First Time Loading...

Seoul Broadcasting System
KRX:034120

Watchlist Manager
Seoul Broadcasting System Logo
Seoul Broadcasting System
KRX:034120
Watchlist
Price: 21 400 KRW -2.28% Market Closed
Updated: May 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

996.8B
-11%
Revenue
Growth Rates:
1 Year
-15%
3 Years
+16%
5 Years
+9%
7 Years
+20%
10 Years
+37%
58.3B
-26%
Operating Income
Growth Rates:
1 Year
-69%
3 Years
-16%
5 Years
+1 047%
7 Years
-
10 Years
+164%
46.3B
-33%
Net Income
Growth Rates:
1 Year
-70%
3 Years
-
5 Years
+851%
7 Years
-
10 Years
+90%

Earnings Waterfall
Seoul Broadcasting System

Revenue
996.8B KRW
Cost of Revenue
-775.7B KRW
Gross Profit
221.1B KRW
Operating Expenses
-162.8B KRW
Operating Income
58.3B KRW
Other Expenses
-12B KRW
Net Income
46.3B KRW

Income Statement
Seoul Broadcasting System

Rotate your device to view
Income Statement
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
727 084
N/A
746 700
+3%
789 318
+6%
810 299
+3%
822 595
+2%
826 436
+0%
777 233
-6%
780 372
+0%
792 884
+2%
787 931
-1%
808 985
+3%
834 138
+3%
829 074
-1%
828 948
0%
820 146
-1%
761 008
-7%
773 225
+2%
828 270
+7%
892 253
+8%
929 669
+4%
914 043
-2%
863 787
-5%
818 634
-5%
802 156
-2%
817 664
+2%
826 600
+1%
806 512
-2%
843 132
+5%
860 343
+2%
900 909
+5%
949 046
+5%
1 033 485
+9%
1 049 035
+2%
1 112 427
+6%
1 115 346
+0%
1 068 772
-4%
1 173 782
+10%
1 125 627
-4%
1 144 588
+2%
1 123 235
-2%
996 764
-11%
Gross Profit
Cost of Revenue
(555 482)
(577 690)
(649 238)
(688 370)
(697 055)
(690 195)
(619 447)
(586 765)
(600 395)
(614 454)
(655 604)
(717 468)
(698 792)
(682 442)
(662 240)
(592 420)
(608 091)
(654 230)
(725 329)
(766 366)
(756 302)
(732 359)
(678 525)
(652 162)
(657 284)
(649 084)
(636 567)
(636 064)
(636 936)
(622 146)
(617 896)
(649 141)
(701 824)
(729 596)
(727 173)
(728 090)
(804 343)
(823 534)
(868 086)
(873 837)
(775 683)
Gross Profit
171 603
N/A
169 011
-2%
140 081
-17%
121 931
-13%
125 540
+3%
136 241
+9%
157 785
+16%
193 604
+23%
192 489
-1%
173 476
-10%
153 381
-12%
116 671
-24%
130 282
+12%
146 506
+12%
157 906
+8%
168 588
+7%
165 134
-2%
174 040
+5%
166 924
-4%
163 303
-2%
157 741
-3%
131 428
-17%
140 109
+7%
149 994
+7%
160 380
+7%
177 517
+11%
169 946
-4%
207 069
+22%
223 407
+8%
278 763
+25%
331 150
+19%
384 344
+16%
347 210
-10%
382 831
+10%
388 172
+1%
340 682
-12%
369 438
+8%
302 093
-18%
276 502
-8%
249 398
-10%
221 081
-11%
Operating Income
Operating Expenses
(149 512)
(148 276)
(147 671)
(146 728)
(144 270)
(144 779)
(143 211)
(143 708)
(150 336)
(148 777)
(147 272)
(144 322)
(137 935)
(139 488)
(138 403)
(138 104)
(146 469)
(151 507)
(156 112)
(160 281)
(152 656)
(152 132)
(153 302)
(149 411)
(147 801)
(143 261)
(138 358)
(143 811)
(154 354)
(161 296)
(168 693)
(171 945)
(174 868)
(189 832)
(191 654)
(191 431)
(183 835)
(176 085)
(167 026)
(170 481)
(162 757)
Selling, General & Administrative
(144 594)
(142 975)
(142 069)
(140 860)
(138 248)
(138 562)
(137 007)
(137 726)
(144 072)
(142 496)
(140 831)
(137 877)
(131 412)
(132 303)
(130 578)
(129 450)
(136 674)
(141 224)
(145 683)
(149 800)
(143 058)
(142 643)
(144 342)
(140 805)
(139 490)
(135 147)
(130 079)
(135 420)
(146 362)
(153 494)
(161 391)
(165 333)
(168 156)
(182 466)
(183 765)
(182 991)
(174 864)
(166 288)
(164 758)
(159 382)
(151 576)
Research & Development
(1 750)
(1 762)
(1 760)
(1 852)
(1 864)
(1 819)
(1 815)
(1 729)
(1 929)
(1 579)
(1 599)
(1 531)
(1 825)
(1 828)
(1 808)
(1 964)
(2 675)
(2 781)
(2 857)
(2 817)
(2 097)
(2 118)
(2 126)
(2 282)
(2 430)
(2 334)
(2 299)
(2 113)
(2 049)
(2 046)
(2 053)
(2 054)
(2 396)
(2 504)
(2 633)
(2 609)
(2 648)
(2 682)
(2 574)
(2 747)
(2 422)
Depreciation & Amortization
(3 169)
(3 540)
(3 844)
(4 017)
(4 158)
(4 142)
(4 183)
(4 235)
(4 335)
(4 457)
(4 598)
(4 671)
(4 699)
(5 143)
(5 803)
(6 476)
(7 119)
(7 307)
(7 376)
(7 468)
(7 501)
(7 370)
(6 834)
(6 324)
(5 881)
(5 782)
(5 982)
(6 280)
(5 943)
(5 757)
(5 250)
(4 558)
(4 316)
(4 863)
(5 255)
(5 832)
(6 323)
(7 115)
(7 777)
(8 352)
(8 758)
Other Operating Expenses
0
0
0
0
0
(256)
(206)
(18)
0
(245)
(244)
(243)
0
(214)
(214)
(214)
0
(195)
(196)
(196)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8 082
0
0
Operating Income
22 090
N/A
20 734
-6%
(7 591)
N/A
(24 799)
-227%
(18 730)
+24%
(8 538)
+54%
14 575
N/A
49 898
+242%
42 153
-16%
24 700
-41%
6 109
-75%
(27 652)
N/A
(7 654)
+72%
7 015
N/A
19 500
+178%
30 482
+56%
18 666
-39%
22 533
+21%
10 812
-52%
3 022
-72%
5 085
+68%
(20 705)
N/A
(13 193)
+36%
583
N/A
12 579
+2 058%
34 255
+172%
31 586
-8%
63 256
+100%
69 053
+9%
117 466
+70%
162 456
+38%
212 398
+31%
172 342
-19%
192 999
+12%
196 519
+2%
149 251
-24%
185 603
+24%
126 008
-32%
109 477
-13%
78 917
-28%
58 323
-26%
Pre-Tax Income
Interest Income Expense
2 850
4 158
7 288
3 279
794
1 404
741
(574)
(501)
34
(3 113)
886
4 027
2 620
5 428
2 338
1 487
2 534
1 338
4 587
1 776
2 200
2 429
19 013
(5 236)
(11 165)
(12 273)
(24 634)
2 840
8 465
2 793
(3 443)
(17 132)
(6 162)
887
6 011
6 302
8 750
10 219
8 687
12 803
Non-Reccuring Items
(50)
(115)
(166)
(354)
(319)
0
0
0
(245)
0
0
0
(216)
0
0
0
(197)
0
0
0
(45)
17 997
18 000
18 002
19 772
1 730
1 519
(118 373)
(148 567)
(150 666)
(118 448)
1 442
37 940
31 534
(436)
1 516
5 854
8 122
0
6 130
(5 219)
Gain/Loss on Disposition of Assets
(139)
(116)
36
24
75
(10)
(8)
(27)
(68)
40
54
38
19
(131)
(137)
(357)
(453)
(340)
(363)
(173)
(45)
(49)
31
(166)
(167)
(173)
(217)
25
14
34
3 445
3 475
3 047
3 029
(412)
(387)
(372)
(374)
(357)
(381)
21
Total Other Income
3 671
6 885
8 741
8 094
8 103
1 727
1 318
3 234
1 473
5 473
5 518
2 104
3 759
(1 028)
(1 331)
(702)
770
571
201
(82)
1 176
(2 275)
(3 294)
(3 323)
414
4 097
6 738
459
5 546
(507)
(6 767)
(9 957)
(16 664)
(16 925)
(20 718)
(14 520)
(19 829)
(11 394)
(5 420)
(2 834)
(4 361)
Pre-Tax Income
28 422
N/A
31 544
+11%
8 307
-74%
(13 755)
N/A
(10 077)
+27%
(5 417)
+46%
16 628
N/A
52 532
+216%
42 812
-19%
30 247
-29%
8 568
-72%
(24 623)
N/A
(65)
+100%
8 477
N/A
23 461
+177%
31 761
+35%
20 273
-36%
25 297
+25%
11 987
-53%
7 353
-39%
7 947
+8%
(2 832)
N/A
3 973
N/A
34 109
+759%
27 362
-20%
28 743
+5%
27 351
-5%
(79 267)
N/A
(71 114)
+10%
(25 209)
+65%
43 479
N/A
203 915
+369%
179 533
-12%
204 476
+14%
175 839
-14%
141 870
-19%
177 558
+25%
131 111
-26%
113 918
-13%
90 519
-21%
61 567
-32%
Net Income
Tax Provision
(6 580)
(6 491)
(215)
5 502
2 660
982
(4 727)
(13 623)
(7 928)
(4 117)
742
8 361
(445)
(3 702)
(7 376)
(9 596)
(4 388)
(5 085)
(1 907)
(423)
(2 109)
4 364
710
(5 555)
(6 428)
(18 094)
(17 266)
9 116
9 186
5 186
(3 395)
(44 379)
(44 040)
(49 916)
(48 472)
(39 090)
(41 192)
(30 069)
(24 891)
(18 920)
(14 352)
Income from Continuing Operations
21 842
25 053
8 092
(8 253)
(7 417)
(4 435)
11 902
38 910
34 884
26 131
9 310
(16 263)
(510)
4 774
16 084
22 165
15 886
20 213
10 082
6 932
5 838
1 533
4 683
28 555
20 934
10 651
10 087
(70 150)
(61 928)
(20 024)
40 082
159 536
135 493
154 560
127 367
102 780
136 366
101 042
89 028
71 599
47 215
Income to Minority Interest
2 580
1 862
1 018
637
643
6
1
(12)
(14)
(13)
(9)
(6)
(13)
(15)
(14)
(14)
(851)
(916)
(1 187)
(1 736)
(968)
(1 502)
(2 448)
(3 121)
(1 235)
(1 565)
(1 450)
(2 198)
(5 344)
(5 583)
(4 792)
(5 107)
(8 741)
(6 267)
(6 246)
(5 216)
(4 019)
(2 450)
(2 792)
(2 212)
(902)
Net Income (Common)
24 423
N/A
26 917
+10%
9 112
-66%
(7 614)
N/A
(6 774)
+11%
(4 428)
+35%
11 903
N/A
38 897
+227%
34 870
-10%
26 117
-25%
9 300
-64%
(16 268)
N/A
(523)
+97%
4 760
N/A
16 071
+238%
22 151
+38%
15 035
-32%
19 296
+28%
8 894
-54%
5 195
-42%
4 870
-6%
31
-99%
2 235
+7 110%
25 433
+1 038%
19 699
-23%
9 085
-54%
8 635
-5%
(72 349)
N/A
(67 273)
+7%
(25 608)
+62%
37 262
N/A
157 972
+324%
136 083
-14%
153 168
+13%
141 609
-8%
116 482
-18%
152 536
+31%
116 178
-24%
86 236
-26%
69 387
-20%
46 313
-33%
EPS (Diluted)
1 356.83
N/A
1 495.38
+10%
506.22
-66%
-423
N/A
-376.33
+11%
-246
+35%
661.27
N/A
2 160.94
+227%
1 937.22
-10%
1 450.94
-25%
516.66
-64%
-903.77
N/A
-29.05
+97%
264.44
N/A
892.83
+238%
1 230.61
+38%
835.27
-32%
1 072
+28%
494.11
-54%
288.61
-42%
270.55
-6%
1.72
-99%
124.16
+7 119%
1 412.94
+1 038%
1 094.38
-23%
504.72
-54%
479.72
-5%
-4 019.38
N/A
-3 737.38
+7%
-1 422.66
+62%
2 106.37
N/A
8 929.96
+324%
7 692.61
-14%
8 658.4
+13%
8 005.02
-8%
6 584.6
-18%
8 622.69
+31%
6 567.43
-24%
4 874.83
-26%
3 922.39
-20%
2 613.16
-33%

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
Join more than 139,000+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.