Samsung Publishing Co Ltd
KRX:068290

Watchlist Manager
Samsung Publishing Co Ltd Logo
Samsung Publishing Co Ltd
KRX:068290
Watchlist
Price: 10 270 KRW -5.69% Market Closed
Market Cap: 102.7B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-63%
5Y
-79%
10Y
-70%
Operating Income
+
3Y
-50%
5Y
-8%
10Y
-67%
Net Income
+
3Y
+42%
5Y
+151%
10Y
+95%

Earnings Waterfall
Samsung Publishing Co Ltd

Revenue
40B KRW
Cost of Revenue
-18.7B KRW
Gross Profit
21.3B KRW
Operating Expenses
-18.1B KRW
Operating Income
3.2B KRW
Other Expenses
6.7B KRW
Net Income
9.9B KRW

Income Statement
Samsung Publishing Co Ltd

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
808
381
560
728
738
770
878
974
1 017
1 101
1 070
1 048
1 018
970
938
912
901
946
1 016
1 237
1 327
1 425
1 530
1 537
1 684
2 387
3 043
3 733
4 298
4 206
4 069
3 682
3 422
2 456
1 546
810
2 482
583
586
590
52
67
79
92
104
108
113
116
116
0
0
Revenue
133 077
N/A
135 423
+2%
136 118
+1%
136 514
+0%
139 050
+2%
142 223
+2%
144 151
+1%
148 054
+3%
138 756
-6%
137 415
-1%
135 558
-1%
132 695
-2%
145 533
+10%
150 333
+3%
157 135
+5%
161 537
+3%
163 300
+1%
167 222
+2%
167 909
+0%
172 894
+3%
176 580
+2%
176 414
0%
178 656
+1%
181 923
+2%
186 065
+2%
191 672
+3%
196 986
+3%
198 592
+1%
202 043
+2%
196 140
-3%
190 846
-3%
180 699
-5%
167 106
-8%
164 114
-2%
136 850
-17%
111 539
-18%
187 480
+68%
96 406
-49%
108 065
+12%
106 734
-1%
44 924
-58%
64 351
+43%
51 091
-21%
50 456
-1%
41 806
-17%
39 522
-5%
37 288
-6%
35 462
-5%
40 566
+14%
40 432
0%
40 012
-1%
Gross Profit
Cost of Revenue
(69 307)
(69 595)
(70 106)
(71 370)
(72 367)
(73 671)
(74 453)
(74 756)
(75 664)
(75 213)
(75 110)
(75 408)
(77 838)
(80 862)
(83 701)
(85 266)
(84 114)
(84 519)
(84 286)
(86 238)
(87 205)
(86 413)
(87 402)
(88 727)
(93 375)
(95 935)
(97 339)
(96 735)
(95 321)
(91 350)
(90 074)
(85 271)
(79 099)
(77 544)
(63 790)
(51 851)
(86 233)
(45 319)
(51 379)
(51 334)
(23 208)
(32 480)
(25 778)
(25 174)
(21 066)
(20 088)
(18 577)
(17 419)
(18 967)
(18 886)
(18 732)
Gross Profit
63 770
N/A
65 828
+3%
66 012
+0%
65 144
-1%
66 683
+2%
68 552
+3%
69 697
+2%
73 298
+5%
63 093
-14%
62 202
-1%
60 449
-3%
57 287
-5%
67 695
+18%
69 472
+3%
73 435
+6%
76 272
+4%
79 187
+4%
82 703
+4%
83 623
+1%
86 656
+4%
89 375
+3%
90 001
+1%
91 254
+1%
93 196
+2%
92 691
-1%
95 736
+3%
99 646
+4%
101 856
+2%
106 723
+5%
104 790
-2%
100 772
-4%
95 428
-5%
88 007
-8%
86 570
-2%
73 060
-16%
59 688
-18%
101 247
+70%
51 087
-50%
56 686
+11%
55 400
-2%
21 716
-61%
31 870
+47%
25 314
-21%
25 282
0%
20 739
-18%
19 434
-6%
18 711
-4%
18 043
-4%
21 599
+20%
21 546
0%
21 280
-1%
Operating Income
Operating Expenses
(57 040)
(58 447)
(59 667)
(59 849)
(59 883)
(61 358)
(62 425)
(65 502)
(53 606)
(52 339)
(50 850)
(48 151)
(59 726)
(61 310)
(63 787)
(65 201)
(66 951)
(70 145)
(72 224)
(75 590)
(78 366)
(80 025)
(82 760)
(85 425)
(89 380)
(94 296)
(98 028)
(100 558)
(101 924)
(100 376)
(97 312)
(95 377)
(92 515)
(21 308)
(11 340)
5 428
(93 250)
(44 243)
(50 363)
(50 546)
(22 976)
(32 887)
(26 129)
(25 833)
(22 051)
(20 845)
(20 079)
(19 084)
(21 780)
(18 302)
(18 100)
Selling, General & Administrative
(53 529)
(56 297)
(56 504)
(56 686)
(55 670)
(57 356)
(58 159)
(59 033)
(48 727)
(47 311)
(45 802)
(43 704)
(53 769)
(55 077)
(57 165)
(58 514)
(60 214)
(63 071)
(64 941)
(67 989)
(70 338)
(71 779)
(74 175)
(76 555)
(80 460)
(79 691)
(77 698)
(74 614)
(70 330)
(68 962)
(66 021)
(64 745)
(62 571)
(61 589)
(53 576)
(43 591)
(64 162)
(36 065)
(42 186)
(42 509)
(21 798)
(31 307)
(24 935)
(24 661)
(21 055)
(20 744)
(20 093)
(19 217)
(21 114)
(20 936)
(20 700)
Research & Development
(26)
(19)
(26)
0
(33)
0
0
(816)
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
(3 484)
(1 979)
(2 983)
0
(4 181)
(3 326)
(3 597)
(4 990)
(4 879)
(5 027)
(5 048)
(5 257)
(5 957)
(6 232)
(6 621)
(6 686)
(6 738)
(7 075)
(7 284)
(7 602)
(8 029)
(8 246)
(8 585)
(8 869)
(8 920)
(14 603)
(20 329)
(25 944)
(31 595)
(31 458)
(31 290)
(30 631)
(29 944)
(29 514)
(22 394)
(15 611)
(29 088)
(8 120)
(8 119)
(7 979)
(1 178)
(1 580)
(1 194)
(1 171)
(997)
(887)
(773)
(653)
(666)
(663)
(697)
Other Operating Expenses
0
(152)
(154)
(3 163)
0
(676)
(669)
(663)
0
0
0
810
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
44
0
0
0
69 795
64 630
64 630
0
(59)
(59)
(59)
0
0
0
0
0
786
786
786
0
3 297
3 297
Operating Income
6 730
N/A
7 380
+10%
6 345
-14%
5 294
-17%
6 800
+28%
7 194
+6%
7 273
+1%
7 797
+7%
9 486
+22%
9 864
+4%
9 599
-3%
9 136
-5%
7 969
-13%
8 162
+2%
9 648
+18%
11 071
+15%
12 235
+11%
12 558
+3%
11 399
-9%
11 065
-3%
11 009
-1%
9 975
-9%
8 493
-15%
7 771
-9%
3 310
-57%
1 441
-56%
1 619
+12%
1 299
-20%
4 798
+269%
4 415
-8%
3 461
-22%
52
-98%
(4 508)
N/A
65 263
N/A
61 721
-5%
65 117
+6%
7 997
-88%
6 844
-14%
6 323
-8%
4 854
-23%
(1 259)
N/A
(1 017)
+19%
(815)
+20%
(551)
+32%
(1 312)
-138%
(1 410)
-7%
(1 369)
+3%
(1 041)
+24%
(181)
+83%
3 244
N/A
3 180
-2%
Pre-Tax Income
Interest Income Expense
(234)
(143)
(17)
374
271
183
161
2
495
767
696
422
(573)
(1 185)
(1 173)
(833)
(443)
(690)
(675)
(571)
(774)
(484)
(865)
(1 369)
(895)
(828)
164
276
(401)
(267)
454
5 832
6 874
6 677
5 466
268
(868)
324
911
2 284
5 128
9 929
10 935
11 453
11 493
9 664
9 459
9 736
9 497
8 661
8 581
Non-Reccuring Items
(154)
0
0
0
(662)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
13
27
3 531
3 518
3 562
3 549
0
5 209
5 165
69 795
0
0
0
(59)
0
0
0
0
0
0
0
0
0
0
0
3 297
0
0
Gain/Loss on Disposition of Assets
(536)
(276)
(388)
(466)
(361)
(350)
(661)
(769)
(773)
(368)
(376)
(273)
(327)
(953)
(788)
(688)
(869)
(741)
(688)
(909)
(733)
(910)
(1 126)
(1 399)
(1 661)
(1 780)
(1 895)
(2 563)
(2 993)
(3 070)
(2 407)
(1 425)
(578)
(199)
(346)
(234)
(322)
(176)
(262)
(216)
(118)
(176)
(51)
(27)
(49)
(7)
(19)
(107)
(92)
(86)
(87)
Total Other Income
789
489
624
780
840
751
719
753
635
758
703
691
1 091
1 332
1 294
1 469
964
779
527
182
209
(46)
148
173
428
825
1 081
1 485
2 353
2 507
2 581
(2 895)
(2 957)
(3 213)
(3 503)
1 493
1 458
825
1 076
1 061
210
506
369
366
276
179
8
63
99
159
(18)
Pre-Tax Income
6 596
N/A
7 450
+13%
6 564
-12%
5 982
-9%
6 888
+15%
7 777
+13%
7 491
-4%
7 781
+4%
9 842
+26%
11 021
+12%
10 622
-4%
9 976
-6%
8 160
-18%
7 356
-10%
8 981
+22%
11 017
+23%
11 886
+8%
11 906
+0%
10 563
-11%
9 767
-8%
9 711
-1%
8 535
-12%
6 662
-22%
5 189
-22%
1 209
-77%
3 190
+164%
4 488
+41%
4 060
-10%
7 306
+80%
3 583
-51%
9 297
+159%
6 727
-28%
68 625
+920%
68 527
0%
63 338
-8%
66 643
+5%
8 206
-88%
7 817
-5%
8 048
+3%
7 983
-1%
3 961
-50%
9 243
+133%
10 439
+13%
11 242
+8%
10 408
-7%
8 427
-19%
8 080
-4%
8 651
+7%
12 619
+46%
11 978
-5%
11 655
-3%
Net Income
Tax Provision
(1 104)
(1 130)
(980)
(1 111)
(1 274)
(1 763)
(1 833)
(1 834)
(2 619)
(2 804)
(2 599)
(2 336)
(1 571)
(1 443)
(1 372)
(1 755)
(1 981)
(2 000)
(3 778)
(3 689)
(3 850)
(3 516)
(1 657)
(1 417)
(751)
(513)
(512)
(278)
(703)
(541)
(1 781)
(1 200)
(15 355)
(15 288)
(14 224)
(15 140)
(2 271)
(2 467)
(3 056)
(3 449)
(960)
(2 096)
(1 948)
(1 599)
(1 926)
(1 421)
(1 151)
(1 121)
(1 766)
(1 685)
(1 780)
Income from Continuing Operations
5 492
6 321
5 585
4 872
5 613
6 015
5 659
5 948
7 223
8 218
8 023
7 641
6 589
5 913
7 610
9 261
9 905
9 905
6 784
6 079
5 861
5 019
5 006
3 772
458
2 678
3 975
3 780
6 603
3 041
7 516
5 528
53 270
53 239
49 114
51 503
5 935
5 351
4 991
4 534
3 001
7 147
8 491
9 643
8 482
7 006
6 929
7 530
10 853
10 293
9 875
Income to Minority Interest
(1 794)
(2 093)
(2 104)
(2 113)
(2 578)
(2 929)
(2 471)
(2 370)
(2 558)
(2 858)
(2 838)
(2 784)
(2 956)
(3 104)
(3 751)
(4 237)
(4 305)
(4 289)
(2 731)
(2 474)
(2 485)
(2 035)
(2 551)
(2 094)
(130)
423
435
507
(1 733)
(1 447)
(3 584)
(1 923)
(48)
106
1 678
0
(2 776)
(2 795)
(2 795)
(2 795)
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
3 698
N/A
4 227
+14%
3 481
-18%
2 759
-21%
3 036
+10%
3 086
+2%
3 187
+3%
3 577
+12%
4 530
+27%
5 120
+13%
5 052
-1%
4 788
-5%
3 700
-23%
2 979
-19%
3 923
+32%
5 025
+28%
5 600
+11%
5 616
+0%
4 053
-28%
3 604
-11%
3 376
-6%
2 984
-12%
2 454
-18%
1 677
-32%
328
-80%
3 101
+845%
4 412
+42%
4 289
-3%
4 871
+14%
1 595
-67%
3 931
+146%
3 605
-8%
53 222
+1 376%
53 346
+0%
50 114
-6%
51 577
+3%
3 159
-94%
4 102
+30%
6 964
+70%
11 590
+66%
11 791
+2%
15 421
+31%
14 223
-8%
9 618
-32%
8 754
-9%
7 277
-17%
7 201
-1%
7 801
+8%
10 853
+39%
10 293
-5%
9 875
-4%
EPS (Diluted)
369.8
N/A
422.7
+14%
348.1
-18%
275.89
-21%
303.6
+10%
308.59
+2%
318.7
+3%
357.7
+12%
453
+27%
512
+13%
505.2
-1%
478.8
-5%
370
-23%
297.89
-19%
392.3
+32%
502.5
+28%
560.01
+11%
561.6
+0%
405.29
-28%
360.42
-11%
337.6
-6%
298.4
-12%
245.4
-18%
167.7
-32%
32.79
-80%
310.1
+846%
441.2
+42%
428.9
-3%
487.1
+14%
159.5
-67%
393.1
+146%
360.5
-8%
5 322.18
+1 376%
5 334.58
+0%
5 011.41
-6%
5 157.7
+3%
315.94
-94%
410.15
+30%
696.35
+70%
1 159.02
+66%
1 179.11
+2%
1 542.12
+31%
1 422.34
-8%
961.79
-32%
875.38
-9%
727.71
-17%
720.08
-1%
780.14
+8%
1 085.33
+39%
1 029.33
-5%
987.53
-4%

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.