Sempio Foods Co
KRX:248170
Sempio Foods Co
KRX:248170
Price:
28 300
KRW
1.07%
Market Closed
Market Cap:
₩129.3B
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
|
Sempio Foods Co
KRX:248170
|
KR |
|
K
|
Ko Yo Chemical Group Ltd
HKEX:827
|
HK |
|
Nabtesco Corp
TSE:6268
|
JP |
|
D
|
Demire Deutsche Mittelstand Real Estate AG
XETRA:DMRE
|
DE |
|
Nextedia SA
PAR:ALNXT
|
FR |
|
Blue Star Helium Ltd
ASX:BNL
|
AU |
|
F
|
FG Acquisition Corp
TSX:FGAA.U
|
CA |
|
G
|
Guming Holdings Ltd
HKEX:1364
|
CN |
|
Sesoda Corp
TWSE:1708
|
TW |
|
S
|
Snail Inc
NASDAQ:SNAL
|
US |
|
F
|
Flanigan's Enterprises Inc
AMEX:BDL
|
US |
Income Statement
Earnings Waterfall
Sempio Foods Co
Sempio Foods Co
Income Statement
Sempio Foods Co
Sempio Foods Co
Currency: KRW
| 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 |
745
|
1 004
|
981
|
951
|
929
|
884
|
837
|
888
|
925
|
885
|
831
|
717
|
613
|
552
|
484
|
454
|
425
|
490
|
636
|
755
|
870
|
954
|
578
|
750
|
737
|
677
|
808
|
971
|
1 175
|
1 447
|
1 856
|
0
|
0
|
0
|
|
| Revenue |
263 770
N/A
|
265 945
+1%
|
263 243
-1%
|
265 405
+1%
|
268 525
+1%
|
268 107
0%
|
275 614
+3%
|
275 785
+0%
|
277 297
+1%
|
279 018
+1%
|
280 809
+1%
|
288 565
+3%
|
298 393
+3%
|
311 344
+4%
|
318 949
+2%
|
330 140
+4%
|
335 122
+2%
|
338 136
+1%
|
348 701
+3%
|
352 903
+1%
|
356 569
+1%
|
367 575
+3%
|
371 198
+1%
|
373 040
+0%
|
377 699
+1%
|
381 550
+1%
|
383 426
+0%
|
390 374
+2%
|
400 075
+2%
|
399 918
0%
|
404 882
+1%
|
406 733
+0%
|
404 037
-1%
|
408 573
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(147 723)
|
(148 091)
|
(146 889)
|
(147 611)
|
(147 488)
|
(146 529)
|
(148 132)
|
(147 331)
|
(146 330)
|
(147 036)
|
(149 746)
|
(154 590)
|
(160 284)
|
(168 097)
|
(175 878)
|
(184 538)
|
(194 567)
|
(201 107)
|
(209 215)
|
(214 423)
|
(217 466)
|
(228 079)
|
(236 273)
|
(240 751)
|
(249 262)
|
(254 918)
|
(255 981)
|
(260 389)
|
(263 686)
|
(261 082)
|
(259 875)
|
(259 074)
|
(253 862)
|
(250 815)
|
|
| Gross Profit |
116 048
N/A
|
117 855
+2%
|
116 354
-1%
|
117 794
+1%
|
121 037
+3%
|
121 578
+0%
|
127 482
+5%
|
128 454
+1%
|
130 967
+2%
|
131 982
+1%
|
131 063
-1%
|
133 975
+2%
|
138 110
+3%
|
143 248
+4%
|
143 071
0%
|
145 604
+2%
|
140 556
-3%
|
137 029
-3%
|
139 486
+2%
|
138 480
-1%
|
139 103
+0%
|
139 496
+0%
|
134 925
-3%
|
132 289
-2%
|
128 437
-3%
|
126 632
-1%
|
127 445
+1%
|
129 984
+2%
|
136 388
+5%
|
138 836
+2%
|
145 006
+4%
|
147 660
+2%
|
150 175
+2%
|
157 758
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(100 569)
|
(96 335)
|
(96 096)
|
(100 305)
|
(101 623)
|
(103 891)
|
(106 018)
|
(104 000)
|
(102 200)
|
(101 587)
|
(100 057)
|
(98 585)
|
(96 928)
|
(96 590)
|
(100 270)
|
(102 330)
|
(111 408)
|
(115 585)
|
(115 976)
|
(117 581)
|
(117 211)
|
(120 566)
|
(123 793)
|
(125 889)
|
(121 486)
|
(120 534)
|
(117 599)
|
(120 259)
|
(133 600)
|
(135 848)
|
(138 546)
|
(143 414)
|
(134 524)
|
(134 038)
|
|
| Selling, General & Administrative |
(88 841)
|
(84 912)
|
(84 627)
|
(88 608)
|
(89 787)
|
(91 876)
|
(93 477)
|
(90 709)
|
(88 013)
|
(86 296)
|
(83 973)
|
(82 549)
|
(80 588)
|
(80 398)
|
(83 257)
|
(85 201)
|
(94 662)
|
(99 039)
|
(100 201)
|
(101 813)
|
(101 180)
|
(104 441)
|
(108 050)
|
(110 352)
|
(106 007)
|
(104 891)
|
(100 956)
|
(103 129)
|
(116 527)
|
(118 837)
|
(122 264)
|
(126 931)
|
(117 651)
|
(116 438)
|
|
| Research & Development |
(10 381)
|
(10 089)
|
(10 127)
|
(10 343)
|
(10 466)
|
(10 571)
|
(11 082)
|
(11 135)
|
(11 296)
|
(11 876)
|
(11 926)
|
(11 832)
|
(11 713)
|
(11 237)
|
(11 227)
|
(11 184)
|
(11 088)
|
(11 096)
|
(11 001)
|
(11 055)
|
(11 370)
|
(11 645)
|
(11 667)
|
(11 837)
|
(12 009)
|
(12 121)
|
(13 035)
|
(13 435)
|
(13 405)
|
(13 348)
|
(12 655)
|
(12 819)
|
(13 178)
|
(13 846)
|
|
| Depreciation & Amortization |
(1 346)
|
(1 333)
|
(1 342)
|
(1 354)
|
(1 370)
|
(1 444)
|
(1 459)
|
(2 156)
|
(2 891)
|
(3 416)
|
(4 160)
|
(4 206)
|
(4 628)
|
(4 955)
|
(5 786)
|
(5 944)
|
(5 658)
|
(5 450)
|
(4 774)
|
(4 713)
|
(4 661)
|
(4 480)
|
(4 076)
|
(3 700)
|
(3 471)
|
(3 522)
|
(3 607)
|
(3 695)
|
(3 667)
|
(3 663)
|
(3 626)
|
(3 664)
|
(3 695)
|
(3 753)
|
|
| Operating Income |
15 479
N/A
|
21 520
+39%
|
20 258
-6%
|
17 488
-14%
|
19 413
+11%
|
17 686
-9%
|
21 464
+21%
|
24 454
+14%
|
28 767
+18%
|
30 394
+6%
|
31 005
+2%
|
35 390
+14%
|
41 182
+16%
|
46 659
+13%
|
42 801
-8%
|
43 273
+1%
|
29 147
-33%
|
21 443
-26%
|
23 510
+10%
|
20 899
-11%
|
21 892
+5%
|
18 930
-14%
|
11 131
-41%
|
6 400
-43%
|
6 951
+9%
|
6 098
-12%
|
9 846
+61%
|
9 725
-1%
|
2 789
-71%
|
2 988
+7%
|
6 461
+116%
|
4 245
-34%
|
15 651
+269%
|
23 720
+52%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 460)
|
424
|
(4 128)
|
(1 970)
|
(1 303)
|
(1 627)
|
443
|
1 062
|
451
|
1 354
|
438
|
1 121
|
414
|
(457)
|
(1 156)
|
(1 448)
|
(1 117)
|
233
|
1 842
|
1 495
|
2 846
|
3 542
|
1 991
|
2 272
|
1 209
|
331
|
1 182
|
1 717
|
2 377
|
(148)
|
4 283
|
3 065
|
(1 058)
|
2 135
|
|
| 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
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(6)
|
(11)
|
8
|
9
|
0
|
18
|
3
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
(105)
|
(106)
|
(147)
|
(137)
|
(20)
|
(13)
|
35
|
25
|
(230)
|
(215)
|
(215)
|
(198)
|
49
|
41
|
48
|
30
|
34
|
27
|
15
|
15
|
13
|
|
| Total Other Income |
195
|
323
|
(786)
|
(1 002)
|
(1 064)
|
(1 148)
|
(453)
|
(207)
|
(176)
|
(381)
|
(12)
|
(322)
|
(187)
|
76
|
219
|
712
|
795
|
753
|
807
|
907
|
1 041
|
1 041
|
1 397
|
1 118
|
794
|
998
|
487
|
549
|
484
|
340
|
456
|
472
|
605
|
709
|
|
| Pre-Tax Income |
14 208
N/A
|
22 257
+57%
|
15 353
-31%
|
14 525
-5%
|
17 046
+17%
|
14 930
-12%
|
21 457
+44%
|
25 311
+18%
|
29 044
+15%
|
31 367
+8%
|
31 430
+0%
|
36 188
+15%
|
41 408
+14%
|
46 172
+12%
|
41 758
-10%
|
42 389
+2%
|
28 688
-32%
|
22 410
-22%
|
26 147
+17%
|
23 336
-11%
|
25 804
+11%
|
23 283
-10%
|
14 304
-39%
|
9 576
-33%
|
8 756
-9%
|
7 476
-15%
|
11 556
+55%
|
12 039
+4%
|
5 681
-53%
|
3 214
-43%
|
11 226
+249%
|
7 798
-31%
|
15 213
+95%
|
26 577
+75%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 647)
|
(4 267)
|
(3 853)
|
(3 534)
|
(3 491)
|
(2 976)
|
(3 466)
|
(4 280)
|
(5 027)
|
(4 958)
|
(4 614)
|
(5 393)
|
(6 180)
|
(8 177)
|
(5 706)
|
(5 844)
|
(2 768)
|
(366)
|
(2 455)
|
(2 228)
|
(3 904)
|
(3 584)
|
(1 203)
|
56
|
905
|
1 000
|
(1 128)
|
(1 175)
|
225
|
383
|
(1 164)
|
(529)
|
(2 032)
|
(3 434)
|
|
| Income from Continuing Operations |
11 562
|
17 990
|
11 500
|
10 991
|
13 555
|
11 953
|
17 992
|
21 030
|
24 016
|
26 409
|
26 816
|
30 794
|
35 227
|
37 993
|
36 052
|
36 545
|
25 921
|
22 045
|
23 692
|
21 107
|
21 900
|
19 699
|
13 101
|
9 632
|
9 660
|
8 476
|
10 428
|
10 864
|
5 905
|
3 597
|
10 062
|
7 269
|
13 181
|
23 144
|
|
| Net Income (Common) |
11 562
N/A
|
17 990
+56%
|
11 500
-36%
|
10 991
-4%
|
13 555
+23%
|
11 953
-12%
|
17 992
+51%
|
21 030
+17%
|
24 016
+14%
|
26 409
+10%
|
26 816
+2%
|
30 794
+15%
|
35 227
+14%
|
37 993
+8%
|
36 052
-5%
|
36 545
+1%
|
25 921
-29%
|
22 045
-15%
|
23 692
+7%
|
21 107
-11%
|
21 900
+4%
|
19 699
-10%
|
13 101
-33%
|
9 632
-26%
|
9 660
+0%
|
8 476
-12%
|
10 428
+23%
|
10 864
+4%
|
5 905
-46%
|
3 597
-39%
|
10 062
+180%
|
7 269
-28%
|
13 181
+81%
|
23 144
+76%
|
|
| EPS (Diluted) |
2 312.4
N/A
|
3 598
+56%
|
2 300
-36%
|
2 198.19
-4%
|
2 711
+23%
|
2 390.6
-12%
|
3 598.4
+51%
|
4 206
+17%
|
4 803.2
+14%
|
5 281.8
+10%
|
5 363.2
+2%
|
6 158.8
+15%
|
7 045.4
+14%
|
7 598.6
+8%
|
7 210.4
-5%
|
7 309
+1%
|
5 676.11
-22%
|
4 827.43
-15%
|
5 188.02
+7%
|
4 622.15
-11%
|
4 795.79
+4%
|
4 313.73
-10%
|
2 868.87
-33%
|
2 109.2
-26%
|
2 115.37
+0%
|
1 856.08
-12%
|
2 283.61
+23%
|
2 379.12
+4%
|
1 293.17
-46%
|
787.68
-39%
|
2 203.36
+180%
|
1 591.79
-28%
|
2 886.38
+81%
|
5 068.04
+76%
|
|
Switch to:
Switch to:
See Also
Discover More
