Sangsin Brake
KRX:041650

Watchlist Manager
Sangsin Brake Logo
Sangsin Brake
KRX:041650
Watchlist
Price: 2 700 KRW 0.56% Market Closed
Market Cap: 52.3B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+32%
5Y
+59%
10Y
+66%
Operating Income
+
3Y
+9%
5Y
-13%
10Y
-73%
Net Income
+
3Y
-
5Y
+6%
10Y
-

Earnings Waterfall
Sangsin Brake

Revenue
574.3B KRW
Cost of Revenue
-470.1B KRW
Gross Profit
104.2B KRW
Operating Expenses
-96.7B KRW
Operating Income
7.5B KRW
Other Expenses
-14.8B KRW
Net Income
-7.3B KRW

Income Statement
Sangsin Brake

Rotate your device to view
Income Statement
Currency: KRW
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
0
0
0
944
3 892
2 944
3 885
3 833
3 662
3 625
3 664
3 821
3 897
3 925
3 984
3 992
3 763
3 681
3 713
3 925
4 597
5 120
5 601
5 962
6 245
6 572
6 807
7 096
6 802
6 755
6 551
5 854
5 788
5 376
5 013
5 019
5 033
5 241
5 757
6 648
8 283
9 974
11 555
13 036
13 624
13 819
13 739
13 333
12 705
0
0
Revenue
286 268
N/A
276 548
-3%
298 698
+8%
295 759
-1%
305 342
+3%
321 736
+5%
318 962
-1%
331 129
+4%
336 506
+2%
336 302
0%
345 324
+3%
354 406
+3%
363 029
+2%
367 361
+1%
371 594
+1%
370 934
0%
379 554
+2%
385 550
+2%
388 563
+1%
395 238
+2%
384 512
-3%
384 224
0%
389 872
+1%
382 555
-2%
378 699
-1%
374 801
-1%
375 672
+0%
383 215
+2%
391 906
+2%
389 084
-1%
361 360
-7%
351 452
-3%
349 042
-1%
355 453
+2%
376 889
+6%
387 453
+3%
397 023
+2%
412 195
+4%
436 274
+6%
468 727
+7%
489 015
+4%
513 531
+5%
530 770
+3%
550 116
+4%
575 491
+5%
585 391
+2%
595 344
+2%
591 327
-1%
578 555
-2%
578 910
+0%
574 315
-1%
Gross Profit
Cost of Revenue
(227 709)
(214 979)
(236 979)
(232 572)
(236 233)
(252 013)
(247 789)
(259 201)
(262 356)
(260 797)
(266 510)
(269 982)
(272 636)
(274 875)
(278 421)
(278 661)
(287 163)
(290 692)
(291 502)
(295 658)
(286 925)
(288 726)
(296 301)
(292 798)
(293 539)
(293 799)
(293 998)
(299 880)
(305 441)
(302 381)
(283 573)
(277 752)
(277 559)
(282 703)
(297 623)
(305 254)
(314 016)
(327 920)
(347 467)
(373 853)
(390 537)
(411 777)
(427 422)
(442 430)
(464 095)
(471 048)
(476 918)
(474 191)
(464 724)
(464 651)
(470 082)
Gross Profit
58 559
N/A
61 570
+5%
61 719
+0%
63 187
+2%
69 109
+9%
69 722
+1%
71 173
+2%
71 929
+1%
74 150
+3%
75 507
+2%
78 816
+4%
84 426
+7%
90 393
+7%
92 487
+2%
93 174
+1%
92 273
-1%
92 391
+0%
94 858
+3%
97 061
+2%
99 580
+3%
97 587
-2%
95 499
-2%
93 572
-2%
89 758
-4%
85 160
-5%
81 002
-5%
81 674
+1%
83 335
+2%
86 465
+4%
86 704
+0%
77 787
-10%
73 700
-5%
71 483
-3%
72 749
+2%
79 266
+9%
82 199
+4%
83 007
+1%
84 275
+2%
88 807
+5%
94 875
+7%
98 478
+4%
101 754
+3%
103 348
+2%
107 686
+4%
111 396
+3%
114 343
+3%
118 426
+4%
117 137
-1%
113 831
-3%
114 259
+0%
104 233
-9%
Operating Income
Operating Expenses
(39 750)
(40 616)
(41 164)
(43 437)
(43 031)
(43 667)
(44 689)
(44 506)
(47 516)
(49 221)
(50 795)
(52 585)
(54 432)
(56 866)
(59 241)
(60 136)
(61 493)
(61 323)
(60 691)
(61 577)
(61 651)
(62 358)
(63 125)
(64 444)
(64 447)
(65 997)
(66 998)
(67 342)
(70 769)
(70 946)
(69 171)
(66 775)
(63 625)
(62 916)
(64 518)
(68 413)
(70 805)
(75 135)
(81 943)
(83 039)
(84 397)
(84 615)
(81 088)
(82 675)
(83 852)
(85 775)
(88 582)
(91 138)
(93 185)
(95 707)
(96 728)
Selling, General & Administrative
(28 994)
(35 524)
(36 073)
(37 715)
(31 718)
(35 493)
(32 791)
(32 562)
(34 592)
(35 868)
(37 882)
(39 457)
(41 479)
(43 116)
(44 465)
(44 892)
(45 940)
(45 519)
(44 837)
(45 231)
(45 009)
(45 039)
(44 993)
(45 778)
(45 776)
(47 156)
(47 583)
(47 603)
(50 345)
(49 699)
(49 035)
(47 025)
(43 836)
(43 959)
(45 070)
(48 266)
(50 520)
(53 762)
(59 791)
(60 460)
(62 335)
(61 913)
(58 821)
(60 532)
(61 305)
(63 223)
(65 281)
(67 153)
(68 132)
(69 788)
(70 277)
Research & Development
(9 183)
0
0
(4 844)
(9 495)
(6 746)
(9 959)
(9 920)
(10 744)
(11 090)
(10 589)
(10 662)
(10 343)
(10 724)
(11 631)
(12 118)
(12 719)
(13 067)
(13 154)
(13 684)
(14 015)
(14 712)
(14 980)
(15 460)
(15 761)
(15 801)
(15 175)
(14 736)
(14 977)
(14 995)
(14 883)
(14 530)
(14 164)
(13 425)
(13 980)
(14 766)
(14 834)
(15 435)
(16 150)
(16 472)
(16 339)
(16 805)
(16 385)
(16 262)
(16 722)
(16 863)
(17 635)
(18 252)
(19 194)
(20 011)
(20 398)
Depreciation & Amortization
(1 572)
0
0
(879)
(1 817)
(1 429)
(1 939)
(2 024)
(2 180)
(2 262)
(2 325)
(2 467)
(2 609)
(2 794)
(2 913)
(2 895)
(2 835)
(2 738)
(2 700)
(2 662)
(2 628)
(2 607)
(3 151)
(3 204)
(2 909)
(3 038)
(4 238)
(5 001)
(5 447)
(6 251)
(5 253)
(5 219)
(5 625)
(5 531)
(5 467)
(5 380)
(5 450)
(5 522)
(5 587)
(5 692)
(5 722)
(5 827)
(5 882)
(5 880)
(5 825)
(5 689)
(5 667)
(5 733)
(5 859)
(5 871)
(6 053)
Other Operating Expenses
0
(5 092)
(5 091)
0
0
0
0
0
0
0
0
0
0
(232)
(232)
(231)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(415)
(415)
(415)
0
(71)
0
0
0
0
0
0
0
(36)
0
Operating Income
18 809
N/A
20 953
+11%
20 555
-2%
19 750
-4%
26 078
+32%
26 056
0%
26 484
+2%
27 422
+4%
26 634
-3%
26 284
-1%
28 019
+7%
31 839
+14%
35 961
+13%
35 620
-1%
33 931
-5%
32 136
-5%
30 898
-4%
33 536
+9%
36 372
+8%
38 004
+4%
35 936
-5%
33 139
-8%
30 446
-8%
25 314
-17%
20 714
-18%
15 008
-28%
14 679
-2%
15 996
+9%
15 695
-2%
15 758
+0%
8 615
-45%
6 924
-20%
7 858
+13%
9 833
+25%
14 748
+50%
13 786
-7%
12 202
-11%
9 140
-25%
6 863
-25%
11 836
+72%
14 081
+19%
17 139
+22%
22 260
+30%
25 011
+12%
27 544
+10%
28 568
+4%
29 843
+4%
25 999
-13%
20 646
-21%
18 552
-10%
7 505
-60%
Pre-Tax Income
Interest Income Expense
(5 574)
(5 187)
(5 050)
(6 217)
(3 860)
(5 010)
(6 015)
(4 090)
(2 930)
(3 143)
(1 651)
(2 391)
(4 663)
(5 344)
(6 634)
(9 593)
(5 218)
(8 400)
(5 454)
(1 582)
(6 832)
(2 396)
(6 281)
(9 151)
(7 498)
(7 260)
(6 455)
(6 327)
(5 434)
(12 761)
(11 646)
(8 556)
(8 844)
(492)
(80)
315
856
(332)
619
4 770
(9 805)
(9 507)
(13 174)
(19 196)
(11 765)
(10 992)
(7 757)
(14 455)
360
(3 263)
(12 938)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(233)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(415)
0
0
0
(71)
0
(72)
(97)
(126)
(356)
(387)
(363)
(265)
0
(354)
Gain/Loss on Disposition of Assets
239
0
0
(142)
98
(643)
(859)
(826)
54
(453)
(302)
(335)
51
(442)
(367)
(133)
(58)
62
49
(60)
14
(162)
(87)
(46)
(67)
67
34
41
(125)
(115)
(222)
(269)
(332)
(330)
(247)
(251)
82
42
29
157
119
105
119
40
44
(169)
(184)
(102)
(71)
113
127
Total Other Income
2 473
2 922
3 520
3 277
421
1 336
1 219
1 199
655
2 300
2 378
3 760
3 448
3 534
3 521
2 503
2 371
2 136
2 056
2 028
2 106
2 132
2 477
2 176
2 229
2 070
2 010
2 198
2 686
3 227
3 446
3 701
3 437
3 069
2 422
1 707
2 050
2 105
2 409
2 713
2 492
2 230
2 171
2 294
2 119
3 321
3 185
3 774
3 974
2 954
2 883
Pre-Tax Income
15 947
N/A
18 688
+17%
19 025
+2%
16 668
-12%
22 736
+36%
21 738
-4%
20 828
-4%
23 704
+14%
24 413
+3%
24 988
+2%
28 443
+14%
32 873
+16%
34 564
+5%
33 369
-3%
30 451
-9%
24 915
-18%
27 993
+12%
27 333
-2%
33 022
+21%
38 389
+16%
31 222
-19%
32 713
+5%
26 557
-19%
18 295
-31%
15 378
-16%
9 884
-36%
10 267
+4%
11 908
+16%
12 823
+8%
6 111
-52%
193
-97%
1 802
+834%
2 119
+18%
12 081
+470%
16 843
+39%
15 557
-8%
14 774
-5%
10 956
-26%
9 920
-9%
19 476
+96%
6 816
-65%
9 967
+46%
11 304
+13%
8 051
-29%
17 816
+121%
20 372
+14%
24 701
+21%
14 854
-40%
24 643
+66%
18 356
-26%
(2 777)
N/A
Net Income
Tax Provision
(5 356)
(5 487)
(5 229)
(3 921)
(4 983)
(5 916)
(5 861)
(6 614)
(5 484)
(4 159)
(5 148)
(6 751)
(7 180)
(7 729)
(7 216)
(5 053)
(7 808)
(7 614)
(8 514)
(9 858)
(7 086)
(7 119)
(7 063)
(5 819)
(5 460)
(5 376)
(4 701)
(6 498)
(7 332)
(7 634)
(7 252)
(6 354)
(4 442)
(5 019)
(4 964)
(4 364)
(4 398)
(3 895)
(5 023)
(7 754)
(5 952)
(7 239)
(6 862)
(5 675)
(3 642)
(2 452)
(2 842)
(990)
(7 255)
(6 706)
(4 618)
Income from Continuing Operations
10 591
13 200
13 796
12 747
17 753
15 822
14 967
17 090
18 929
20 829
23 295
26 122
27 384
25 640
23 234
19 861
20 185
19 718
24 507
28 530
24 137
25 593
19 493
12 475
9 918
4 507
5 565
5 408
5 491
(1 525)
(7 060)
(4 552)
(2 323)
7 062
11 878
11 194
10 375
7 061
4 896
11 722
864
2 728
4 442
2 376
14 174
17 920
21 859
13 863
17 389
11 650
(7 395)
Income to Minority Interest
(1 205)
(874)
(469)
364
(819)
(511)
(359)
(287)
961
221
(119)
(866)
(1 179)
(850)
(884)
(502)
(730)
(762)
(1 322)
(1 799)
(1 097)
(1 685)
(1 819)
(1 333)
(1 724)
(1 191)
(959)
(1 220)
(1 433)
(1 359)
(701)
(345)
(339)
(320)
(585)
(722)
(583)
(556)
(530)
(539)
(147)
49
213
19
(115)
(396)
(713)
(936)
(1 124)
(724)
77
Net Income (Common)
9 386
N/A
12 326
+31%
13 326
+8%
13 110
-2%
16 935
+29%
15 311
-10%
14 608
-5%
16 803
+15%
19 890
+18%
21 051
+6%
23 177
+10%
25 257
+9%
26 205
+4%
24 790
-5%
22 351
-10%
19 360
-13%
19 454
+0%
18 957
-3%
23 185
+22%
26 731
+15%
23 040
-14%
23 908
+4%
17 675
-26%
11 143
-37%
8 194
-26%
3 317
-60%
4 606
+39%
4 188
-9%
4 057
-3%
(2 885)
N/A
(7 762)
-169%
(4 899)
+37%
(2 662)
+46%
6 741
N/A
11 293
+68%
10 472
-7%
9 792
-6%
6 504
-34%
4 366
-33%
11 183
+156%
718
-94%
2 778
+287%
4 654
+68%
2 396
-49%
14 059
+487%
17 524
+25%
21 146
+21%
12 927
-39%
16 265
+26%
10 926
-33%
(7 318)
N/A
EPS (Diluted)
494
N/A
648.73
+31%
701.36
+8%
690
-2%
891.31
+29%
805.84
-10%
768.84
-5%
884.36
+15%
1 046.84
+18%
1 107.94
+6%
1 219.84
+10%
1 329.31
+9%
1 379.21
+4%
1 304.73
-5%
1 176.36
-10%
1 018.94
-13%
1 023.89
+0%
997.73
-3%
1 220.26
+22%
1 406.89
+15%
1 212.63
-14%
1 258.31
+4%
930.26
-26%
586.47
-37%
431.26
-26%
174.57
-60%
242.42
+39%
220.42
-9%
213.52
-3%
-151.84
N/A
-408.52
-169%
-257.84
+37%
-140.1
+46%
354.78
N/A
583.29
+64%
540.9
-7%
505.77
-6%
335.97
-34%
225.52
-33%
577.62
+156%
37.07
-94%
143.47
+287%
240.4
+68%
123.75
-49%
726.2
+487%
905.18
+25%
1 092.25
+21%
667.73
-39%
840.12
+26%
564.35
-33%
-378.01
N/A

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 307,800+ 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.