Sebang Global Battery Co Ltd
KRX:004490

Watchlist Manager
Sebang Global Battery Co Ltd Logo
Sebang Global Battery Co Ltd
KRX:004490
Watchlist
Price: 111 200 KRW 3.15%
Updated: May 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.7T
+6%
Revenue
Growth Rates:
1 Year
+14%
3 Years
+34%
5 Years
+43%
7 Years
+76%
10 Years
+83%
129.9B
+26%
Operating Income
Growth Rates:
1 Year
+60%
3 Years
+50%
5 Years
+17%
7 Years
+75%
10 Years
+52%
116.9B
+43%
Net Income
Growth Rates:
1 Year
+173%
3 Years
+76%
5 Years
+21%
7 Years
+86%
10 Years
+67%

Earnings Waterfall
Sebang Global Battery Co Ltd

Revenue
1.7T KRW
Cost of Revenue
-1.4T KRW
Gross Profit
264.3B KRW
Operating Expenses
-134.3B KRW
Operating Income
129.9B KRW
Other Expenses
-13B KRW
Net Income
116.9B KRW

Income Statement
Sebang Global Battery 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
918 797
N/A
944 867
+3%
947 523
+0%
939 235
-1%
955 578
+2%
950 446
-1%
952 091
+0%
969 970
+2%
956 256
-1%
951 916
0%
962 645
+1%
941 512
-2%
959 776
+2%
1 006 222
+5%
1 035 906
+3%
1 085 097
+5%
1 111 084
+2%
1 134 085
+2%
1 158 038
+2%
1 161 735
+0%
1 180 886
+2%
1 164 185
-1%
1 159 580
0%
1 172 303
+1%
1 139 008
-3%
1 178 744
+3%
1 189 278
+1%
1 210 808
+2%
1 252 791
+3%
1 254 803
+0%
1 298 227
+3%
1 297 744
0%
1 352 008
+4%
1 389 039
+3%
1 416 791
+2%
1 456 025
+3%
1 473 143
+1%
1 494 631
+1%
1 531 958
+2%
1 586 262
+4%
1 684 815
+6%
Gross Profit
Cost of Revenue
(759 612)
(780 982)
(787 515)
(782 469)
(788 504)
(784 384)
(781 580)
(782 825)
(775 275)
(771 390)
(783 153)
(778 413)
(795 231)
(842 525)
(871 716)
(910 748)
(940 467)
(956 107)
(971 289)
(972 019)
(980 296)
(959 100)
(952 759)
(964 761)
(941 740)
(987 393)
(1 004 300)
(1 028 490)
(1 065 371)
(1 058 480)
(1 086 398)
(1 087 621)
(1 139 827)
(1 181 710)
(1 219 789)
(1 253 329)
(1 264 007)
(1 287 613)
(1 308 243)
(1 350 110)
(1 420 564)
Gross Profit
159 184
N/A
163 885
+3%
160 008
-2%
156 766
-2%
167 074
+7%
166 062
-1%
170 510
+3%
187 144
+10%
180 981
-3%
180 525
0%
179 492
-1%
163 100
-9%
164 545
+1%
163 698
-1%
164 191
+0%
174 349
+6%
170 617
-2%
177 978
+4%
186 749
+5%
189 716
+2%
200 590
+6%
205 086
+2%
206 822
+1%
207 543
+0%
197 267
-5%
191 351
-3%
184 978
-3%
182 318
-1%
187 420
+3%
196 323
+5%
211 829
+8%
210 124
-1%
212 180
+1%
207 329
-2%
197 002
-5%
202 696
+3%
209 136
+3%
207 018
-1%
223 715
+8%
236 152
+6%
264 251
+12%
Operating Income
Operating Expenses
(73 977)
(76 695)
(79 432)
(82 778)
(86 057)
(87 228)
(87 368)
(87 461)
(85 655)
(86 103)
(86 537)
(87 382)
(90 194)
(91 755)
(95 690)
(99 016)
(100 783)
(103 480)
(103 909)
(101 683)
(89 308)
(83 218)
(82 134)
(81 463)
(91 589)
(95 481)
(97 460)
(99 563)
(101 071)
(101 404)
(103 042)
(106 794)
(112 475)
(115 269)
(119 815)
(122 065)
(128 045)
(132 431)
(134 206)
(133 112)
(134 336)
Selling, General & Administrative
(69 305)
(72 380)
(75 201)
(78 519)
(81 740)
(82 925)
(83 015)
(83 076)
(81 156)
(81 422)
(80 631)
(80 606)
(82 424)
(84 766)
(87 678)
(90 520)
(91 954)
(94 196)
(94 627)
(92 825)
(81 056)
(75 727)
(74 817)
(74 469)
(84 419)
(87 985)
(89 063)
(90 772)
(91 630)
(92 242)
(94 609)
(98 264)
(103 181)
(105 171)
(107 654)
(109 063)
(114 799)
(119 000)
(121 475)
(119 562)
(119 655)
Research & Development
(3 354)
(2 905)
(2 894)
(2 944)
(2 999)
(3 015)
(3 094)
(3 123)
(3 211)
(3 393)
(4 618)
(5 502)
(6 436)
(7 169)
(6 592)
(7 035)
(7 414)
(7 851)
(7 835)
(7 403)
(6 789)
(5 439)
(4 906)
(4 012)
(3 571)
(3 604)
(3 650)
(3 706)
(4 109)
(3 804)
(3 312)
(3 451)
(4 065)
(4 874)
(6 849)
(7 530)
(6 851)
(6 943)
(5 981)
(6 165)
(7 837)
Depreciation & Amortization
(1 317)
(1 330)
(1 337)
(1 315)
(1 318)
(1 289)
(1 259)
(1 262)
(1 288)
(1 287)
(1 288)
(1 275)
(1 335)
(1 376)
(1 423)
(1 463)
(1 415)
(1 433)
(1 447)
(1 454)
(1 463)
(2 052)
(2 410)
(2 981)
(3 599)
(3 892)
(4 746)
(5 086)
(5 332)
(5 359)
(5 123)
(5 080)
(5 229)
(5 224)
(5 313)
(5 471)
(6 394)
(6 813)
(7 075)
(7 711)
(6 843)
Other Operating Expenses
0
(80)
0
0
0
0
0
0
0
0
0
0
0
1 556
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
325
325
325
0
Operating Income
85 209
N/A
87 192
+2%
80 577
-8%
73 989
-8%
81 017
+9%
78 836
-3%
83 144
+5%
99 684
+20%
95 326
-4%
94 422
-1%
92 955
-2%
75 718
-19%
74 350
-2%
71 943
-3%
68 501
-5%
75 334
+10%
69 835
-7%
74 500
+7%
82 842
+11%
88 034
+6%
111 282
+26%
121 867
+10%
124 687
+2%
126 080
+1%
105 678
-16%
95 871
-9%
87 520
-9%
82 756
-5%
86 349
+4%
94 919
+10%
108 785
+15%
103 329
-5%
99 705
-4%
92 060
-8%
77 186
-16%
80 632
+4%
81 090
+1%
74 587
-8%
89 509
+20%
103 040
+15%
129 916
+26%
Pre-Tax Income
Interest Income Expense
6 503
6 035
5 459
7 950
7 849
9 730
9 955
9 148
7 109
3 643
3 706
2 912
6 102
6 821
8 422
10 003
7 361
9 320
10 677
11 036
13 555
14 489
15 197
13 255
5 425
3 243
861
(3 102)
(12 515)
(11 923)
(14 473)
(8 055)
7 265
6 103
4 533
(3 395)
(8 283)
(3 460)
1 825
9 368
16 217
Non-Reccuring Items
(85)
0
(87)
(52)
(163)
(164)
(172)
(126)
(61)
(48)
(43)
1 499
1 561
0
1 476
(106)
(158)
(164)
(73)
(77)
30
2
6
28
86
66
(315)
(333)
(1 682)
6 722
7 063
7 121
7 851
(511)
(490)
(524)
(2 023)
(1 993)
(1 940)
(1 840)
(1 998)
Gain/Loss on Disposition of Assets
42
42
35
46
29
34
13
(55)
8
(17)
(70)
(5)
(57)
37
120
144
9 080
9 702
9 730
9 650
271
(542)
(668)
(583)
(60)
2 294
5 200
7 851
3 516
1 083
(1 844)
(4 471)
(310)
(291)
(190)
(236)
(3)
13
(519)
(671)
(909)
Total Other Income
496
(284)
(299)
(242)
(1 098)
(440)
(255)
(1 698)
1 087
943
881
1 955
507
1 009
1 949
2 757
2 681
3 171
3 181
3 161
2 148
2 210
2 137
1 800
1 636
2 560
12 993
14 686
12 630
12 578
2 128
2 046
4 137
4 137
3 664
3 458
(351)
(1 352)
(578)
(3 040)
(2 708)
Pre-Tax Income
92 166
N/A
92 984
+1%
85 684
-8%
81 690
-5%
87 635
+7%
87 995
+0%
92 685
+5%
106 953
+15%
103 468
-3%
98 944
-4%
97 429
-2%
82 079
-16%
82 463
+0%
79 811
-3%
80 469
+1%
88 132
+10%
88 799
+1%
96 528
+9%
106 355
+10%
111 803
+5%
127 286
+14%
138 025
+8%
141 359
+2%
140 579
-1%
112 766
-20%
104 034
-8%
106 258
+2%
101 857
-4%
88 299
-13%
103 379
+17%
101 657
-2%
99 969
-2%
118 648
+19%
101 497
-14%
84 703
-17%
79 935
-6%
70 432
-12%
67 795
-4%
88 298
+30%
106 857
+21%
140 517
+32%
Net Income
Tax Provision
(22 118)
(22 554)
(26 122)
(25 123)
(26 225)
(25 978)
(21 714)
(25 277)
(24 848)
(24 101)
(23 855)
(20 002)
(19 687)
(18 692)
(18 932)
(20 768)
(22 147)
(23 870)
(26 104)
(27 171)
(30 720)
(33 670)
(38 225)
(38 543)
(34 340)
(32 331)
(28 932)
(27 511)
(21 581)
(25 387)
(25 056)
(25 037)
(33 416)
(29 989)
(27 085)
(27 020)
(27 754)
(26 324)
(29 568)
(24 388)
(22 118)
Income from Continuing Operations
70 046
70 428
59 560
56 566
61 410
62 015
70 968
81 673
78 620
74 842
73 574
62 077
62 776
61 119
61 537
67 364
66 652
72 659
80 252
84 633
96 566
104 356
103 135
102 037
78 426
71 703
77 326
74 346
66 718
77 992
76 601
74 932
85 233
71 508
57 618
52 915
42 678
41 471
58 731
82 468
118 399
Income to Minority Interest
0
0
0
0
0
0
0
0
166
461
604
343
(4)
(314)
(414)
(196)
(93)
(166)
(217)
(153)
(14)
71
87
29
(70)
(22)
(41)
(436)
(456)
(845)
(1 054)
(996)
(920)
(676)
(985)
(683)
152
(44)
(105)
(924)
(1 522)
Net Income (Common)
70 046
N/A
70 428
+1%
59 560
-15%
56 566
-5%
61 410
+9%
62 015
+1%
70 968
+14%
81 673
+15%
78 787
-4%
75 303
-4%
74 178
-1%
62 420
-16%
62 772
+1%
60 805
-3%
61 123
+1%
67 168
+10%
66 559
-1%
72 492
+9%
80 034
+10%
84 479
+6%
96 551
+14%
104 426
+8%
103 221
-1%
102 065
-1%
78 356
-23%
71 681
-9%
77 286
+8%
73 911
-4%
66 261
-10%
77 147
+16%
75 546
-2%
73 935
-2%
84 313
+14%
70 831
-16%
56 633
-20%
52 232
-8%
42 830
-18%
41 428
-3%
58 625
+42%
81 544
+39%
116 877
+43%
EPS (Diluted)
5 003.28
N/A
5 030.57
+1%
4 254.28
-15%
4 040.42
-5%
4 386.42
+9%
4 429.64
+1%
5 069.14
+14%
5 833.78
+15%
5 627.64
-4%
5 378.78
-4%
5 298.42
-1%
4 458.57
-16%
4 483.71
+1%
4 343.21
-3%
4 365.92
+1%
4 797.71
+10%
4 754.21
-1%
5 178
+9%
5 716.71
+10%
6 034.21
+6%
6 896.5
+14%
7 459
+8%
7 372.92
-1%
7 290.35
-1%
5 596.85
-23%
5 120.07
-9%
5 945.07
+16%
5 685.46
-4%
5 097
-10%
5 934.38
+16%
5 636.93
-5%
5 516.72
-2%
6 291.05
+14%
5 321.88
-15%
4 272.99
-20%
3 942.08
-8%
3 221.56
-18%
3 124.85
-3%
4 464.47
+43%
6 223.22
+39%
8 887.83
+43%

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 138,800+ 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.