Samsung Electro-Mechanics Co Ltd
KRX:009150
Samsung Electro-Mechanics Co Ltd
KRX:009150
Price:
155 000 KRW
-1.02%
Market Closed
Updated:
Jun 2, 2024
Income Statement
Earnings Waterfall
Samsung Electro-Mechanics Co Ltd
Samsung Electro-Mechanics Co Ltd
|
Revenue
|
9.5T
KRW
|
|
Cost of Revenue
|
-7.7T
KRW
|
|
Gross Profit
|
1.8T
KRW
|
|
Operating Expenses
|
-1.2T
KRW
|
|
Operating Income
|
645.4B
KRW
|
|
Other Expenses
|
-166.8B
KRW
|
|
Net Income
|
478.5B
KRW
|
Income Statement
Samsung Electro-Mechanics Co Ltd
Samsung Electro-Mechanics Co Ltd
Currency: KRW
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
7 840 290
N/A
|
6 867 148
-12%
|
6 235 157
-9%
|
6 100 447
-2%
|
6 075 613
0%
|
6 266 233
+3%
|
6 389 594
+2%
|
6 176 258
-3%
|
6 177 998
+0%
|
6 192 291
+0%
|
6 050 019
-2%
|
6 033 040
0%
|
5 999 172
-1%
|
6 092 667
+2%
|
6 466 538
+6%
|
6 838 474
+6%
|
7 286 783
+7%
|
7 386 674
+1%
|
7 906 710
+7%
|
8 002 008
+1%
|
8 045 526
+1%
|
8 152 735
+1%
|
8 007 440
-2%
|
7 718 298
-4%
|
7 789 315
+1%
|
7 684 544
-1%
|
7 756 561
+1%
|
8 208 738
+6%
|
8 356 221
+2%
|
9 019 516
+8%
|
9 279 406
+3%
|
9 675 036
+4%
|
9 778 941
+1%
|
9 759 042
0%
|
9 595 005
-2%
|
9 424 552
-2%
|
8 829 549
-6%
|
8 594 465
-3%
|
8 571 656
0%
|
8 909 448
+4%
|
9 511 974
+7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 393 891)
|
(5 690 887)
|
(5 272 474)
|
(5 065 011)
|
(4 967 177)
|
(5 067 453)
|
(5 056 141)
|
(4 864 707)
|
(4 921 751)
|
(4 983 545)
|
(4 954 473)
|
(5 006 277)
|
(4 990 833)
|
(5 036 201)
|
(5 272 235)
|
(5 430 060)
|
(5 672 518)
|
(5 583 851)
|
(5 679 751)
|
(5 514 609)
|
(5 461 967)
|
(5 589 925)
|
(5 704 162)
|
(5 730 020)
|
(5 892 898)
|
(5 929 808)
|
(5 950 196)
|
(6 268 998)
|
(6 352 123)
|
(6 759 488)
|
(6 884 479)
|
(7 127 098)
|
(7 125 184)
|
(7 088 064)
|
(7 072 579)
|
(7 161 406)
|
(6 857 570)
|
(6 776 783)
|
(6 866 557)
|
(7 188 574)
|
(7 703 908)
|
|
| Gross Profit |
1 446 399
N/A
|
1 176 261
-19%
|
962 683
-18%
|
1 035 437
+8%
|
1 108 436
+7%
|
1 198 781
+8%
|
1 333 454
+11%
|
1 311 552
-2%
|
1 256 248
-4%
|
1 208 746
-4%
|
1 095 545
-9%
|
1 026 764
-6%
|
1 008 337
-2%
|
1 056 464
+5%
|
1 194 302
+13%
|
1 408 415
+18%
|
1 614 264
+15%
|
1 802 822
+12%
|
2 226 958
+24%
|
2 487 399
+12%
|
2 583 559
+4%
|
2 562 810
-1%
|
2 303 278
-10%
|
1 988 278
-14%
|
1 896 417
-5%
|
1 754 736
-7%
|
1 806 365
+3%
|
1 939 740
+7%
|
2 004 098
+3%
|
2 260 028
+13%
|
2 394 927
+6%
|
2 547 938
+6%
|
2 653 757
+4%
|
2 670 978
+1%
|
2 522 426
-6%
|
2 263 146
-10%
|
1 971 979
-13%
|
1 817 682
-8%
|
1 705 099
-6%
|
1 720 874
+1%
|
1 808 066
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 058 979)
|
(986 522)
|
(971 187)
|
(970 487)
|
(989 981)
|
(1 010 960)
|
(1 010 216)
|
(1 010 219)
|
(1 000 984)
|
(1 028 535)
|
(1 004 027)
|
(1 002 364)
|
(1 022 184)
|
(996 065)
|
(1 041 584)
|
(1 102 210)
|
(1 201 739)
|
(1 232 012)
|
(1 314 803)
|
(1 337 463)
|
(1 365 782)
|
(1 388 040)
|
(1 383 794)
|
(1 247 354)
|
(1 231 786)
|
(1 157 892)
|
(1 096 267)
|
(1 110 609)
|
(1 009 583)
|
(1 022 174)
|
(1 003 727)
|
(1 061 065)
|
(1 089 821)
|
(1 086 289)
|
(1 082 594)
|
(1 080 310)
|
(1 059 633)
|
(1 060 464)
|
(1 074 853)
|
(1 081 451)
|
(1 162 702)
|
|
| Selling, General & Administrative |
(785 808)
|
(636 502)
|
(617 825)
|
(597 369)
|
(619 564)
|
(630 317)
|
(639 062)
|
(667 892)
|
(663 317)
|
(709 914)
|
(700 715)
|
(674 544)
|
(672 824)
|
(649 840)
|
(677 304)
|
(725 922)
|
(761 079)
|
(770 384)
|
(825 006)
|
(823 306)
|
(821 475)
|
(856 482)
|
(827 338)
|
(725 574)
|
(727 144)
|
(657 563)
|
(612 076)
|
(628 422)
|
(548 455)
|
(533 581)
|
(511 524)
|
(534 912)
|
(527 578)
|
(515 194)
|
(507 722)
|
(521 254)
|
(511 050)
|
(519 180)
|
(519 326)
|
(522 918)
|
(544 900)
|
|
| Research & Development |
(249 942)
|
(324 331)
|
(327 112)
|
(340 239)
|
(341 759)
|
(345 429)
|
(334 799)
|
(303 945)
|
(293 231)
|
(277 016)
|
(262 059)
|
(288 525)
|
(286 740)
|
(299 121)
|
(314 077)
|
(321 409)
|
(362 187)
|
(405 013)
|
(430 560)
|
(454 040)
|
(459 905)
|
(445 571)
|
(472 355)
|
(463 480)
|
(448 952)
|
(446 897)
|
(433 095)
|
(433 933)
|
(421 183)
|
(453 926)
|
(464 458)
|
(526 153)
|
(537 878)
|
(545 622)
|
(544 539)
|
(518 369)
|
(509 275)
|
(502 651)
|
(520 608)
|
(528 065)
|
(551 087)
|
|
| Depreciation & Amortization |
(23 231)
|
(30 678)
|
(31 239)
|
(32 880)
|
(33 645)
|
(35 214)
|
(36 355)
|
(38 383)
|
(40 582)
|
(41 606)
|
(41 253)
|
(39 295)
|
(41 745)
|
(44 981)
|
(50 040)
|
(54 880)
|
(56 327)
|
(56 617)
|
(59 239)
|
(60 117)
|
(63 924)
|
(65 529)
|
(63 644)
|
(58 300)
|
(55 454)
|
(53 195)
|
(50 858)
|
(48 255)
|
(38 408)
|
(33 130)
|
(26 208)
|
0
|
(24 364)
|
(25 473)
|
(30 334)
|
(40 687)
|
(39 308)
|
(38 634)
|
(34 919)
|
(30 468)
|
(32 396)
|
|
| Other Operating Expenses |
0
|
4 989
|
4 989
|
0
|
4 987
|
0
|
0
|
0
|
(3 854)
|
0
|
0
|
0
|
(20 875)
|
(2 123)
|
(163)
|
0
|
(22 146)
|
0
|
0
|
0
|
(20 478)
|
(20 458)
|
(20 457)
|
0
|
(236)
|
(237)
|
(238)
|
0
|
(1 537)
|
(1 537)
|
(1 537)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34 319)
|
|
| Operating Income |
387 418
N/A
|
189 738
-51%
|
(8 504)
N/A
|
64 949
N/A
|
118 456
+82%
|
187 821
+59%
|
323 239
+72%
|
301 332
-7%
|
255 265
-15%
|
180 212
-29%
|
91 519
-49%
|
24 399
-73%
|
(13 846)
N/A
|
60 401
N/A
|
152 719
+153%
|
306 204
+101%
|
412 527
+35%
|
570 811
+38%
|
912 156
+60%
|
1 149 936
+26%
|
1 217 778
+6%
|
1 174 771
-4%
|
919 485
-22%
|
740 924
-19%
|
664 631
-10%
|
596 845
-10%
|
710 099
+19%
|
829 131
+17%
|
994 515
+20%
|
1 237 853
+24%
|
1 391 199
+12%
|
1 486 873
+7%
|
1 563 936
+5%
|
1 584 689
+1%
|
1 439 832
-9%
|
1 182 836
-18%
|
912 346
-23%
|
757 218
-17%
|
630 246
-17%
|
639 424
+1%
|
645 364
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(53 446)
|
(42 619)
|
(32 187)
|
1 075 033
|
1 077 350
|
1 175 169
|
1 186 891
|
99 460
|
103 797
|
7 963
|
(2 234)
|
(11 794)
|
(29 981)
|
(51 242)
|
(48 015)
|
(25 952)
|
(11 094)
|
(34 824)
|
(64 823)
|
(60 708)
|
(73 938)
|
(72 310)
|
(56 904)
|
(61 089)
|
(52 815)
|
(48 606)
|
(34 989)
|
(31 992)
|
(20 520)
|
(2 093)
|
16 947
|
29 278
|
40 514
|
80 319
|
133 976
|
(5 927)
|
(15 480)
|
(61 883)
|
(116 552)
|
(32 601)
|
4 820
|
|
| Non-Reccuring Items |
(863)
|
(918)
|
(2 157)
|
(235 683)
|
(233 259)
|
(233 716)
|
(232 585)
|
(3 855)
|
0
|
(22 258)
|
(22 197)
|
(20 875)
|
0
|
0
|
(1 964)
|
(22 147)
|
0
|
(22 004)
|
(21 952)
|
(20 480)
|
0
|
0
|
0
|
(239)
|
0
|
0
|
0
|
(1 537)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(35 626)
|
(35 287)
|
(34 319)
|
0
|
|
| Gain/Loss on Disposition of Assets |
(4 054)
|
(5 185)
|
(5 513)
|
(10 648)
|
(11 195)
|
(12 092)
|
(9 890)
|
8 921
|
12 813
|
48 811
|
47 384
|
32 299
|
27 142
|
(7 898)
|
(10 215)
|
(9 611)
|
(7 938)
|
(8 951)
|
(8 044)
|
(10 833)
|
(11 199)
|
(9 807)
|
3 168
|
7 976
|
3 710
|
1 658
|
(11 441)
|
(16 711)
|
(17 031)
|
(14 708)
|
(11 602)
|
(1 061)
|
1 792
|
1 995
|
1 578
|
2 356
|
(445)
|
(6 390)
|
(6 939)
|
(7 807)
|
(8 853)
|
|
| Total Other Income |
10 972
|
3 768
|
(12 360)
|
(77 412)
|
(84 344)
|
(86 172)
|
(82 883)
|
(39 067)
|
(36 838)
|
(29 362)
|
(31 105)
|
8 054
|
15 105
|
20 288
|
22 442
|
5 055
|
822
|
6 976
|
4 331
|
27 320
|
25 796
|
25 165
|
19 202
|
8 524
|
11 155
|
3 512
|
15 136
|
4 041
|
3 111
|
(11 478)
|
(15 046)
|
(23 781)
|
(25 127)
|
(17 968)
|
(18 989)
|
7 563
|
6 415
|
10 020
|
3 647
|
(21 485)
|
(21 675)
|
|
| Pre-Tax Income |
340 027
N/A
|
144 784
-57%
|
(60 722)
N/A
|
816 239
N/A
|
867 010
+6%
|
1 031 011
+19%
|
1 184 773
+15%
|
366 791
-69%
|
335 037
-9%
|
185 367
-45%
|
83 368
-55%
|
32 083
-62%
|
(1 580)
N/A
|
21 550
N/A
|
114 967
+433%
|
253 548
+121%
|
394 316
+56%
|
512 006
+30%
|
821 667
+60%
|
1 085 234
+32%
|
1 158 437
+7%
|
1 117 818
-4%
|
884 949
-21%
|
696 095
-21%
|
626 680
-10%
|
553 408
-12%
|
678 804
+23%
|
782 932
+15%
|
960 073
+23%
|
1 209 573
+26%
|
1 381 498
+14%
|
1 491 309
+8%
|
1 581 114
+6%
|
1 649 035
+4%
|
1 556 397
-6%
|
1 186 828
-24%
|
902 835
-24%
|
663 340
-27%
|
475 115
-28%
|
543 210
+14%
|
619 656
+14%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(70 139)
|
(29 774)
|
14 965
|
(127 277)
|
(139 031)
|
(162 950)
|
(193 640)
|
(44 563)
|
(37 304)
|
(26 092)
|
(6 261)
|
(9 168)
|
(7 674)
|
(12 373)
|
(35 117)
|
(76 292)
|
(105 622)
|
(129 831)
|
(238 775)
|
(280 375)
|
(290 016)
|
(296 702)
|
(216 090)
|
(71 126)
|
(56 333)
|
(19 300)
|
(31 137)
|
(167 160)
|
(224 746)
|
(278 611)
|
(330 515)
|
(413 648)
|
(427 922)
|
(445 005)
|
(438 823)
|
(164 122)
|
(82 915)
|
(11 715)
|
68 130
|
(84 846)
|
(94 491)
|
|
| Income from Continuing Operations |
269 888
|
115 010
|
(45 757)
|
688 962
|
727 978
|
868 059
|
991 132
|
322 228
|
297 732
|
159 275
|
77 106
|
22 914
|
(9 255)
|
9 176
|
79 849
|
177 256
|
288 694
|
382 175
|
582 892
|
804 859
|
868 422
|
821 117
|
668 860
|
624 970
|
570 347
|
534 109
|
647 667
|
615 772
|
735 327
|
930 962
|
1 050 983
|
1 077 661
|
1 153 192
|
1 204 030
|
1 117 574
|
1 022 706
|
819 920
|
651 625
|
543 245
|
458 364
|
525 165
|
|
| Income to Minority Interest |
(15 320)
|
(10 698)
|
(5 932)
|
(6 208)
|
(8 480)
|
(8 545)
|
(11 580)
|
(9 455)
|
(9 795)
|
(9 245)
|
(9 032)
|
(8 207)
|
(5 132)
|
(6 722)
|
(7 733)
|
(15 517)
|
(17 941)
|
(22 795)
|
(28 622)
|
(28 777)
|
(27 406)
|
(21 174)
|
(18 578)
|
(15 126)
|
(12 894)
|
(16 279)
|
(20 178)
|
(19 834)
|
(28 530)
|
(34 281)
|
(29 591)
|
(22 249)
|
(18 867)
|
(8 098)
|
481
|
(12 968)
|
(13 199)
|
(18 552)
|
(31 401)
|
(27 525)
|
(24 195)
|
|
| Net Income (Common) |
228 035
N/A
|
82 805
-64%
|
(101 018)
N/A
|
484 068
N/A
|
517 851
+7%
|
504 630
-3%
|
564 015
+12%
|
10 630
-98%
|
5 320
-50%
|
21 062
+296%
|
31 920
+52%
|
14 015
-56%
|
(13 981)
N/A
|
2 224
N/A
|
69 254
+3 014%
|
155 493
+125%
|
260 388
+67%
|
345 667
+33%
|
505 221
+46%
|
631 317
+25%
|
649 210
+3%
|
823 986
+27%
|
694 886
-16%
|
494 733
-29%
|
496 902
+0%
|
242 452
-51%
|
364 360
+50%
|
581 012
+59%
|
678 353
+17%
|
856 400
+26%
|
971 220
+13%
|
858 599
-12%
|
937 687
+9%
|
992 593
+6%
|
917 690
-8%
|
943 377
+3%
|
747 078
-21%
|
584 772
-22%
|
473 004
-19%
|
406 844
-14%
|
478 546
+18%
|
|
| EPS (Diluted) |
3 040.46
N/A
|
1 089.53
-64%
|
-1 346.9
N/A
|
6 454.24
N/A
|
7 093.84
+10%
|
6 912.73
-3%
|
7 726.23
+12%
|
145.61
-98%
|
72.87
-50%
|
288.52
+296%
|
437.26
+52%
|
191.98
-56%
|
-191.52
N/A
|
30.46
N/A
|
948.68
+3 015%
|
2 130.04
+125%
|
3 566.95
+67%
|
4 735.16
+33%
|
6 920.83
+46%
|
8 648.17
+25%
|
8 893.28
+3%
|
11 287.47
+27%
|
9 518.98
-16%
|
6 777.16
-29%
|
6 806.87
+0%
|
3 321.26
-51%
|
4 991.23
+50%
|
7 959.06
+59%
|
9 292.5
+17%
|
11 780.94
+27%
|
13 360.44
+13%
|
11 811.18
-12%
|
12 899.14
+9%
|
13 654.45
+6%
|
12 624.06
-8%
|
12 977.42
+3%
|
10 277.06
-21%
|
8 044.32
-22%
|
6 506.8
-19%
|
5 596.68
-14%
|
6 583.04
+18%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
