Samyoung Electronics Co Ltd
KRX:005680

Watchlist Manager
Samyoung Electronics Co Ltd Logo
Samyoung Electronics Co Ltd
KRX:005680
Watchlist
Price: 10 590 KRW -0.47%
Market Cap: 211.8B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-36%
5Y
-19%
10Y
-31%
Operating Income
+
3Y
-42%
5Y
+61%
10Y
-10%
Net Income
+
3Y
-32%
5Y
+20%
10Y
-14%

Earnings Waterfall
Samyoung Electronics Co Ltd

Revenue
157.4B KRW
Cost of Revenue
-129B KRW
Gross Profit
28.4B KRW
Operating Expenses
-18.6B KRW
Operating Income
9.8B KRW
Other Expenses
2.9B KRW
Net Income
12.7B KRW

Income Statement
Samyoung Electronics 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
72
16
0
0
43
13
26
35
38
34
27
21
18
16
16
17
18
17
14
13
16
18
21
21
19
17
14
13
9
6
6
5
6
7
11
13
14
15
16
20
22
0
12
5
0
1
1
1
10
0
0
Revenue
287 140
N/A
281 588
-2%
276 001
-2%
271 481
-2%
271 403
0%
268 600
-1%
264 945
-1%
259 040
-2%
250 993
-3%
241 809
-4%
229 592
-5%
225 336
-2%
221 277
-2%
216 415
-2%
215 374
0%
214 150
-1%
214 931
+0%
216 902
+1%
218 990
+1%
223 948
+2%
229 376
+2%
236 956
+3%
245 462
+4%
247 498
+1%
249 683
+1%
240 640
-4%
226 043
-6%
214 102
-5%
200 957
-6%
196 433
-2%
194 702
-1%
196 082
+1%
200 568
+2%
209 833
+5%
223 941
+7%
230 227
+3%
238 878
+4%
243 462
+2%
247 360
+2%
246 009
-1%
227 807
-7%
216 612
-5%
197 981
-9%
183 749
-7%
177 290
-4%
168 414
-5%
204 931
+22%
201 669
-2%
162 978
-19%
203 356
+25%
157 358
-23%
Gross Profit
Cost of Revenue
(252 840)
(249 556)
(244 889)
(240 807)
(237 880)
(232 151)
(228 127)
(221 909)
(214 079)
(206 198)
(196 171)
(193 354)
(187 697)
(183 947)
(182 036)
(180 681)
(182 925)
(184 985)
(187 358)
(192 377)
(198 327)
(205 495)
(212 978)
(214 539)
(215 244)
(207 505)
(195 977)
(186 103)
(176 195)
(172 331)
(169 562)
(169 484)
(171 521)
(177 377)
(187 828)
(192 432)
(202 268)
(206 248)
(209 300)
(208 959)
(191 523)
(182 800)
(168 566)
(156 343)
(152 688)
(146 150)
(176 870)
(172 816)
(136 763)
(169 189)
(128 995)
Gross Profit
34 300
N/A
32 032
-7%
31 112
-3%
30 674
-1%
33 523
+9%
36 449
+9%
36 818
+1%
37 132
+1%
36 914
-1%
35 612
-4%
33 422
-6%
31 982
-4%
33 580
+5%
32 468
-3%
33 339
+3%
33 470
+0%
32 006
-4%
31 917
0%
31 631
-1%
31 570
0%
31 049
-2%
31 461
+1%
32 484
+3%
32 959
+1%
34 439
+4%
33 136
-4%
30 067
-9%
28 000
-7%
24 762
-12%
24 102
-3%
25 140
+4%
26 598
+6%
29 047
+9%
32 455
+12%
36 111
+11%
37 794
+5%
36 610
-3%
37 213
+2%
38 060
+2%
37 051
-3%
36 283
-2%
33 813
-7%
29 416
-13%
27 406
-7%
24 601
-10%
22 264
-10%
28 061
+26%
28 853
+3%
26 214
-9%
34 167
+30%
28 364
-17%
Operating Income
Operating Expenses
(22 779)
(22 471)
(22 538)
(22 747)
(22 675)
(23 217)
(23 245)
(23 136)
(22 668)
(22 597)
(22 506)
(22 511)
(21 904)
(23 601)
(22 958)
(21 727)
(22 356)
(22 496)
(22 822)
(22 485)
(22 120)
(22 128)
(21 896)
(21 831)
(21 341)
(20 338)
(20 887)
(20 593)
(20 125)
(19 675)
(19 051)
(19 273)
(19 797)
(19 709)
(20 231)
(20 289)
(20 898)
(21 133)
(21 056)
(20 954)
(20 001)
(18 668)
(18 989)
(18 588)
(18 144)
(19 184)
(22 770)
(23 343)
(18 914)
(29 607)
(18 565)
Selling, General & Administrative
(20 678)
(21 028)
(21 094)
(21 302)
(20 826)
(22 279)
(21 881)
(21 349)
(20 853)
(20 755)
(20 672)
(20 642)
(20 119)
(20 252)
(19 944)
(19 704)
(20 634)
(20 817)
(21 213)
(20 944)
(20 574)
(20 473)
(20 424)
(20 406)
(19 944)
(19 487)
(19 548)
(19 280)
(18 870)
(18 464)
(17 835)
(18 062)
(18 547)
(18 392)
(18 784)
(18 670)
(19 049)
(19 232)
(19 237)
(19 235)
(18 425)
(17 044)
(16 728)
(16 177)
(16 098)
(16 632)
(20 416)
(20 804)
(17 005)
(21 153)
(16 780)
Research & Development
(653)
(376)
0
0
(638)
(341)
(489)
(632)
(662)
(718)
(735)
(791)
(752)
(754)
(760)
(764)
(774)
(751)
(723)
(682)
(689)
(648)
(625)
(597)
(595)
(588)
(579)
(564)
(515)
(485)
(504)
(520)
(573)
(655)
(811)
(1 018)
(1 289)
(1 384)
(1 322)
(1 227)
(1 104)
(1 091)
(1 120)
(1 172)
(1 126)
(1 165)
(1 469)
(1 433)
(1 047)
(1 237)
(824)
Depreciation & Amortization
(1 449)
(485)
0
0
(1 211)
(594)
(874)
(1 156)
(1 153)
(1 128)
(1 102)
(1 079)
(1 033)
(1 007)
(1 008)
(991)
(948)
(929)
(886)
(861)
(857)
(858)
(847)
(827)
(802)
(781)
(759)
(747)
(740)
(726)
(713)
(693)
(677)
(663)
(635)
(601)
(560)
(518)
(496)
(492)
(472)
(526)
(1 135)
(1 239)
(920)
(1 388)
(1 101)
(1 322)
(863)
(1 152)
(961)
Other Operating Expenses
0
(582)
(1 444)
(1 445)
0
(3)
0
0
0
4
3
0
0
(1 588)
(1 246)
(268)
0
0
0
0
0
(149)
0
0
0
518
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
(7)
0
0
0
216
216
0
(6 064)
0
Operating Income
11 521
N/A
9 560
-17%
8 574
-10%
7 927
-8%
10 848
+37%
13 232
+22%
13 572
+3%
13 994
+3%
14 246
+2%
13 014
-9%
10 915
-16%
9 472
-13%
11 676
+23%
8 867
-24%
10 380
+17%
11 741
+13%
9 650
-18%
9 419
-2%
8 808
-6%
9 084
+3%
8 929
-2%
9 334
+5%
10 589
+13%
11 129
+5%
13 098
+18%
12 798
-2%
9 179
-28%
7 407
-19%
4 637
-37%
4 426
-5%
6 089
+38%
7 324
+20%
9 250
+26%
12 747
+38%
15 882
+25%
17 506
+10%
15 712
-10%
16 080
+2%
17 005
+6%
16 097
-5%
16 282
+1%
15 145
-7%
10 427
-31%
8 818
-15%
6 457
-27%
3 079
-52%
5 291
+72%
5 509
+4%
7 300
+33%
4 560
-38%
9 798
+115%
Pre-Tax Income
Interest Income Expense
1 548
2 074
0
0
3 823
2 358
2 479
4 423
5 843
4 806
6 733
6 921
6 232
6 818
5 847
4 265
4 890
4 029
4 184
4 508
2 498
2 921
4 208
5 037
6 212
6 746
5 911
6 189
5 758
6 668
6 038
4 250
2 891
2 309
2 146
3 674
5 133
5 836
7 432
10 576
8 296
9 247
10 409
9 222
11 842
12 134
15 586
13 529
12 867
15 258
10 673
Non-Reccuring Items
0
0
0
0
0
0
0
0
(46)
(46)
(387)
(1 365)
(1 587)
0
0
0
0
0
0
(149)
(149)
0
370
519
519
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
(7)
0
0
0
0
0
(216)
211
(6 490)
0
(6 064)
Gain/Loss on Disposition of Assets
1 708
1 342
0
0
2 022
512
412
373
751
750
797
783
(29)
(21)
298
1 237
1 409
1 274
1 415
1 182
1 250
1 219
937
199
(139)
495
268
536
546
505
827
1 899
2 279
1 666
1 814
455
100
86
(394)
(406)
(452)
(373)
(240)
(124)
(17)
19
(24)
(17)
(3)
(3)
(79)
Total Other Income
156
2 270
7 246
6 317
(50)
2 329
1 295
2 128
2 056
1 780
38
(223)
163
364
(75)
(307)
(19)
(155)
425
2 102
1 259
1 389
876
(478)
363
253
392
416
431
493
685
647
464
431
869
234
1 620
1 634
1 154
1 739
331
197
40
48
115
281
48
(45)
(57)
(392)
(191)
Pre-Tax Income
14 932
N/A
15 246
+2%
15 820
+4%
14 244
-10%
16 643
+17%
18 432
+11%
17 759
-4%
20 920
+18%
22 851
+9%
20 305
-11%
18 097
-11%
15 588
-14%
16 454
+6%
16 029
-3%
16 451
+3%
16 938
+3%
15 931
-6%
14 568
-9%
14 834
+2%
16 728
+13%
13 786
-18%
14 864
+8%
16 980
+14%
16 406
-3%
20 053
+22%
20 292
+1%
15 750
-22%
14 548
-8%
11 372
-22%
12 093
+6%
13 640
+13%
14 121
+4%
14 884
+5%
17 153
+15%
20 712
+21%
21 868
+6%
22 566
+3%
23 636
+5%
25 196
+7%
27 999
+11%
24 451
-13%
24 216
-1%
20 636
-15%
17 964
-13%
18 397
+2%
15 513
-16%
20 685
+33%
19 187
-7%
13 617
-29%
19 424
+43%
14 138
-27%
Net Income
Tax Provision
(6 311)
(3 786)
(3 416)
(3 016)
(3 755)
(4 501)
(3 307)
(4 013)
(4 341)
(3 657)
(3 395)
(2 737)
(2 625)
(2 431)
(2 634)
(2 903)
(2 723)
(2 439)
(3 096)
(3 550)
(3 206)
(3 437)
(4 303)
(4 177)
(4 922)
(5 173)
(3 608)
(3 359)
(2 818)
(2 797)
(3 055)
(3 072)
(3 460)
(3 994)
(5 131)
(5 469)
(5 536)
(5 672)
(6 693)
(7 050)
(6 271)
(6 032)
(4 701)
(4 932)
(4 562)
(4 195)
(6 161)
(4 401)
(2 504)
(3 711)
(1 467)
Income from Continuing Operations
8 622
11 460
12 404
11 229
12 888
13 931
14 452
16 906
18 510
16 648
14 702
12 851
13 828
13 597
13 816
14 034
13 208
12 129
11 738
13 178
10 580
11 427
12 677
12 229
15 130
15 119
12 142
11 189
8 554
9 296
10 585
11 049
11 424
13 159
15 581
16 399
17 030
17 963
18 504
20 950
18 179
18 184
15 934
13 033
13 836
11 318
14 523
14 786
11 112
15 712
12 670
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
3
(7)
(0)
(4)
(16)
(9)
Net Income (Common)
8 622
N/A
11 460
+33%
12 404
+8%
11 229
-9%
12 888
+15%
13 931
+8%
14 452
+4%
16 906
+17%
18 510
+9%
16 648
-10%
14 702
-12%
12 851
-13%
13 828
+8%
13 597
-2%
13 816
+2%
14 034
+2%
13 208
-6%
12 129
-8%
11 738
-3%
13 178
+12%
10 580
-20%
11 427
+8%
12 677
+11%
12 229
-4%
15 130
+24%
15 119
0%
12 142
-20%
11 189
-8%
8 554
-24%
9 296
+9%
10 585
+14%
11 049
+4%
11 424
+3%
13 159
+15%
15 581
+18%
16 399
+5%
17 030
+4%
17 963
+5%
18 504
+3%
20 950
+13%
18 179
-13%
18 184
+0%
15 934
-12%
13 033
-18%
13 836
+6%
11 322
-18%
14 516
+28%
14 786
+2%
11 108
-25%
15 696
+41%
12 661
-19%
EPS (Diluted)
431.09
N/A
573
+33%
620.2
+8%
561.45
-9%
644.39
+15%
696.55
+8%
722.6
+4%
845.3
+17%
925.49
+9%
832.39
-10%
735.08
-12%
642.56
-13%
691.42
+8%
679.85
-2%
690.81
+2%
701.72
+2%
660.38
-6%
606.45
-8%
586.88
-3%
658.9
+12%
528.98
-20%
571.34
+8%
633.85
+11%
611.45
-4%
756.5
+24%
755.94
0%
607.09
-20%
559.45
-8%
427.71
-24%
464.78
+9%
529.23
+14%
552.47
+4%
571.21
+3%
657.97
+15%
779.05
+18%
819.97
+5%
851.5
+4%
898.17
+5%
925.18
+3%
1 047.49
+13%
908.97
-13%
909.22
+0%
796.71
-12%
651.63
-18%
691.78
+6%
566.09
-18%
725.81
+28%
739.3
+2%
558.86
-24%
824.26
+47%
666.27
-19%

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 301,900+ 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.