First Time Loading...

Sampo Corp
TWSE:1604

Watchlist Manager
Sampo Corp Logo
Sampo Corp
TWSE:1604
Watchlist
Price: 29.8 TWD 1.02%
Updated: May 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

8.9B
+0.1%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+16%
5 Years
+26%
7 Years
-12%
10 Years
-20%
609.5m
-2%
Operating Income
Growth Rates:
1 Year
+8%
3 Years
+16%
5 Years
+349%
7 Years
+113%
10 Years
+1 149%
727.8m
+6%
Net Income
Growth Rates:
1 Year
+10%
3 Years
-59%
5 Years
+10%
7 Years
-8%
10 Years
+70%

Earnings Waterfall
Sampo Corp

Revenue
8.9B TWD
Cost of Revenue
-7.2B TWD
Gross Profit
1.7B TWD
Operating Expenses
-1.1B TWD
Operating Income
609.5m TWD
Other Expenses
118.3m TWD
Net Income
727.8m TWD

Income Statement
Sampo Corp

Rotate your device to view
Income Statement
Currency: TWD
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
11 122
N/A
10 807
-3%
10 512
-3%
10 567
+1%
10 331
-2%
10 176
-2%
10 313
+1%
9 902
-4%
9 766
-1%
10 025
+3%
10 223
+2%
10 183
0%
10 082
-1%
9 294
-8%
8 113
-13%
8 004
-1%
7 639
-5%
7 663
+0%
7 703
+1%
7 307
-5%
7 077
-3%
6 961
-2%
6 789
-2%
6 918
+2%
7 116
+3%
7 155
+1%
7 281
+2%
7 583
+4%
7 670
+1%
7 973
+4%
8 191
+3%
8 275
+1%
8 905
+8%
9 195
+3%
9 298
+1%
9 296
0%
8 936
-4%
8 890
-1%
8 920
+0%
8 880
0%
8 889
+0%
Gross Profit
Cost of Revenue
(9 044)
(8 782)
(8 486)
(8 440)
(8 098)
(7 905)
(7 948)
(7 671)
(7 468)
(7 618)
(7 671)
(7 538)
(7 514)
(7 083)
(6 470)
(6 589)
(6 437)
(6 456)
(6 540)
(6 247)
(5 985)
(6 003)
(5 905)
(5 994)
(5 996)
(6 028)
(6 066)
(6 222)
(6 268)
(6 468)
(6 623)
(6 792)
(7 374)
(7 665)
(7 794)
(7 774)
(7 294)
(7 349)
(7 291)
(7 178)
(7 159)
Gross Profit
2 078
N/A
2 025
-3%
2 025
N/A
2 127
+5%
2 233
+5%
2 271
+2%
2 365
+4%
2 231
-6%
2 298
+3%
2 406
+5%
2 553
+6%
2 645
+4%
2 568
-3%
2 211
-14%
1 643
-26%
1 414
-14%
1 203
-15%
1 207
+0%
1 163
-4%
1 060
-9%
1 092
+3%
958
-12%
884
-8%
924
+4%
1 120
+21%
1 126
+1%
1 215
+8%
1 361
+12%
1 402
+3%
1 505
+7%
1 567
+4%
1 482
-5%
1 531
+3%
1 529
0%
1 505
-2%
1 522
+1%
1 642
+8%
1 541
-6%
1 629
+6%
1 702
+4%
1 730
+2%
Operating Income
Operating Expenses
(2 029)
(1 983)
(1 997)
(1 960)
(2 056)
(2 052)
(2 130)
(2 061)
(2 093)
(2 164)
(2 271)
(2 289)
(2 282)
(1 968)
(1 511)
(1 309)
(1 098)
(1 076)
(994)
(948)
(956)
(831)
(748)
(720)
(822)
(772)
(808)
(897)
(875)
(893)
(906)
(869)
(936)
(937)
(934)
(917)
(1 077)
(965)
(1 032)
(1 083)
(1 120)
Selling, General & Administrative
(1 883)
(1 843)
(1 848)
(1 817)
(1 909)
(1 903)
(1 984)
(1 916)
(2 033)
(2 078)
(2 207)
(2 244)
(2 219)
(1 928)
(1 431)
(1 226)
(1 026)
(1 007)
(927)
(888)
(884)
(747)
(637)
(582)
(726)
(654)
(693)
(779)
(672)
(648)
(627)
(560)
(684)
(692)
(734)
(700)
(850)
(741)
(769)
(844)
(849)
Research & Development
(146)
(140)
(148)
(143)
0
(148)
(146)
(145)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(99)
(24)
(55)
(85)
(122)
(124)
(118)
(116)
(115)
(115)
(117)
(118)
(114)
Depreciation & Amortization
0
0
0
0
0
0
0
0
(60)
(14)
(30)
(45)
(63)
(71)
(71)
(74)
(71)
(68)
(67)
(61)
(72)
(85)
(110)
(138)
(96)
(119)
(116)
(119)
(104)
(122)
(125)
(125)
(130)
(122)
0
(101)
(113)
(109)
(146)
(121)
(157)
Other Operating Expenses
0
0
0
0
(148)
0
0
0
0
(72)
(35)
0
0
31
(9)
(10)
0
0
0
0
0
0
0
0
0
0
0
0
0
(99)
(99)
(99)
0
0
(82)
0
0
0
0
0
0
Operating Income
49
N/A
42
-13%
29
-32%
168
+483%
177
+5%
219
+24%
235
+7%
169
-28%
205
+21%
242
+18%
282
+16%
356
+26%
286
-20%
243
-15%
132
-46%
105
-20%
105
+0%
132
+25%
169
+28%
112
-34%
136
+21%
127
-7%
136
+7%
203
+49%
298
+47%
354
+19%
407
+15%
464
+14%
527
+14%
613
+16%
662
+8%
614
-7%
595
-3%
592
0%
571
-4%
605
+6%
564
-7%
576
+2%
597
+4%
619
+4%
609
-2%
Pre-Tax Income
Interest Income Expense
466
521
570
419
452
413
412
392
369
380
431
473
519
464
403
306
241
245
285
300
320
335
212
194
123
100
128
133
170
167
165
171
147
148
174
246
273
257
244
185
181
Non-Reccuring Items
0
(0)
0
0
(0)
0
0
0
(5)
49
89
89
86
0
0
0
(11)
(11)
(11)
(11)
(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
4
6
(3)
0
0
0
(13)
(15)
(14)
(14)
1
1
3
3
1
2
(1)
(2)
(0)
280
281
281
642
363
362
362
0
1 372
1 372
1 372
1 372
1 102
1 069
0
1 067
(34)
(2)
(2)
(0)
2
3
Total Other Income
66
56
46
30
41
32
36
19
22
37
59
(34)
(37)
(33)
(50)
43
36
33
31
32
27
17
21
21
29
29
15
21
16
19
20
20
33
1 105
48
64
46
46
48
41
51
Pre-Tax Income
585
N/A
625
+7%
642
+3%
617
-4%
670
+8%
664
-1%
671
+1%
566
-16%
576
+2%
694
+20%
860
+24%
885
+3%
856
-3%
677
-21%
486
-28%
455
-6%
371
-18%
396
+7%
474
+20%
712
+50%
763
+7%
759
-1%
1 012
+33%
781
-23%
812
+4%
846
+4%
550
-35%
1 990
+262%
2 085
+5%
2 171
+4%
2 220
+2%
1 906
-14%
1 843
-3%
1 845
+0%
1 860
+1%
881
-53%
882
+0%
877
-1%
890
+1%
847
-5%
844
0%
Net Income
Tax Provision
(104)
(105)
(107)
(107)
(26)
(29)
(32)
(34)
(54)
(63)
(69)
(95)
(44)
(32)
(26)
(3)
(40)
(45)
(61)
(109)
(78)
(80)
(66)
(15)
(39)
(55)
(78)
(244)
(249)
(263)
(273)
(149)
(111)
(116)
(145)
(153)
(166)
(162)
(134)
(112)
(69)
Income from Continuing Operations
482
520
535
510
643
635
639
532
522
631
791
790
812
646
459
453
331
351
413
603
685
679
946
766
773
791
473
1 746
1 836
1 908
1 947
1 757
1 733
1 729
1 715
727
716
715
756
734
775
Income to Minority Interest
(54)
(53)
(53)
(0)
(3)
(8)
(11)
(11)
(17)
(22)
(23)
(25)
(23)
(17)
(14)
(14)
(19)
(22)
(26)
(27)
(23)
(24)
(25)
(27)
(34)
(34)
(38)
(42)
(40)
(45)
(47)
(53)
(64)
(65)
(65)
(65)
(55)
(53)
(56)
(49)
(48)
Net Income (Common)
428
N/A
467
+9%
482
+3%
510
+6%
640
+26%
627
-2%
628
+0%
521
-17%
505
-3%
609
+21%
768
+26%
765
0%
789
+3%
629
-20%
446
-29%
439
-1%
312
-29%
329
+5%
387
+17%
576
+49%
662
+15%
656
-1%
922
+41%
739
-20%
739
0%
756
+2%
434
-43%
1 704
+293%
1 796
+5%
1 863
+4%
1 899
+2%
1 705
-10%
1 668
-2%
1 663
0%
1 650
-1%
663
-60%
661
0%
662
+0%
700
+6%
685
-2%
728
+6%
EPS (Diluted)
1.02
N/A
1.12
+10%
1.15
+3%
1.24
+8%
1.55
+25%
1.53
-1%
1.53
N/A
1.29
-16%
1.25
-3%
1.54
+23%
2.01
+31%
2.01
N/A
2.06
+2%
1.67
-19%
1.18
-29%
1.17
-1%
0.84
-28%
0.88
+5%
1.05
+19%
1.25
+19%
1.8
+44%
1.77
-2%
2.49
+41%
2
-20%
1.91
-5%
2.04
+7%
1.17
-43%
4.58
+291%
4.82
+5%
5.01
+4%
5.11
+2%
4.58
-10%
4.49
-2%
4.57
+2%
4.53
-1%
1.82
-60%
1.81
-1%
1.82
+1%
1.92
+5%
1.88
-2%
2
+6%

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 137,600+ 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.