Samsung Heavy Industries Co Ltd
KRX:010140
Samsung Heavy Industries Co Ltd
KRX:010140
Price:
10 130 KRW
-0.39%
Market Closed
Updated:
May 15, 2024
Income Statement
Earnings Waterfall
Samsung Heavy Industries Co Ltd
Samsung Heavy Industries Co Ltd
|
Revenue
|
8T
KRW
|
|
Cost of Revenue
|
-7.4T
KRW
|
|
Gross Profit
|
645.5B
KRW
|
|
Operating Expenses
|
-412.1B
KRW
|
|
Operating Income
|
233.3B
KRW
|
|
Other Expenses
|
-381.6B
KRW
|
|
Net Income
|
-148.3B
KRW
|
Income Statement
Samsung Heavy Industries Co Ltd
Samsung Heavy Industries Co Ltd
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 |
14 834 501
N/A
|
14 377 624
-3%
|
13 686 143
-5%
|
13 374 002
-2%
|
12 879 062
-4%
|
12 057 864
-6%
|
10 390 670
-14%
|
9 563 569
-8%
|
9 714 442
+2%
|
9 634 635
-1%
|
10 915 940
+13%
|
11 257 363
+3%
|
10 414 189
-7%
|
10 321 104
-1%
|
9 899 993
-4%
|
8 874 081
-10%
|
7 901 235
-11%
|
6 705 092
-15%
|
5 751 964
-14%
|
5 313 825
-8%
|
5 265 120
-1%
|
5 481 749
+4%
|
5 905 572
+8%
|
6 556 445
+11%
|
7 349 656
+12%
|
7 718 833
+5%
|
7 639 930
-1%
|
7 352 110
-4%
|
6 860 318
-7%
|
6 608 312
-4%
|
6 632 270
+0%
|
6 440 843
-3%
|
6 622 001
+3%
|
6 531 217
-1%
|
6 241 900
-4%
|
6 156 636
-1%
|
5 944 667
-3%
|
6 065 873
+2%
|
6 585 514
+9%
|
7 210 815
+9%
|
8 009 430
+11%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13 037 657)
|
(13 420 418)
|
(12 806 941)
|
(12 575 369)
|
(12 116 358)
|
(10 940 650)
|
(11 112 114)
|
(10 409 632)
|
(10 676 058)
|
(10 620 772)
|
(10 438 321)
|
(10 776 949)
|
(9 939 109)
|
(9 838 869)
|
(9 323 845)
|
(8 363 150)
|
(8 051 664)
|
(6 921 765)
|
(6 043 577)
|
(5 809 961)
|
(5 269 266)
|
(5 467 632)
|
(5 888 193)
|
(6 455 888)
|
(7 288 386)
|
(7 668 680)
|
(8 188 722)
|
(7 837 701)
|
(7 325 859)
|
(7 510 260)
|
(7 299 937)
|
(7 084 011)
|
(7 387 663)
|
(6 900 847)
|
(6 461 493)
|
(6 553 615)
|
(6 406 887)
|
(6 430 142)
|
(6 623 917)
|
(6 992 262)
|
(7 363 956)
|
|
| Gross Profit |
1 796 844
N/A
|
957 206
-47%
|
879 201
-8%
|
798 634
-9%
|
762 704
-4%
|
1 117 215
+46%
|
(721 442)
N/A
|
(846 062)
-17%
|
(961 616)
-14%
|
(986 137)
-3%
|
477 619
N/A
|
480 414
+1%
|
475 080
-1%
|
482 235
+2%
|
576 148
+19%
|
510 932
-11%
|
(150 429)
N/A
|
(216 672)
-44%
|
(291 612)
-35%
|
(496 135)
-70%
|
(4 146)
+99%
|
14 118
N/A
|
17 380
+23%
|
100 557
+479%
|
61 271
-39%
|
50 153
-18%
|
(548 793)
N/A
|
(485 592)
+12%
|
(465 542)
+4%
|
(901 948)
-94%
|
(667 666)
+26%
|
(643 167)
+4%
|
(765 662)
-19%
|
(369 630)
+52%
|
(219 592)
+41%
|
(396 979)
-81%
|
(462 220)
-16%
|
(364 268)
+21%
|
(38 403)
+89%
|
218 553
N/A
|
645 474
+195%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(882 630)
|
(847 669)
|
(793 541)
|
(737 172)
|
(579 684)
|
(545 443)
|
(517 142)
|
(584 045)
|
(540 289)
|
(535 900)
|
(735 342)
|
(644 080)
|
(622 279)
|
(608 123)
|
(397 645)
|
(392 874)
|
(373 735)
|
(382 708)
|
(428 959)
|
(375 317)
|
(405 106)
|
(408 933)
|
(367 933)
|
(635 845)
|
(677 856)
|
(681 238)
|
(733 719)
|
(498 372)
|
(588 603)
|
(611 126)
|
(575 575)
|
(696 847)
|
(546 294)
|
(530 469)
|
(498 345)
|
(378 669)
|
(392 201)
|
(375 687)
|
(386 896)
|
(400 059)
|
(412 129)
|
|
| Selling, General & Administrative |
(710 997)
|
(710 053)
|
(666 109)
|
(623 172)
|
(430 648)
|
(399 285)
|
(372 124)
|
(438 829)
|
(392 304)
|
(390 213)
|
(580 239)
|
(499 773)
|
(483 991)
|
(473 249)
|
(276 762)
|
(262 769)
|
(242 024)
|
(253 172)
|
(300 801)
|
(248 754)
|
(285 248)
|
(295 086)
|
(262 112)
|
(536 593)
|
(574 728)
|
(574 611)
|
(623 250)
|
(385 103)
|
(483 059)
|
(511 375)
|
(482 954)
|
(611 848)
|
(465 098)
|
(449 087)
|
(413 996)
|
(291 108)
|
(303 950)
|
(287 956)
|
(297 300)
|
(309 990)
|
(316 570)
|
|
| Research & Development |
(138 684)
|
0
|
(87 425)
|
(68 165)
|
(91 321)
|
(88 692)
|
(83 688)
|
(82 098)
|
(84 431)
|
(80 837)
|
(88 281)
|
(76 070)
|
(66 819)
|
(62 459)
|
(50 164)
|
(58 838)
|
(56 677)
|
(55 421)
|
(51 373)
|
(49 337)
|
(45 208)
|
(46 281)
|
(46 807)
|
(47 031)
|
(49 685)
|
(51 898)
|
(52 505)
|
(51 323)
|
(49 558)
|
(48 693)
|
(48 549)
|
(49 596)
|
(50 837)
|
(53 047)
|
(54 900)
|
(55 922)
|
(60 865)
|
(60 462)
|
(63 812)
|
(66 620)
|
(67 821)
|
|
| Depreciation & Amortization |
(32 950)
|
(32 942)
|
(37 992)
|
(43 820)
|
(57 715)
|
(57 466)
|
(61 330)
|
(63 118)
|
(63 554)
|
(64 849)
|
(66 821)
|
(68 236)
|
(71 469)
|
(72 415)
|
(70 720)
|
(71 268)
|
(75 033)
|
(74 115)
|
(76 784)
|
(77 226)
|
(74 650)
|
(67 568)
|
(59 017)
|
(52 223)
|
(53 443)
|
(54 729)
|
(57 964)
|
(61 945)
|
(55 986)
|
(51 057)
|
(44 072)
|
(35 403)
|
(30 360)
|
(28 334)
|
(29 449)
|
(31 639)
|
(27 385)
|
(27 269)
|
(25 785)
|
(23 449)
|
(27 737)
|
|
| Other Operating Expenses |
0
|
(104 674)
|
(2 015)
|
(2 015)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
914 215
N/A
|
109 538
-88%
|
85 662
-22%
|
61 462
-28%
|
183 020
+198%
|
571 771
+212%
|
(1 238 586)
N/A
|
(1 430 107)
-15%
|
(1 501 905)
-5%
|
(1 522 036)
-1%
|
(257 722)
+83%
|
(163 665)
+36%
|
(147 200)
+10%
|
(125 887)
+14%
|
178 504
N/A
|
118 058
-34%
|
(524 164)
N/A
|
(599 380)
-14%
|
(720 571)
-20%
|
(871 453)
-21%
|
(409 252)
+53%
|
(394 817)
+4%
|
(350 554)
+11%
|
(535 288)
-53%
|
(616 586)
-15%
|
(631 084)
-2%
|
(1 282 511)
-103%
|
(983 963)
+23%
|
(1 054 144)
-7%
|
(1 513 073)
-44%
|
(1 243 242)
+18%
|
(1 340 014)
-8%
|
(1 311 956)
+2%
|
(900 099)
+31%
|
(717 937)
+20%
|
(775 648)
-8%
|
(854 421)
-10%
|
(739 956)
+13%
|
(425 299)
+43%
|
(181 506)
+57%
|
233 345
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
199 780
|
687 595
|
1 457 965
|
383 728
|
(431 359)
|
(542 725)
|
(1 120 309)
|
(1 455 887)
|
(784 630)
|
(472 491)
|
(475 033)
|
629 636
|
(173 935)
|
(12 120)
|
3 217
|
(445 282)
|
498 570
|
222 548
|
(22 476)
|
11 197
|
(430 462)
|
(649 500)
|
(506 899)
|
(895 000)
|
(401 171)
|
(1 023 243)
|
(928 040)
|
(363 996)
|
174 218
|
342 052
|
399 445
|
(379 591)
|
(1 218 476)
|
(715 119)
|
(1 781 267)
|
(3 331 353)
|
(1 275 178)
|
(134 060)
|
674 023
|
1 845 079
|
(1 100 105)
|
|
| Non-Reccuring Items |
(2 015)
|
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
|
|
| Total Other Income |
(292 696)
|
(654 762)
|
(1 425 824)
|
(371 203)
|
438 093
|
486 712
|
1 113 747
|
1 432 225
|
824 724
|
505 701
|
526 013
|
(527 550)
|
252 193
|
112 792
|
38 385
|
457 942
|
(438 305)
|
(226 991)
|
(63 564)
|
(84 429)
|
342 115
|
568 786
|
233 346
|
334 711
|
(121 489)
|
363 670
|
542 036
|
255 924
|
(595 104)
|
(615 164)
|
(686 492)
|
69 752
|
1 180 615
|
694 374
|
2 054 287
|
3 557 611
|
1 574 888
|
427 469
|
(702 209)
|
(1 850 886)
|
571 048
|
|
| Pre-Tax Income |
819 284
N/A
|
142 371
-83%
|
117 803
-17%
|
73 987
-37%
|
189 754
+156%
|
515 759
+172%
|
(1 245 147)
N/A
|
(1 453 768)
-17%
|
(1 461 811)
-1%
|
(1 488 825)
-2%
|
(206 740)
+86%
|
(61 577)
+70%
|
(68 941)
-12%
|
(25 214)
+63%
|
220 106
N/A
|
130 718
-41%
|
(463 899)
N/A
|
(603 822)
-30%
|
(806 610)
-34%
|
(944 684)
-17%
|
(497 598)
+47%
|
(475 530)
+4%
|
(624 106)
-31%
|
(1 095 576)
-76%
|
(1 139 246)
-4%
|
(1 290 658)
-13%
|
(1 668 516)
-29%
|
(1 092 036)
+35%
|
(1 475 030)
-35%
|
(1 786 185)
-21%
|
(1 530 289)
+14%
|
(1 649 854)
-8%
|
(1 349 817)
+18%
|
(920 844)
+32%
|
(444 917)
+52%
|
(549 390)
-23%
|
(554 711)
-1%
|
(446 546)
+19%
|
(453 486)
-2%
|
(187 314)
+59%
|
(295 712)
-58%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(187 076)
|
(83 039)
|
(67 879)
|
(20 314)
|
(42 434)
|
(85 156)
|
314 765
|
325 990
|
249 701
|
281 749
|
(57 701)
|
(49 230)
|
(69 836)
|
(70 841)
|
(81 028)
|
(96 818)
|
123 151
|
144 916
|
182 268
|
216 668
|
109 410
|
44 215
|
26 108
|
(5 383)
|
(176 107)
|
(149 088)
|
(166 091)
|
(166 715)
|
(17 670)
|
(15 364)
|
(14 398)
|
(11 326)
|
(102 253)
|
(99 241)
|
(166 856)
|
(140 158)
|
(72 701)
|
(67 701)
|
1 534
|
(27 441)
|
140 156
|
|
| Income from Continuing Operations |
632 205
|
59 330
|
49 922
|
53 672
|
147 320
|
430 602
|
(930 382)
|
(1 127 778)
|
(1 212 110)
|
(1 207 075)
|
(264 441)
|
(110 807)
|
(138 777)
|
(96 055)
|
139 078
|
33 900
|
(340 748)
|
(458 906)
|
(624 342)
|
(728 016)
|
(388 189)
|
(431 315)
|
(597 997)
|
(1 100 958)
|
(1 315 353)
|
(1 439 744)
|
(1 834 606)
|
(1 258 750)
|
(1 492 700)
|
(1 801 549)
|
(1 544 687)
|
(1 661 180)
|
(1 452 070)
|
(1 020 085)
|
(611 774)
|
(689 547)
|
(627 412)
|
(514 247)
|
(451 951)
|
(214 754)
|
(155 556)
|
|
| Income to Minority Interest |
(1)
|
0
|
0
|
255
|
1 904
|
2 571
|
3 543
|
6 393
|
6 696
|
6 739
|
32 428
|
30 838
|
17 546
|
16 339
|
(4 462)
|
(1 637)
|
1 969
|
3 200
|
(6 637)
|
(15 093)
|
338
|
3 494
|
3 157
|
10 284
|
4 511
|
2 817
|
10 358
|
9 155
|
10 254
|
9 717
|
7 961
|
8 039
|
7 001
|
6 192
|
6 758
|
7 505
|
7 974
|
9 268
|
9 607
|
9 495
|
7 284
|
|
| Net Income (Common) |
632 232
N/A
|
59 358
-91%
|
49 950
-16%
|
53 955
+8%
|
149 135
+176%
|
433 084
+190%
|
(926 929)
N/A
|
(1 121 475)
-21%
|
(1 204 739)
-7%
|
(1 199 662)
+0%
|
(231 338)
+81%
|
(79 294)
+66%
|
(121 193)
-53%
|
(79 678)
+34%
|
134 654
N/A
|
32 301
-76%
|
(338 672)
N/A
|
(455 598)
-35%
|
(630 871)
-38%
|
(743 001)
-18%
|
(387 777)
+48%
|
(427 748)
-10%
|
(594 767)
-39%
|
(1 090 600)
-83%
|
(1 310 842)
-20%
|
(1 436 927)
-10%
|
(1 824 248)
-27%
|
(1 249 596)
+32%
|
(1 482 446)
-19%
|
(1 791 832)
-21%
|
(1 536 726)
+14%
|
(1 653 141)
-8%
|
(1 444 874)
+13%
|
(1 013 893)
+30%
|
(605 016)
+40%
|
(682 042)
-13%
|
(619 355)
+9%
|
(504 979)
+18%
|
(442 345)
+12%
|
(205 260)
+54%
|
(148 253)
+28%
|
|
| EPS (Diluted) |
2 234.03
N/A
|
209.74
-91%
|
176.5
-16%
|
189.98
+8%
|
530.72
+179%
|
1 615.98
+204%
|
-3 458.69
N/A
|
-4 184.6
-21%
|
-4 495.29
-7%
|
-4 476.35
+0%
|
-863.2
+81%
|
-295.87
+66%
|
-428.24
-45%
|
-192.92
+55%
|
322.91
N/A
|
78.21
-76%
|
-820.02
N/A
|
-1 103.14
-35%
|
-1 149.12
-4%
|
-1 232.17
-7%
|
-728.9
+41%
|
-708.19
+3%
|
-984.71
-39%
|
-1 805.62
-83%
|
-2 170.26
-20%
|
-2 379.01
-10%
|
-3 025.28
-27%
|
-2 028.56
+33%
|
-2 454.38
-21%
|
-2 966.6
-21%
|
-2 382.46
+20%
|
-2 736.82
-15%
|
-2 173.6
+21%
|
-1 187.17
+45%
|
-708.41
+40%
|
-798.61
-13%
|
-725.21
+9%
|
-591.29
+18%
|
-517.95
+12%
|
-240.34
+54%
|
-173.59
+28%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
