%	3 941 +8%	3 384 -14%	3 684.5 +9%	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%	-3 350.75 +9%	-2 909.9 +13%	3 392.89 N/A	4 442.55 +31%	4 334 -2%	2 955.2 -32%	2 471.23 -16%

Income Statement Balance Sheet Cash Flow Statement

Samhwa Crown & Closure Co Ltd
KRX:004450

Income Statement

Earnings Waterfall
Samhwa Crown & Closure Co Ltd

Income Statement
Samhwa Crown & Closure Co Ltd

See Also

Company

Help

Tools

Stocks

Samhwa Crown & Closure Co Ltd KRX:004450

Income Statement

Earnings Waterfall Samhwa Crown & Closure Co Ltd

Income Statement Samhwa Crown & Closure Co Ltd

See Also

Company

Help

Tools

Stocks

Samhwa Crown & Closure Co Ltd
KRX:004450

Earnings Waterfall
Samhwa Crown & Closure Co Ltd

Income Statement
Samhwa Crown & Closure Co Ltd