S

Sewoo Global Co Ltd
KRX:013000

Watchlist Manager
Sewoo Global Co Ltd
KRX:013000
Watchlist
Price: 1 232 KRW -0.65% Market Closed
Market Cap: 35.4B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+15%
5Y
+27%
10Y
-18%
Operating Income
+
3Y
+6%
5Y
+80%
10Y
+8%
Net Income
+
3Y
+14%
5Y
-11%
10Y
+122%

Earnings Waterfall
Sewoo Global Co Ltd

Revenue
33.5B KRW
Cost of Revenue
-28.9B KRW
Gross Profit
4.5B KRW
Operating Expenses
-2B KRW
Operating Income
2.5B KRW
Other Expenses
525.6m KRW
Net Income
3B KRW

Income Statement
Sewoo Global 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 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
16
47
78
109
123
124
133
0
0
0
215
0
0
0
16
0
0
0
0
0
0
0
0
0
0
4
6
10
10
6
23
0
0
0
0
0
0
0
35
102
169
237
270
273
235
167
131
29
0
0
0
0
0
0
0
0
0
0
5
5
6
6
1
1
1
1
1
1
0
0
Revenue
29 072
N/A
26 133
-10%
23 433
-10%
21 230
-9%
20 384
-4%
20 177
-1%
19 845
-2%
19 823
0%
18 259
-8%
17 989
-1%
17 788
-1%
17 656
-1%
16 815
-5%
18 100
+8%
18 751
+4%
18 922
+1%
20 176
+7%
22 462
+11%
24 525
+9%
27 236
+11%
30 057
+10%
32 176
+7%
33 418
+4%
34 203
+2%
34 706
+1%
34 951
+1%
37 836
+8%
39 528
+4%
40 795
+3%
42 934
+5%
46 335
+8%
45 561
-2%
44 486
-2%
45 321
+2%
42 036
-7%
40 589
-3%
39 587
-2%
37 561
-5%
35 796
-5%
39 589
+11%
42 383
+7%
43 758
+3%
42 966
-2%
39 820
-7%
36 414
-9%
33 505
-8%
33 663
+0%
32 755
-3%
32 240
-2%
29 286
-9%
27 191
-7%
26 966
-1%
27 469
+2%
27 833
+1%
27 232
-2%
26 431
-3%
27 452
+4%
29 432
+7%
31 057
+6%
33 427
+8%
32 394
-3%
31 813
-2%
31 042
-2%
29 089
-6%
28 066
-4%
28 154
+0%
30 530
+8%
33 463
+10%
36 128
+8%
37 464
+4%
45 614
+22%
44 822
-2%
35 875
-20%
44 108
+23%
34 397
-22%
33 457
-3%
Gross Profit
Cost of Revenue
(24 839)
(22 303)
(20 009)
(18 090)
(16 998)
(16 898)
(16 739)
(16 774)
(15 628)
(15 358)
(15 106)
(14 981)
(14 201)
(15 281)
(15 890)
(16 023)
(17 029)
(19 111)
(20 972)
(23 550)
(26 293)
(28 144)
(29 694)
(30 558)
(31 194)
(31 690)
(34 386)
(35 933)
(36 747)
(38 577)
(41 309)
(40 472)
(39 641)
(40 194)
(37 121)
(35 733)
(35 276)
(34 081)
(32 763)
(36 591)
(38 872)
(39 777)
(38 928)
(35 725)
(32 454)
(29 763)
(30 056)
(29 134)
(28 984)
(26 124)
(23 922)
(24 261)
(23 670)
(24 131)
(23 592)
(22 357)
(23 588)
(25 163)
(26 502)
(28 594)
(27 482)
(26 964)
(26 496)
(24 630)
(24 147)
(24 234)
(26 270)
(29 056)
(31 694)
(33 031)
(40 170)
(39 447)
(31 375)
(38 603)
(29 875)
(28 943)
Gross Profit
4 234
N/A
3 831
-10%
3 426
-11%
3 142
-8%
3 386
+8%
3 281
-3%
3 108
-5%
3 052
-2%
2 631
-14%
2 633
+0%
2 682
+2%
2 673
0%
2 614
-2%
2 817
+8%
2 860
+2%
2 899
+1%
3 147
+9%
3 352
+7%
3 554
+6%
3 686
+4%
3 764
+2%
4 030
+7%
3 722
-8%
3 644
-2%
3 513
-4%
3 261
-7%
3 450
+6%
3 594
+4%
4 048
+13%
4 356
+8%
5 025
+15%
5 089
+1%
4 846
-5%
5 127
+6%
4 914
-4%
4 855
-1%
4 312
-11%
3 479
-19%
3 032
-13%
2 996
-1%
3 512
+17%
3 979
+13%
4 037
+1%
4 095
+1%
3 960
-3%
3 742
-6%
3 607
-4%
3 621
+0%
3 257
-10%
3 162
-3%
3 270
+3%
2 706
-17%
3 799
+40%
3 702
-3%
3 639
-2%
4 073
+12%
3 865
-5%
4 269
+10%
4 555
+7%
4 833
+6%
4 912
+2%
4 849
-1%
4 546
-6%
4 459
-2%
3 919
-12%
3 921
+0%
4 260
+9%
4 407
+3%
4 434
+1%
4 433
0%
5 444
+23%
5 375
-1%
4 500
-16%
5 505
+22%
4 521
-18%
4 514
0%
Operating Income
Operating Expenses
(2 854)
(2 770)
(2 612)
(2 286)
(1 931)
(1 893)
(1 740)
(1 854)
(1 961)
(1 849)
(1 767)
(1 582)
(1 899)
(1 517)
(1 447)
(1 429)
(2 600)
(2 612)
(2 713)
(2 840)
(2 832)
(3 384)
(3 259)
(3 339)
(2 231)
(2 014)
(2 215)
(2 183)
(2 184)
(2 277)
(2 287)
(2 836)
(2 362)
(2 814)
(2 423)
(2 524)
(2 725)
(2 905)
(2 835)
(2 766)
(2 726)
(2 768)
(2 808)
(2 639)
(2 286)
(3 103)
(3 048)
(3 157)
(2 498)
(2 604)
(2 846)
(2 926)
(2 662)
(2 558)
(2 898)
(2 674)
(2 046)
(1 868)
(2 549)
(2 819)
(2 297)
(2 833)
(2 238)
(2 091)
(2 360)
(2 109)
(2 061)
(1 920)
(2 065)
(2 313)
(2 468)
(2 509)
(2 047)
(2 529)
(1 654)
(1 997)
Selling, General & Administrative
(2 601)
(2 496)
(2 316)
(1 965)
(1 607)
(1 591)
(1 462)
(1 599)
(1 725)
(1 619)
(1 541)
(1 362)
(1 618)
(1 356)
(1 339)
(1 374)
(1 241)
(2 613)
(2 714)
(2 841)
(1 732)
(3 383)
(3 179)
(3 220)
(2 074)
(1 819)
(2 099)
(2 064)
(2 024)
(2 152)
(2 119)
(2 168)
(2 209)
(2 227)
(2 334)
(2 419)
(2 549)
(2 555)
(2 482)
(2 426)
(2 543)
(2 580)
(2 606)
(2 436)
(2 073)
(1 932)
(1 888)
(1 994)
(2 297)
(2 406)
(2 363)
(2 450)
(2 485)
(2 408)
(2 371)
(2 168)
(1 960)
(1 789)
(2 393)
(2 720)
(2 150)
(2 674)
(2 083)
(1 935)
(2 328)
(2 030)
(1 977)
(1 845)
(2 051)
(1 824)
(2 368)
(2 401)
(2 043)
(2 348)
(1 844)
(1 835)
Research & Development
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
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
Depreciation & Amortization
(253)
(273)
(295)
(319)
(323)
(302)
(279)
(257)
(237)
(231)
(226)
(220)
(281)
0
0
0
(1 360)
0
0
0
(1 100)
0
0
(39)
(158)
(116)
0
(118)
(160)
(122)
(165)
(167)
(154)
(154)
(156)
(170)
(177)
(183)
(186)
(174)
(184)
(188)
(202)
(203)
(212)
(212)
(201)
(204)
(201)
(198)
(193)
(186)
(178)
(152)
(127)
(107)
(87)
(90)
(95)
(99)
(147)
(159)
(156)
(156)
(32)
(79)
(83)
(75)
(14)
(73)
(100)
(109)
(4)
(184)
(161)
(165)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
(161)
(108)
(55)
0
0
0
0
0
0
(80)
(80)
0
(79)
(116)
0
0
(3)
(3)
(501)
0
(433)
67
65
0
(167)
(167)
(166)
0
0
0
0
0
(959)
(959)
(959)
0
0
(290)
(290)
0
0
(400)
(399)
0
10
(61)
0
0
0
0
0
0
0
0
0
0
(416)
0
0
0
3
351
3
Operating Income
1 379
N/A
1 062
-23%
815
-23%
857
+5%
1 456
+70%
1 387
-5%
1 366
-2%
1 195
-13%
670
-44%
782
+17%
915
+17%
1 092
+19%
715
-35%
1 301
+82%
1 413
+9%
1 470
+4%
547
-63%
739
+35%
841
+14%
847
+1%
932
+10%
649
-30%
465
-28%
305
-34%
1 281
+320%
1 246
-3%
1 234
-1%
1 412
+14%
1 864
+32%
2 080
+12%
2 739
+32%
2 252
-18%
2 483
+10%
2 312
-7%
2 490
+8%
2 331
-6%
1 586
-32%
574
-64%
198
-66%
231
+17%
785
+240%
1 212
+54%
1 229
+1%
1 456
+18%
1 674
+15%
638
-62%
558
-13%
463
-17%
758
+64%
558
-26%
424
-24%
(220)
N/A
1 136
N/A
1 144
+1%
741
-35%
1 399
+89%
1 819
+30%
2 401
+32%
2 006
-16%
2 013
+0%
2 615
+30%
2 015
-23%
2 308
+15%
2 368
+3%
1 559
-34%
1 812
+16%
2 199
+21%
2 487
+13%
2 369
-5%
2 120
-10%
2 976
+40%
2 866
-4%
2 453
-14%
2 977
+21%
2 867
-4%
2 517
-12%
Pre-Tax Income
Interest Income Expense
(516)
(660)
(660)
(560)
(188)
(79)
(1 415)
(1 255)
183
1 031
1 825
1 223
(320)
(1 515)
(955)
(347)
(329)
790
425
708
(1 557)
16
554
240
569
22
(160)
(343)
(362)
(394)
(546)
(607)
583
543
752
922
119
201
150
149
923
849
760
894
(269)
(218)
(73)
(187)
(56)
2
115
184
477
921
722
523
59
88
450
239
(167)
556
792
1 612
1 067
1 368
1 039
983
792
1 284
2 309
2 237
1 774
2 093
579
935
Non-Reccuring Items
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
(500)
0
(435)
0
0
0
(167)
0
0
0
0
0
0
0
(959)
0
0
0
(288)
(290)
0
0
(401)
(473)
0
0
(62)
0
0
(62)
(94)
(86)
(87)
(87)
(1)
(2)
(416)
(416)
(5)
0
(349)
(350)
(1)
(1)
0
348
Gain/Loss on Disposition of Assets
4
0
0
15
11
2 553
2 558
2 547
1 353
0
0
(1 194)
0
0
0
0
4
0
0
0
(477)
0
0
0
(13)
(3)
0
0
2
0
4
0
9
9
6
14
72
207
204
194
140
4
6
9
1
0
0
2
(10)
(8)
(8)
(9)
(116)
(117)
(117)
(116)
3
1
2
0
9
11
12
12
35
0
0
0
35
0
35
35
16
0
18
0
Total Other Income
228
570
564
102
(311)
407
1 331
1 206
1 770
(141)
(1 207)
351
149
(121)
53
(525)
(15)
(1 016)
(1 203)
(210)
84
(1 698)
(1 548)
(2 172)
(98)
400
225
300
11
152
(283)
(358)
(1 177)
(1 306)
(710)
(649)
(508)
(490)
(474)
(468)
(964)
(982)
(1 068)
(1 092)
(127)
(86)
4
15
(296)
(310)
(255)
(243)
(648)
(612)
(675)
(684)
(1 833)
(1 833)
(1 836)
(1 843)
(739)
(738)
(723)
(713)
(295)
(243)
(241)
(243)
(8)
20
(12)
(7)
114
132
111
126
Pre-Tax Income
1 096
N/A
972
-11%
719
-26%
414
-42%
967
+134%
4 266
+341%
3 839
-10%
3 692
-4%
3 976
+8%
1 672
-58%
1 533
-8%
1 472
-4%
543
-63%
(335)
N/A
512
N/A
598
+17%
207
-65%
512
+147%
63
-88%
1 344
+2 033%
(1 019)
N/A
(1 035)
-2%
(529)
+49%
(1 627)
-208%
1 739
N/A
1 665
-4%
1 297
-22%
1 367
+5%
1 515
+11%
1 839
+21%
1 413
-23%
1 287
-9%
1 463
+14%
1 558
+6%
2 539
+63%
2 620
+3%
1 101
-58%
491
-55%
76
-85%
106
+39%
884
+734%
1 083
+23%
927
-14%
1 267
+37%
319
-75%
334
+5%
490
+47%
294
-40%
108
-63%
(47)
N/A
277
N/A
(288)
N/A
448
N/A
863
+93%
672
-22%
1 123
+67%
(14)
N/A
657
N/A
624
-5%
346
-44%
1 623
+369%
1 758
+8%
2 302
+31%
3 192
+39%
2 364
-26%
2 935
+24%
2 582
-12%
2 812
+9%
3 183
+13%
3 425
+8%
4 959
+45%
4 781
-4%
4 357
-9%
5 200
+19%
3 576
-31%
3 925
+10%
Net Income
Tax Provision
821
822
1 040
1 040
(138)
(138)
(833)
(833)
(1 142)
(1 143)
(545)
(545)
(372)
(373)
(403)
(403)
(507)
(507)
(305)
(305)
(385)
(385)
(539)
(591)
(382)
(540)
(371)
(361)
(381)
(490)
(422)
(567)
(1 206)
(1 152)
(1 351)
(1 247)
(476)
(342)
(280)
(371)
(455)
(462)
(473)
(408)
127
313
111
146
420
284
464
420
(365)
(430)
(375)
(289)
(102)
(196)
(285)
(261)
(395)
(530)
(537)
(529)
(842)
(940)
(762)
(945)
(629)
(648)
(1 058)
(1 026)
(897)
(1 068)
(755)
(883)
Income from Continuing Operations
1 917
1 794
1 759
1 454
829
4 128
3 007
2 860
2 834
530
988
927
171
(708)
108
194
(300)
5
(241)
1 040
(1 403)
(1 420)
(1 068)
(2 218)
1 357
1 125
925
1 005
1 134
1 349
992
721
257
406
1 188
1 372
625
148
(204)
(264)
429
622
455
860
447
649
601
440
528
236
741
132
83
432
296
834
(116)
462
340
85
1 228
1 228
1 765
2 664
1 522
1 994
1 819
1 867
2 555
2 777
3 902
3 755
3 459
4 132
2 821
3 042
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55
0
0
0
2
3
3
3
1
1
1
0
0
0
0
0
Net Income (Common)
1 917
N/A
1 794
-6%
1 759
-2%
1 454
-17%
829
-43%
4 128
+398%
3 007
-27%
2 860
-5%
2 834
-1%
530
-81%
988
+86%
927
-6%
171
-82%
(708)
N/A
108
N/A
194
+80%
(300)
N/A
5
N/A
(241)
N/A
1 040
N/A
(1 403)
N/A
(1 420)
-1%
(1 068)
+25%
(2 218)
-108%
1 357
N/A
1 125
-17%
925
-18%
1 005
+9%
1 134
+13%
1 349
+19%
992
-26%
721
-27%
257
-64%
406
+58%
1 188
+193%
1 372
+15%
625
-54%
148
-76%
(204)
N/A
(264)
-29%
429
N/A
622
+45%
455
-27%
860
+89%
447
-48%
649
+45%
601
-7%
440
-27%
528
+20%
236
-55%
691
+193%
82
-88%
83
+1%
382
+360%
2 883
+655%
3 421
+19%
3 097
-9%
3 674
+19%
965
-74%
711
-26%
1 284
+81%
1 228
-4%
1 766
+44%
2 665
+51%
1 524
-43%
1 997
+31%
1 822
-9%
1 870
+3%
2 556
+37%
2 778
+9%
3 902
+40%
3 755
-4%
3 459
-8%
4 132
+19%
2 821
-32%
3 042
+8%
EPS (Diluted)
95.85
N/A
85.42
-11%
83.76
-2%
69.23
-17%
39.47
-43%
196.57
+398%
143.19
-27%
136.19
-5%
134.95
-1%
25.23
-81%
47.04
+86%
44.14
-6%
8.14
-82%
-33.71
N/A
5.14
N/A
9.23
+80%
-14.28
N/A
0.22
N/A
-10.47
N/A
43.33
N/A
-61
N/A
-59.16
+3%
-44.5
+25%
-92.41
-108%
56.54
N/A
46.87
-17%
38.54
-18%
41.87
+9%
47.25
+13%
56.2
+19%
41.33
-26%
30.04
-27%
10.7
-64%
16.91
+58%
51.65
+205%
57.16
+11%
26.04
-54%
6.16
-76%
-8.5
N/A
-11.47
-35%
17.87
N/A
25.91
+45%
18.95
-27%
35.83
+89%
18.62
-48%
27.04
+45%
25.04
-7%
15.71
-37%
22
+40%
9.83
-55%
25.59
+160%
3.15
-88%
3.07
-3%
13.17
+329%
99.41
+655%
117.96
+19%
107.88
-9%
128
+19%
33.61
-74%
81.28
+142%
44.72
-45%
42.79
-4%
61.52
+44%
92.83
+51%
53.11
-43%
69.56
+31%
63.48
-9%
65.16
+3%
89.04
+37%
96.78
+9%
135.95
+40%
130.84
-4%
120.52
-8%
143.96
+19%
98.28
-32%
105.99
+8%

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 307,900+ 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

© 2026 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.