S

Sama Aluminium Co Ltd
KRX:006110

Watchlist Manager
Sama Aluminium Co Ltd
KRX:006110
Watchlist
Price: 25 550 KRW 5.36% Market Closed
Market Cap: 375.8B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-13%
5Y
+34%
10Y
+107%
Operating Income
+
3Y
-
5Y
-
10Y
-346%
Net Income
+
3Y
-
5Y
-
10Y
-780%

Earnings Waterfall
Sama Aluminium Co Ltd

Revenue
253.4B KRW
Cost of Revenue
-248.8B KRW
Gross Profit
4.6B KRW
Operating Expenses
-18.8B KRW
Operating Income
-14.1B KRW
Other Expenses
-2.5B KRW
Net Income
-16.6B KRW

Income Statement
Sama Aluminium Co Ltd

Rotate your device to view
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
Revenue
Interest Expense
3 571
3 696
3 638
3 494
3 266
3 212
3 310
3 359
3 392
3 133
2 763
2 457
2 209
0
0
0
1 902
436
1 025
0
2 435
1 198
1 161
1 683
2 191
1 527
1 334
1 080
1 310
1 146
1 251
1 551
1 931
2 150
2 267
2 296
2 261
2 316
2 332
2 333
2 328
2 327
2 300
2 267
2 279
2 295
2 281
2 285
2 261
2 244
2 241
2 187
2 132
2 051
1 960
1 883
1 824
1 794
1 758
1 715
1 664
1 679
1 879
2 180
2 670
3 024
3 118
2 832
2 215
1 929
2 557
3 503
4 553
0
0
Revenue
136 120
N/A
136 277
+0%
136 925
+0%
136 497
0%
134 247
-2%
134 769
+0%
137 853
+2%
141 863
+3%
144 555
+2%
141 786
-2%
138 091
-3%
137 155
-1%
136 465
-1%
142 300
+4%
149 292
+5%
151 224
+1%
153 990
+2%
154 473
+0%
154 051
0%
156 279
+1%
158 084
+1%
158 548
+0%
158 472
0%
157 227
-1%
150 091
-5%
145 312
-3%
138 271
-5%
130 026
-6%
128 945
-1%
127 010
-2%
126 360
-1%
127 410
+1%
124 979
-2%
125 273
+0%
122 185
-2%
121 977
0%
124 283
+2%
126 933
+2%
127 912
+1%
129 021
+1%
129 274
+0%
127 054
-2%
129 575
+2%
134 300
+4%
136 859
+2%
141 937
+4%
150 795
+6%
158 369
+5%
171 319
+8%
182 772
+7%
190 587
+4%
192 742
+1%
191 124
-1%
192 380
+1%
188 530
-2%
189 800
+1%
197 013
+4%
207 652
+5%
220 441
+6%
235 763
+7%
252 966
+7%
268 684
+6%
289 622
+8%
306 192
+6%
312 056
+2%
306 942
-2%
293 758
-4%
281 495
-4%
268 023
-5%
260 149
-3%
261 955
+1%
250 121
-5%
251 733
+1%
254 511
+1%
253 379
0%
Gross Profit
Cost of Revenue
(132 886)
(131 351)
(131 730)
(132 112)
(130 605)
(130 586)
(131 460)
(133 162)
(131 202)
(126 491)
(122 835)
(119 631)
(119 720)
(125 963)
(131 555)
(134 288)
(138 085)
(138 702)
(139 656)
(143 400)
(144 635)
(145 105)
(144 664)
(143 086)
(137 271)
(133 547)
(127 925)
(121 461)
(120 399)
(118 463)
(118 188)
(118 481)
(117 254)
(118 676)
(117 299)
(116 459)
(118 421)
(118 681)
(118 211)
(119 794)
(118 217)
(116 125)
(118 442)
(122 783)
(125 706)
(131 075)
(137 943)
(144 162)
(155 516)
(164 995)
(171 806)
(173 494)
(172 669)
(174 136)
(170 439)
(171 877)
(177 372)
(186 205)
(195 981)
(207 139)
(222 437)
(236 669)
(256 299)
(270 822)
(273 483)
(270 861)
(260 505)
(253 553)
(247 572)
(242 255)
(245 841)
(239 367)
(242 413)
(246 381)
(248 753)
Gross Profit
3 235
N/A
4 926
+52%
5 194
+5%
4 384
-16%
3 643
-17%
4 183
+15%
6 394
+53%
8 702
+36%
13 354
+53%
15 294
+15%
15 255
0%
17 523
+15%
16 745
-4%
16 338
-2%
17 738
+9%
16 937
-5%
15 905
-6%
15 770
-1%
14 394
-9%
12 879
-11%
13 449
+4%
13 445
0%
13 810
+3%
14 142
+2%
12 820
-9%
11 765
-8%
10 345
-12%
8 563
-17%
8 546
0%
8 546
N/A
8 172
-4%
8 930
+9%
7 725
-13%
6 597
-15%
4 886
-26%
5 518
+13%
5 861
+6%
8 252
+41%
9 702
+18%
9 228
-5%
11 057
+20%
10 930
-1%
11 133
+2%
11 518
+3%
11 153
-3%
10 864
-3%
12 855
+18%
14 209
+11%
15 802
+11%
17 778
+13%
18 781
+6%
19 248
+2%
18 456
-4%
18 243
-1%
18 089
-1%
17 921
-1%
19 642
+10%
21 445
+9%
24 460
+14%
28 624
+17%
30 529
+7%
32 015
+5%
33 323
+4%
35 370
+6%
38 573
+9%
36 081
-6%
33 253
-8%
27 942
-16%
20 452
-27%
17 895
-13%
16 114
-10%
10 754
-33%
9 321
-13%
8 129
-13%
4 626
-43%
Operating Income
Operating Expenses
(7 494)
(7 370)
(7 283)
(7 174)
(6 991)
(6 908)
(6 801)
(6 819)
(6 769)
(6 779)
(6 717)
(6 782)
(7 134)
(7 008)
(6 961)
(7 455)
(7 097)
(7 599)
(8 184)
(7 208)
(7 226)
(7 251)
(7 171)
(7 865)
(7 788)
(7 588)
(7 597)
(7 405)
(7 383)
(7 400)
(7 219)
(7 339)
(7 532)
(7 677)
(8 050)
(8 046)
(7 644)
(7 469)
(7 575)
(7 520)
(7 466)
(7 750)
(7 651)
(8 045)
(7 694)
(7 799)
(8 481)
(9 052)
(10 273)
(12 708)
(13 599)
(13 704)
(12 014)
(12 037)
(11 483)
(11 929)
(12 261)
(13 378)
(14 305)
(14 913)
(15 082)
(15 439)
(15 514)
(15 473)
(16 002)
(16 129)
(16 739)
(17 141)
(16 681)
(18 128)
(18 024)
(18 146)
(18 911)
(18 589)
(18 756)
Selling, General & Administrative
(7 418)
(7 295)
(7 210)
(7 106)
(6 938)
(6 858)
(6 751)
(6 775)
(6 716)
(6 724)
(6 667)
(6 729)
(7 087)
(7 630)
(8 049)
(8 173)
(7 008)
(6 787)
(6 574)
(6 767)
(7 103)
(7 457)
(7 705)
(7 596)
(7 707)
(7 724)
(7 651)
(7 426)
(7 107)
(7 068)
(6 916)
(7 007)
(7 215)
(7 279)
(7 284)
(7 272)
(7 251)
(7 175)
(7 199)
(7 188)
(7 230)
(7 340)
(7 434)
(7 565)
(7 511)
(7 645)
(8 340)
(8 915)
(10 021)
(10 790)
(11 498)
(11 464)
(11 293)
(11 021)
(10 390)
(10 722)
(11 005)
(11 790)
(12 718)
(13 323)
(13 895)
(13 894)
(14 160)
(14 301)
(15 440)
(15 684)
(15 818)
(15 720)
(14 723)
(14 960)
(14 801)
(14 908)
(16 368)
(16 044)
(16 386)
Research & Development
(30)
(28)
(27)
(28)
(20)
(22)
(24)
(19)
(16)
(13)
(7)
(8)
(9)
0
0
0
(18)
0
0
0
(76)
(20)
(20)
0
(20)
0
(79)
(113)
(170)
(219)
(180)
(197)
(204)
(281)
(290)
(295)
(268)
(168)
(147)
(103)
(108)
(109)
(88)
(94)
(52)
0
(28)
(25)
(41)
(47)
(51)
(71)
(80)
(197)
(195)
(178)
(178)
(61)
(59)
(59)
(45)
(42)
(35)
(33)
(48)
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(46)
(47)
(44)
(38)
(34)
(27)
(26)
(26)
(37)
(43)
(45)
(46)
(38)
0
0
0
(36)
0
0
0
(47)
(11)
(24)
(41)
(60)
(46)
(49)
(48)
(105)
(114)
(124)
(136)
(113)
(116)
(119)
(122)
(125)
(125)
(126)
(127)
(128)
(129)
(130)
(131)
(132)
(130)
(128)
(127)
(211)
(324)
(502)
(621)
(641)
(783)
(863)
(994)
(1 078)
(1 135)
(1 135)
(1 139)
(1 142)
(1 058)
(874)
(694)
(515)
(401)
(881)
(1 397)
(1 958)
(2 506)
(2 562)
(2 577)
(2 543)
(2 545)
(2 370)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
622
1 088
718
(34)
(811)
(1 609)
(440)
0
237
578
(228)
0
182
182
182
0
0
0
0
0
0
(357)
(357)
0
0
(103)
(102)
0
(172)
0
(255)
0
(24)
15
15
0
(1 547)
(1 548)
(1 548)
0
(36)
(35)
(35)
0
(392)
(392)
(392)
0
(445)
(445)
(445)
0
(44)
(40)
(25)
0
(661)
(661)
(661)
0
0
0
Operating Income
(4 259)
N/A
(2 444)
+43%
(2 088)
+15%
(2 789)
-34%
(3 349)
-20%
(2 725)
+19%
(408)
+85%
1 882
N/A
6 584
+250%
8 516
+29%
8 538
+0%
10 741
+26%
9 612
-11%
9 329
-3%
10 777
+16%
9 482
-12%
8 808
-7%
8 171
-7%
6 210
-24%
5 670
-9%
6 223
+10%
6 192
0%
6 637
+7%
6 276
-5%
5 033
-20%
4 177
-17%
2 749
-34%
1 160
-58%
1 164
+0%
1 147
-1%
953
-17%
1 589
+67%
194
-88%
(1 081)
N/A
(3 165)
-193%
(2 528)
+20%
(1 782)
+30%
783
N/A
2 127
+172%
1 708
-20%
3 590
+110%
3 180
-11%
3 482
+9%
3 472
0%
3 459
0%
3 064
-11%
4 372
+43%
5 156
+18%
5 530
+7%
5 069
-8%
5 182
+2%
5 544
+7%
6 441
+16%
6 206
-4%
6 606
+6%
5 992
-9%
7 380
+23%
8 067
+9%
10 155
+26%
13 711
+35%
15 447
+13%
16 576
+7%
17 809
+7%
19 898
+12%
22 571
+13%
19 952
-12%
16 514
-17%
10 801
-35%
3 771
-65%
(233)
N/A
(1 910)
-720%
(7 392)
-287%
(9 591)
-30%
(10 459)
-9%
(14 130)
-35%
Pre-Tax Income
Interest Income Expense
(3 715)
(3 645)
(3 522)
(3 308)
(2 992)
(3 019)
(3 147)
(2 531)
(2 486)
(1 592)
(1 502)
(1 864)
(1 734)
(1 868)
(2 290)
(1 290)
(1 109)
(971)
(237)
(2 528)
(2 583)
(2 788)
(2 616)
(1 099)
(677)
(847)
(673)
(977)
(876)
(860)
(1 432)
(1 027)
(1 375)
(1 776)
(1 710)
(1 558)
(1 801)
(2 161)
(2 292)
(3 461)
(2 271)
(2 864)
(2 561)
(1 825)
(3 765)
(3 040)
(2 898)
(2 866)
(1 768)
(1 467)
(1 568)
(1 312)
(1 611)
(1 474)
(1 759)
(2 231)
(2 688)
(2 414)
(2 169)
(1 064)
(192)
(366)
483
1 178
(1 465)
(1 439)
(1 860)
(2 028)
394
1 460
1 253
(1 837)
(986)
(3 339)
(3 709)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(231)
(355)
0
0
(124)
(103)
0
0
(275)
0
(255)
0
(83)
(68)
0
0
(1 548)
0
0
0
(34)
0
0
0
(392)
0
0
0
(445)
0
0
0
0
0
0
0
(661)
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(2)
(6)
6
7
325
325
0
316
12 467
12 471
12 471
12 472
4
0
0
0
0
0
0
0
0
0
(4)
0
0
0
122
130
400
0
345
0
2 161
0
2 172
2 169
175
175
113
0
224
0
0
207
63
0
63
63
2
4
12
37
36
0
0
0
4
0
9
(47)
(43)
(34)
(426)
(622)
(583)
(595)
(253)
0
(2 761)
(2 756)
(2 707)
(2 706)
10
10
0
Total Other Income
25
180
(129)
(240)
222
80
411
192
(212)
(582)
(715)
(860)
(841)
(476)
(440)
(300)
0
0
1
0
(154)
(287)
(111)
(106)
(608)
(179)
(358)
(239)
227
687
367
638
254
2 257
175
(358)
(1 195)
(1 059)
(1 186)
(583)
166
438
457
391
592
600
592
157
1 338
1 345
1 959
2 276
1 581
1 604
910
870
63
83
0
164
212
230
728
575
524
503
136
242
449
465
425
335
239
246
278
Pre-Tax Income
(7 951)
N/A
(5 916)
+26%
(5 734)
+3%
(6 331)
-10%
(5 793)
+8%
(5 340)
+8%
(3 144)
+41%
(142)
+95%
16 354
N/A
18 811
+15%
18 790
0%
20 488
+9%
7 042
-66%
6 985
-1%
8 047
+15%
7 892
-2%
7 705
-2%
7 200
-7%
5 974
-17%
3 142
-47%
3 487
+11%
3 117
-11%
3 906
+25%
5 071
+30%
3 747
-26%
3 151
-16%
1 840
-42%
73
-96%
915
+1 153%
974
+6%
231
-76%
1 200
+419%
1 002
-17%
(955)
N/A
(2 526)
-165%
(2 273)
+10%
(4 728)
-108%
(2 364)
+50%
(1 238)
+48%
(2 336)
-89%
1 435
N/A
754
-47%
1 123
+49%
2 245
+100%
265
-88%
556
+110%
2 129
+283%
2 510
+18%
3 554
+42%
4 951
+39%
5 585
+13%
6 546
+17%
6 413
-2%
6 336
-1%
5 757
-9%
4 631
-20%
4 368
-6%
5 739
+31%
7 995
+39%
12 762
+60%
14 979
+17%
16 406
+10%
18 593
+13%
21 028
+13%
21 047
+0%
18 421
-12%
14 537
-21%
9 015
-38%
1 192
-87%
(1 064)
N/A
(2 940)
-176%
(11 600)
-295%
(10 327)
+11%
(13 541)
-31%
(17 560)
-30%
Net Income
Tax Provision
0
0
0
0
0
3 428
3 428
3 428
(690)
(4 016)
(4 339)
(5 289)
(1 634)
(2 140)
(2 453)
(2 145)
(1 766)
(1 615)
(1 216)
(510)
(884)
(794)
(933)
(1 199)
(984)
(837)
(619)
(593)
(540)
(547)
(396)
(248)
(118)
(50)
637
572
1 396
1 265
668
804
(424)
(350)
(437)
(581)
(141)
(176)
(539)
(626)
(786)
(1 174)
(1 290)
(1 516)
(1 461)
(1 343)
(1 176)
(847)
(856)
(983)
(1 477)
(2 571)
(2 826)
(3 313)
(3 616)
(4 030)
(3 840)
(3 854)
(2 895)
(1 697)
2 214
3 271
3 329
4 046
972
761
928
Income from Continuing Operations
(7 951)
(5 916)
(5 734)
(6 331)
(5 793)
(1 912)
284
3 286
15 664
14 796
14 451
15 199
5 408
4 844
5 594
5 746
5 939
5 584
4 757
2 632
2 602
2 323
2 973
3 872
2 763
2 314
1 220
(521)
375
427
(164)
953
884
(1 005)
(1 889)
(1 701)
(3 332)
(1 098)
(569)
(1 532)
1 011
403
684
1 663
124
379
1 591
1 885
2 768
3 778
4 295
5 030
4 952
4 994
4 582
3 785
3 512
4 756
6 517
10 191
12 153
13 094
14 978
16 999
17 207
14 567
11 642
7 318
3 406
2 208
389
(7 555)
(9 355)
(12 780)
(16 632)
Net Income (Common)
(7 951)
N/A
(5 916)
+26%
(5 734)
+3%
(6 331)
-10%
(5 793)
+8%
(1 912)
+67%
284
N/A
3 286
+1 057%
15 664
+377%
14 796
-6%
14 451
-2%
15 199
+5%
5 408
-64%
4 844
-10%
5 594
+15%
5 746
+3%
5 939
+3%
5 584
-6%
4 757
-15%
2 632
-45%
2 602
-1%
2 323
-11%
2 973
+28%
3 872
+30%
2 763
-29%
2 314
-16%
1 220
-47%
(521)
N/A
375
N/A
427
+14%
(164)
N/A
953
N/A
884
-7%
(1 005)
N/A
(1 889)
-88%
(1 701)
+10%
(3 332)
-96%
(1 098)
+67%
(569)
+48%
(1 532)
-169%
1 011
N/A
403
-60%
684
+70%
1 663
+143%
124
-93%
379
+206%
1 591
+320%
1 885
+18%
2 768
+47%
3 778
+36%
4 295
+14%
5 030
+17%
4 952
-2%
4 994
+1%
4 582
-8%
3 785
-17%
3 512
-7%
4 756
+35%
6 517
+37%
10 191
+56%
12 153
+19%
13 094
+8%
14 978
+14%
16 999
+13%
17 207
+1%
14 567
-15%
11 642
-20%
7 318
-37%
3 406
-53%
2 208
-35%
389
-82%
(7 555)
N/A
(9 355)
-24%
(12 780)
-37%
(16 632)
-30%
EPS (Diluted)
-993.87
N/A
-739.5
+26%
-573.4
+22%
-575.54
0%
-579.29
-1%
-173.81
+70%
25.81
N/A
298.72
+1 057%
1 424
+377%
1 345.09
-6%
1 313.72
-2%
1 381.72
+5%
491.64
-64%
440.36
-10%
508.54
+15%
522.36
+3%
539.9
+3%
507.63
-6%
432.46
-15%
239.27
-45%
236.54
-1%
211.17
-11%
270.27
+28%
352.01
+30%
251.18
-29%
210.36
-16%
110.9
-47%
-47.37
N/A
34.09
N/A
38.83
+14%
-14.9
N/A
79.41
N/A
80.37
+1%
-91.36
N/A
-171.72
-88%
-154.63
+10%
-302.91
-96%
-99.81
+67%
-51.74
+48%
-139.27
-169%
91.89
N/A
36.63
-60%
62.18
+70%
151.18
+143%
11.27
-93%
34.45
+206%
144.63
+320%
171.36
+18%
251.65
+47%
343.45
+36%
390.45
+14%
457.27
+17%
450.18
-2%
454
+1%
416.54
-8%
344.09
-17%
319.27
-7%
432.34
+35%
592.46
+37%
926.46
+56%
1 104.82
+19%
1 190.33
+8%
1 361.62
+14%
1 545.35
+13%
1 564.24
+1%
990.15
-37%
791.36
-20%
497.42
-37%
235.06
-53%
150.07
-36%
26.47
-82%
-513.49
N/A
-635.91
-24%
-868.71
-37%
-1 130.54
-30%

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 301,600+ 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.