SJM Co Ltd
KRX:123700
SJM Co Ltd
KRX:123700
Price:
3 635
KRW
1.25%
Market Closed
Market Cap:
₩56.7B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
SJM Co Ltd
KRX:123700
|
KR |
|
A
|
Arafura Rare Earths Ltd
XMUN:REB
|
AU |
|
N
|
Netlink Solutions (India) Ltd
BSE:509040
|
IN |
|
Garo AB
STO:GARO
|
SE |
|
Edelweiss Financial Services Ltd
NSE:EDELWEISS
|
IN |
|
Payright Ltd
ASX:PYR
|
AU |
|
M
|
Modiv Inc
NYSE:MDV
|
US |
|
Immersion Corp
NASDAQ:IMMR
|
US |
|
K
|
Kiddieland International Ltd
HKEX:3830
|
HK |
|
Aksa Akrilik Kimya Sanayii AS
IST:AKSA.E
|
TR |
|
Allegion PLC
NYSE:ALLE
|
IE |
|
Daekyo Co Ltd
KRX:019680
|
KR |
|
Kalyani Forge Ltd
NSE:KALYANIFRG
|
IN |
|
SI-BONE Inc
NASDAQ:SIBN
|
US |
|
T
|
Tokyo Printing Ink Mfg Co Ltd
TSE:4635
|
JP |
|
Pipehawk PLC
LSE:PIP
|
UK |
|
Y
|
Ybox Real Estate Ltd
TASE:YBOX
|
IL |
|
Sweco AB (publ)
STO:SWEC B
|
SE |
|
UPL Ltd
NSE:UPL
|
IN |
|
Pan-International Industrial Corp
TWSE:2328
|
TW |
|
N
|
NanoString Technologies Inc
OTC:NSTGQ
|
US |
Income Statement
Earnings Waterfall
SJM Co Ltd
SJM Co Ltd
Income Statement
SJM Co Ltd
SJM Co Ltd
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 |
478
|
402
|
315
|
270
|
176
|
142
|
98
|
50
|
61
|
61
|
62
|
63
|
64
|
0
|
0
|
0
|
0
|
10
|
11
|
0
|
12
|
3
|
0
|
0
|
2
|
1
|
47
|
227
|
451
|
0
|
665
|
577
|
563
|
733
|
573
|
605
|
532
|
505
|
573
|
600
|
552
|
512
|
749
|
778
|
926
|
1 049
|
877
|
929
|
845
|
871
|
833
|
|
| Revenue |
187 307
N/A
|
182 679
-2%
|
184 938
+1%
|
184 960
+0%
|
183 092
-1%
|
176 829
-3%
|
171 513
-3%
|
157 342
-8%
|
157 097
0%
|
160 953
+2%
|
160 786
0%
|
173 174
+8%
|
180 300
+4%
|
179 206
-1%
|
179 847
+0%
|
179 166
0%
|
176 789
-1%
|
176 151
0%
|
171 663
-3%
|
168 147
-2%
|
163 096
-3%
|
160 162
-2%
|
158 113
-1%
|
155 617
-2%
|
155 259
0%
|
152 529
-2%
|
153 099
+0%
|
157 339
+3%
|
157 732
+0%
|
157 749
+0%
|
143 996
-9%
|
138 926
-4%
|
138 669
0%
|
139 453
+1%
|
151 901
+9%
|
149 516
-2%
|
145 726
-3%
|
146 823
+1%
|
150 790
+3%
|
167 739
+11%
|
180 238
+7%
|
188 119
+4%
|
196 908
+5%
|
196 690
0%
|
198 880
+1%
|
201 982
+2%
|
205 001
+1%
|
204 588
0%
|
201 912
-1%
|
204 117
+1%
|
200 320
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(135 497)
|
(132 207)
|
(136 613)
|
(134 153)
|
(134 080)
|
(129 332)
|
(123 393)
|
(110 503)
|
(109 343)
|
(112 336)
|
(111 904)
|
(122 019)
|
(127 225)
|
(125 836)
|
(128 653)
|
(130 253)
|
(130 104)
|
(132 917)
|
(131 519)
|
(130 724)
|
(125 642)
|
(124 725)
|
(125 471)
|
(123 625)
|
(127 303)
|
(124 633)
|
(123 825)
|
(124 961)
|
(124 139)
|
(122 380)
|
(112 883)
|
(109 737)
|
(108 500)
|
(107 611)
|
(114 461)
|
(111 346)
|
(110 681)
|
(113 665)
|
(118 079)
|
(130 511)
|
(140 113)
|
(144 532)
|
(150 535)
|
(151 246)
|
(153 513)
|
(156 036)
|
(157 837)
|
(158 454)
|
(153 943)
|
(155 978)
|
(151 294)
|
|
| Gross Profit |
51 810
N/A
|
50 472
-3%
|
48 325
-4%
|
50 806
+5%
|
49 012
-4%
|
47 496
-3%
|
48 119
+1%
|
46 839
-3%
|
47 753
+2%
|
48 617
+2%
|
48 882
+1%
|
51 155
+5%
|
53 075
+4%
|
53 370
+1%
|
51 194
-4%
|
48 913
-4%
|
46 685
-5%
|
43 234
-7%
|
40 144
-7%
|
37 423
-7%
|
37 454
+0%
|
35 437
-5%
|
32 642
-8%
|
31 992
-2%
|
27 957
-13%
|
27 895
0%
|
29 273
+5%
|
32 377
+11%
|
33 593
+4%
|
35 369
+5%
|
31 113
-12%
|
29 190
-6%
|
30 169
+3%
|
31 844
+6%
|
37 441
+18%
|
38 170
+2%
|
35 045
-8%
|
33 159
-5%
|
32 711
-1%
|
37 228
+14%
|
40 125
+8%
|
43 587
+9%
|
46 373
+6%
|
45 444
-2%
|
45 367
0%
|
45 946
+1%
|
47 164
+3%
|
46 134
-2%
|
47 969
+4%
|
48 138
+0%
|
49 027
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(27 936)
|
(27 766)
|
(27 389)
|
(26 052)
|
(25 044)
|
(25 624)
|
(24 334)
|
(28 299)
|
(25 973)
|
(29 116)
|
(28 454)
|
(28 572)
|
(29 681)
|
(30 713)
|
(31 800)
|
(31 554)
|
(32 371)
|
(32 305)
|
(30 725)
|
(30 577)
|
(29 047)
|
(28 636)
|
(27 927)
|
(27 657)
|
(27 214)
|
(26 300)
|
(27 167)
|
(27 094)
|
(27 140)
|
(27 629)
|
(26 879)
|
(25 685)
|
(23 378)
|
(23 315)
|
(23 741)
|
(24 943)
|
(27 307)
|
(28 602)
|
(30 731)
|
(31 995)
|
(33 038)
|
(36 240)
|
(35 804)
|
(35 828)
|
(32 136)
|
(33 363)
|
(33 478)
|
(33 531)
|
(33 732)
|
(34 434)
|
(34 858)
|
|
| Selling, General & Administrative |
(24 438)
|
(24 332)
|
(23 822)
|
(22 663)
|
(21 488)
|
(21 046)
|
(20 903)
|
(20 832)
|
(20 451)
|
(21 329)
|
(21 453)
|
(22 508)
|
(23 750)
|
(24 929)
|
(26 060)
|
(25 711)
|
(26 520)
|
(26 321)
|
(25 275)
|
(25 625)
|
(24 721)
|
(24 678)
|
(23 925)
|
(23 814)
|
(23 698)
|
(22 893)
|
(23 800)
|
(23 812)
|
(23 879)
|
(23 616)
|
(22 872)
|
(21 698)
|
(20 198)
|
(20 170)
|
(20 614)
|
(21 798)
|
(23 812)
|
(24 509)
|
(26 030)
|
(26 675)
|
(27 063)
|
(27 161)
|
(26 832)
|
(26 862)
|
(26 558)
|
(27 752)
|
(27 908)
|
(27 789)
|
(27 929)
|
(28 308)
|
(28 499)
|
|
| Research & Development |
(3 070)
|
(3 019)
|
(3 128)
|
(2 962)
|
(3 140)
|
(3 587)
|
(3 013)
|
(4 259)
|
(4 933)
|
(5 136)
|
(6 270)
|
(5 358)
|
(5 296)
|
(5 046)
|
(5 019)
|
(5 231)
|
(5 386)
|
(5 112)
|
(4 672)
|
(4 263)
|
(3 716)
|
(3 454)
|
(3 354)
|
(3 201)
|
(2 885)
|
(2 771)
|
(2 657)
|
(2 540)
|
(2 474)
|
(2 464)
|
(2 439)
|
(2 389)
|
(2 449)
|
(2 441)
|
(2 533)
|
(2 619)
|
(2 711)
|
(3 016)
|
(3 278)
|
(3 561)
|
(4 032)
|
(3 836)
|
(3 778)
|
(3 739)
|
(3 640)
|
(3 679)
|
(3 651)
|
(3 835)
|
(3 888)
|
(4 192)
|
(4 401)
|
|
| Depreciation & Amortization |
(428)
|
(415)
|
(439)
|
(426)
|
(417)
|
(428)
|
(417)
|
(698)
|
(588)
|
(704)
|
(730)
|
(705)
|
(634)
|
(737)
|
(722)
|
(612)
|
(464)
|
(746)
|
(651)
|
(562)
|
(610)
|
(503)
|
(647)
|
(643)
|
(632)
|
(638)
|
(712)
|
(743)
|
(787)
|
(791)
|
(810)
|
(866)
|
(731)
|
(730)
|
(628)
|
(547)
|
(784)
|
(1 100)
|
(1 436)
|
(1 760)
|
(1 943)
|
(1 944)
|
(1 934)
|
(1 928)
|
(1 937)
|
(1 931)
|
(1 919)
|
(1 906)
|
(1 915)
|
(1 933)
|
(1 958)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(563)
|
0
|
(2 510)
|
0
|
(1 947)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(126)
|
(127)
|
(127)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(758)
|
(758)
|
(732)
|
0
|
26
|
33
|
21
|
0
|
22
|
14
|
0
|
0
|
(3 299)
|
(3 261)
|
(3 299)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
23 874
N/A
|
22 707
-5%
|
20 938
-8%
|
24 756
+18%
|
23 968
-3%
|
21 873
-9%
|
23 786
+9%
|
18 541
-22%
|
21 781
+17%
|
19 501
-10%
|
20 428
+5%
|
22 583
+11%
|
23 395
+4%
|
22 659
-3%
|
19 395
-14%
|
17 360
-10%
|
14 314
-18%
|
10 931
-24%
|
9 421
-14%
|
6 849
-27%
|
8 407
+23%
|
6 802
-19%
|
4 716
-31%
|
4 334
-8%
|
742
-83%
|
1 594
+115%
|
2 105
+32%
|
5 283
+151%
|
6 453
+22%
|
7 740
+20%
|
4 234
-45%
|
3 504
-17%
|
6 791
+94%
|
8 528
+26%
|
13 699
+61%
|
13 227
-3%
|
7 738
-41%
|
4 556
-41%
|
1 980
-57%
|
5 234
+164%
|
7 087
+35%
|
7 347
+4%
|
10 569
+44%
|
9 616
-9%
|
13 231
+38%
|
12 583
-5%
|
13 686
+9%
|
12 603
-8%
|
14 238
+13%
|
13 705
-4%
|
14 169
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 531)
|
(124)
|
704
|
565
|
1 793
|
1 105
|
193
|
828
|
744
|
416
|
1 289
|
3 666
|
4 496
|
4 122
|
3 351
|
(484)
|
420
|
(500)
|
318
|
3 541
|
(2 695)
|
(695)
|
588
|
(417)
|
3 491
|
3 516
|
2 397
|
3 582
|
1 814
|
4 484
|
4 358
|
1 501
|
(1 855)
|
(3 968)
|
(5 560)
|
(2 479)
|
2 749
|
1 179
|
4 342
|
7 830
|
1 833
|
5 357
|
4 710
|
(103)
|
4 535
|
3 271
|
3 965
|
(1 256)
|
7 960
|
7 971
|
2 295
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(563)
|
0
|
(2 509)
|
0
|
(1 946)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(758)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 675)
|
0
|
(38)
|
0
|
(3 299)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
556
|
|
| Gain/Loss on Disposition of Assets |
(25)
|
(168)
|
(19)
|
(6)
|
90
|
79
|
89
|
79
|
11
|
13
|
10
|
9
|
70
|
71
|
316
|
999
|
932
|
934
|
857
|
306
|
299
|
313
|
184
|
12
|
(89)
|
(46)
|
(100)
|
(379)
|
(255)
|
(314)
|
(291)
|
295
|
277
|
363
|
538
|
278
|
(1 021)
|
(1 172)
|
(1 317)
|
(1 324)
|
406
|
472
|
434
|
437
|
(61)
|
(54)
|
(16)
|
(80)
|
8
|
2
|
(37)
|
|
| Total Other Income |
2 565
|
2 765
|
3 193
|
3 315
|
858
|
1 662
|
1 148
|
2 144
|
4 364
|
4 177
|
4 605
|
4 462
|
4 498
|
4 446
|
4 599
|
4 237
|
4 687
|
4 253
|
4 419
|
4 933
|
4 000
|
4 198
|
3 800
|
3 512
|
3 594
|
3 925
|
3 983
|
4 070
|
4 193
|
3 728
|
3 276
|
2 959
|
2 664
|
2 745
|
2 826
|
2 945
|
3 521
|
3 925
|
4 950
|
5 131
|
5 198
|
5 019
|
4 776
|
5 192
|
4 883
|
5 026
|
4 829
|
4 416
|
4 363
|
3 824
|
3 422
|
|
| Pre-Tax Income |
24 883
N/A
|
25 181
+1%
|
24 817
-1%
|
28 632
+15%
|
26 146
-9%
|
24 720
-5%
|
22 706
-8%
|
21 591
-5%
|
24 955
+16%
|
24 107
-3%
|
26 333
+9%
|
30 721
+17%
|
32 459
+6%
|
31 296
-4%
|
27 659
-12%
|
22 110
-20%
|
20 227
-9%
|
15 617
-23%
|
15 014
-4%
|
15 627
+4%
|
10 011
-36%
|
10 617
+6%
|
9 287
-13%
|
7 441
-20%
|
7 739
+4%
|
8 989
+16%
|
8 385
-7%
|
12 557
+50%
|
11 448
-9%
|
15 639
+37%
|
11 578
-26%
|
8 260
-29%
|
7 878
-5%
|
7 668
-3%
|
11 503
+50%
|
13 970
+21%
|
10 312
-26%
|
8 489
-18%
|
9 917
+17%
|
16 872
+70%
|
11 226
-33%
|
18 195
+62%
|
20 488
+13%
|
15 143
-26%
|
22 588
+49%
|
20 826
-8%
|
22 464
+8%
|
15 683
-30%
|
26 569
+69%
|
25 502
-4%
|
20 405
-20%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 595)
|
(6 234)
|
(6 232)
|
(7 568)
|
(6 794)
|
(7 334)
|
(6 967)
|
(7 272)
|
(7 811)
|
(6 705)
|
(7 570)
|
(8 348)
|
(8 477)
|
(8 918)
|
(6 445)
|
(5 199)
|
(5 209)
|
(4 455)
|
(4 803)
|
(4 247)
|
(4 333)
|
(4 494)
|
(4 569)
|
(4 922)
|
(4 012)
|
(3 645)
|
(3 686)
|
(3 811)
|
(3 879)
|
(5 143)
|
(4 349)
|
(4 367)
|
(3 616)
|
(2 115)
|
(2 860)
|
(2 893)
|
(5 562)
|
(5 475)
|
(5 840)
|
(6 630)
|
(6 525)
|
(8 227)
|
(8 261)
|
(8 836)
|
(5 601)
|
(5 378)
|
(6 350)
|
(4 746)
|
(6 011)
|
(5 260)
|
(3 954)
|
|
| Income from Continuing Operations |
19 288
|
18 946
|
18 585
|
21 064
|
19 352
|
17 384
|
15 737
|
14 317
|
17 144
|
17 402
|
18 763
|
22 372
|
23 982
|
22 377
|
21 212
|
16 910
|
15 018
|
11 161
|
10 211
|
11 381
|
5 677
|
6 123
|
4 718
|
2 518
|
3 726
|
5 344
|
4 699
|
8 746
|
7 569
|
10 496
|
7 229
|
3 893
|
4 262
|
5 553
|
8 643
|
11 078
|
4 750
|
3 014
|
4 077
|
10 242
|
4 701
|
9 968
|
12 228
|
6 307
|
16 987
|
15 448
|
16 114
|
10 936
|
20 557
|
20 242
|
16 451
|
|
| Income to Minority Interest |
(830)
|
(916)
|
(1 183)
|
(1 536)
|
(1 255)
|
(1 219)
|
(1 292)
|
(1 163)
|
(1 509)
|
(1 628)
|
(1 860)
|
(2 060)
|
(2 123)
|
(1 785)
|
(1 752)
|
(1 559)
|
(17)
|
(278)
|
514
|
244
|
(17)
|
179
|
289
|
536
|
441
|
(776)
|
(3 263)
|
43
|
(734)
|
342
|
2 750
|
(839)
|
(1 582)
|
(2 093)
|
(2 657)
|
(2 293)
|
(307)
|
15
|
509
|
83
|
224
|
818
|
689
|
1 534
|
614
|
936
|
560
|
1 273
|
243
|
(120)
|
(65)
|
|
| Net Income (Common) |
18 458
N/A
|
18 030
-2%
|
17 402
-3%
|
19 528
+12%
|
18 097
-7%
|
16 166
-11%
|
14 446
-11%
|
13 155
-9%
|
15 635
+19%
|
15 774
+1%
|
16 902
+7%
|
20 311
+20%
|
21 859
+8%
|
20 593
-6%
|
19 463
-5%
|
15 354
-21%
|
15 001
-2%
|
10 884
-27%
|
10 725
-1%
|
11 624
+8%
|
5 660
-51%
|
6 301
+11%
|
5 006
-21%
|
3 054
-39%
|
4 167
+36%
|
4 568
+10%
|
1 436
-69%
|
8 789
+512%
|
6 835
-22%
|
10 839
+59%
|
9 979
-8%
|
3 054
-69%
|
2 680
-12%
|
3 458
+29%
|
5 985
+73%
|
8 784
+47%
|
4 444
-49%
|
3 029
-32%
|
4 586
+51%
|
10 324
+125%
|
4 924
-52%
|
10 786
+119%
|
12 917
+20%
|
7 841
-39%
|
17 601
+124%
|
16 384
-7%
|
16 674
+2%
|
12 209
-27%
|
20 801
+70%
|
20 122
-3%
|
16 386
-19%
|
|
| EPS (Diluted) |
1 153.62
N/A
|
1 126.87
-2%
|
1 087.62
-3%
|
1 220.5
+12%
|
1 131.06
-7%
|
1 010.37
-11%
|
902.87
-11%
|
822.18
-9%
|
977.18
+19%
|
985.87
+1%
|
1 056.37
+7%
|
1 269.43
+20%
|
1 366.18
+8%
|
1 287.06
-6%
|
1 216.43
-5%
|
959.62
-21%
|
937.56
-2%
|
680.25
-27%
|
670.31
-1%
|
726.5
+8%
|
353.75
-51%
|
393.81
+11%
|
312.87
-21%
|
190.87
-39%
|
260.43
+36%
|
285.5
+10%
|
89.75
-69%
|
549.31
+512%
|
427.18
-22%
|
677.43
+59%
|
623.68
-8%
|
190.87
-69%
|
167.5
-12%
|
221.57
+32%
|
385.4
+74%
|
562.86
+46%
|
284.76
-49%
|
193.15
-32%
|
293.89
+52%
|
661.61
+125%
|
315.56
-52%
|
691.19
+119%
|
827.77
+20%
|
502.45
-39%
|
1 127.93
+124%
|
1 049.93
-7%
|
1 068.52
+2%
|
782.41
-27%
|
1 332.96
+70%
|
1 289.48
-3%
|
1 050.04
-19%
|
|
Switch to:
Switch to:
See Also
Discover More
