Samsung Heavy Industries Co Ltd
KRX:010140

Watchlist Manager
Samsung Heavy Industries Co Ltd Logo
Samsung Heavy Industries Co Ltd
KRX:010140
Watchlist
Price: 25 450 KRW 3.25% Market Closed
Market Cap: 22.4T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+63%
5Y
+34%
10Y
-2%
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Samsung Heavy Industries Co Ltd

Revenue
10.2T KRW
Cost of Revenue
-9.1T KRW
Gross Profit
1.1T KRW
Operating Expenses
-463.8B KRW
Operating Income
622B KRW
Other Expenses
-338.4B KRW
Net Income
283.6B KRW

Income Statement
Samsung Heavy Industries Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
174 885
152 214
108 031
73 808
20 181
0
0
3 740
19 110
6 817
10 529
10 320
12 862
0
13 958
17 620
25 909
29 865
30 824
52 598
43 133
48 315
54 996
39 643
68 756
70 515
66 650
67 383
51 824
61 177
97 465
109 279
122 645
129 246
111 701
118 439
123 190
136 976
149 472
159 346
164 651
159 909
154 671
144 072
135 055
114 634
93 119
86 697
99 728
123 128
148 633
169 201
178 582
191 744
204 371
211 865
213 247
204 184
0
Revenue
13 146 435
N/A
13 330 048
+1%
13 488 482
+1%
13 687 556
+1%
13 391 764
-2%
13 414 861
+0%
13 605 348
+1%
14 253 694
+5%
14 489 474
+2%
14 838 480
+2%
15 284 349
+3%
14 801 293
-3%
14 834 501
+0%
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%
8 752 173
+9%
9 338 342
+7%
9 635 868
+3%
9 903 078
+3%
10 049 568
+1%
10 200 591
+2%
Gross Profit
Cost of Revenue
(11 456 975)
(11 495 405)
(11 574 162)
(11 825 529)
(11 628 385)
(11 706 142)
(11 948 287)
(12 399 512)
(12 554 345)
(12 766 553)
(13 170 548)
(12 848 389)
(13 037 656)
(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)
(8 050 949)
(8 556 572)
(8 813 360)
(8 982 516)
(9 056 014)
(9 114 768)
Gross Profit
1 689 460
N/A
1 834 644
+9%
1 914 321
+4%
1 862 027
-3%
1 763 379
-5%
1 708 718
-3%
1 657 060
-3%
1 854 181
+12%
1 935 128
+4%
2 071 926
+7%
2 113 800
+2%
1 952 903
-8%
1 796 845
-8%
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%
701 225
+9%
781 770
+11%
822 507
+5%
920 562
+12%
993 554
+8%
1 085 823
+9%
Operating Income
Operating Expenses
(388 464)
(343 427)
(442 711)
(561 946)
(680 769)
(690 272)
(750 362)
(855 069)
(729 472)
(802 884)
(785 937)
(740 411)
(882 631)
(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)
(409 570)
(418 301)
(415 043)
(417 863)
(445 646)
(463 827)
Selling, General & Administrative
(456 954)
(543 943)
(608 144)
(665 687)
(642 868)
(675 550)
(620 084)
(672 064)
(661 736)
(676 515)
(695 954)
(619 085)
(710 996)
(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)
(310 723)
(317 127)
(311 002)
(305 472)
(328 958)
(340 845)
Research & Development
0
0
0
0
(8 882)
0
0
(5 204)
(38 384)
(41 228)
(80 513)
(114 651)
(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)
(70 926)
(72 714)
(75 191)
(82 976)
(86 782)
(92 647)
Depreciation & Amortization
(31 654)
0
0
0
(29 019)
0
0
(7 271)
(29 351)
(14 470)
(21 969)
(23 211)
(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)
(27 922)
(28 460)
(28 849)
(29 416)
(29 906)
(30 335)
Other Operating Expenses
100 144
200 515
165 432
103 741
0
(14 722)
(130 278)
(170 530)
0
(70 671)
12 499
16 536
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
0
0
0
0
0
0
Operating Income
1 300 996
N/A
1 491 216
+15%
1 471 609
-1%
1 300 081
-12%
1 082 610
-17%
1 018 447
-6%
906 699
-11%
999 112
+10%
1 205 657
+21%
1 269 042
+5%
1 327 863
+5%
1 212 493
-9%
914 214
-25%
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
291 655
+25%
363 469
+25%
407 464
+12%
502 699
+23%
547 909
+9%
621 996
+14%
Pre-Tax Income
Interest Income Expense
(1 545)
(108 430)
(51 746)
(64 998)
(459 696)
(8 253)
(197 461)
391 417
951 224
(89 932)
(190 538)
(13 615)
199 779
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)
(1 283 066)
(134 060)
674 023
1 845 079
(1 113 689)
(1 656 743)
(2 420 248)
(355 938)
(3 836 681)
(2 735 872)
203 214
Non-Reccuring Items
(1 655)
0
0
0
0
0
0
(4 037)
0
0
0
0
(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
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
(5 308)
0
0
0
(27 644)
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
0
0
0
0
0
Total Other Income
0
0
0
0
532 709
85 887
289 082
(227 977)
(1 084 196)
(79 106)
813
(189 277)
(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
1 582 775
427 469
(702 209)
(1 850 886)
584 632
1 078 727
1 821 240
(246 402)
3 018 480
1 948 100
(926 525)
Pre-Tax Income
1 297 796
N/A
1 382 785
+7%
1 419 862
+3%
1 235 081
-13%
1 150 314
-7%
1 096 081
-5%
998 321
-9%
1 158 517
+16%
1 045 041
-10%
1 100 005
+5%
1 138 138
+3%
1 009 601
-11%
819 283
-19%
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%
(286 361)
+3%
(235 539)
+18%
(194 876)
+17%
(315 502)
-62%
(239 864)
+24%
(101 315)
+58%
Net Income
Tax Provision
(297 279)
(321 642)
(335 464)
(324 924)
(299 199)
(279 036)
(250 618)
(244 457)
(248 653)
(255 844)
(271 743)
(251 934)
(187 077)
(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
129 366
129 320
124 485
369 379
376 014
375 804
Income from Continuing Operations
1 000 517
1 061 143
1 084 397
910 157
851 115
817 044
747 703
914 060
796 388
844 160
866 394
757 665
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)
(156 995)
(106 219)
(70 390)
53 877
136 150
274 489
Income to Minority Interest
(259)
(967)
(381)
(390)
126
835
249
258
8
6
4
2
(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
7 245
7 426
7 475
9 999
9 875
9 089
Net Income (Common)
999 734
N/A
1 059 621
+6%
1 083 447
+2%
909 126
-16%
850 778
-6%
803 113
-6%
782 858
-3%
899 491
+15%
795 969
-12%
893 507
+12%
866 209
-3%
807 283
-7%
631 865
-22%
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%
(149 730)
-1%
(98 773)
+34%
(62 895)
+36%
63 876
N/A
146 025
+129%
283 578
+94%
EPS (Diluted)
3 532.62
N/A
3 744.24
+6%
3 828.43
+2%
3 212.45
-16%
3 006.28
-6%
2 837.85
-6%
2 737.26
-4%
3 178.41
+16%
2 812.61
-12%
3 157.26
+12%
3 060.8
-3%
2 852.59
-7%
2 232.73
-22%
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%
-175.32
-1%
-115.65
+34%
-73.64
+36%
74.79
N/A
170.98
+129%
332.05
+94%

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 301,100+ 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.