S
SM Entertainment Co Ltd
KOSDAQ:041510
SM Entertainment Co Ltd
KOSDAQ:041510
Price:
84 000
KRW
1.69%
Market Cap:
1.9T
KRW
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
SM Entertainment Co Ltd
84000
+1400 (+1.69%)
| 52 Week Range |
56 000
95 800
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Ask me anything about
SM Entertainment Co Ltd
Income Statement
Earnings Waterfall
SM Entertainment Co Ltd
SM Entertainment Co Ltd
|
Revenue
|
967.2B
KRW
|
|
Cost of Revenue
|
-665.5B
KRW
|
|
Gross Profit
|
301.7B
KRW
|
|
Operating Expenses
|
-239B
KRW
|
|
Operating Income
|
62.7B
KRW
|
|
Other Expenses
|
-79.8B
KRW
|
|
Net Income
|
-17.1B
KRW
|
Income Statement
SM Entertainment Co Ltd
SM Entertainment Co Ltd
Currency: KRW
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
287 471
N/A
|
286 980
0%
|
285 542
-1%
|
299 506
+5%
|
315 215
+5%
|
322 234
+2%
|
347 241
+8%
|
348 000
+0%
|
357 736
+3%
|
349 870
-2%
|
327 499
-6%
|
318 310
-3%
|
300 866
-5%
|
365 387
+21%
|
407 931
+12%
|
464 655
+14%
|
546 664
+18%
|
612 227
+12%
|
632 401
+3%
|
667 614
+6%
|
672 409
+1%
|
657 826
-2%
|
671 776
+2%
|
648 040
-4%
|
589 579
-9%
|
579 876
-2%
|
589 372
+2%
|
639 880
+9%
|
679 235
+6%
|
701 563
+3%
|
716 760
+2%
|
714 784
0%
|
798 523
+12%
|
850 769
+7%
|
885 237
+4%
|
940 586
+6%
|
968 785
+3%
|
961 070
-1%
|
977 224
+2%
|
991 315
+1%
|
967 230
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(187 043)
|
(184 782)
|
(181 388)
|
(188 589)
|
(197 624)
|
(210 022)
|
(229 371)
|
(241 917)
|
(258 947)
|
(247 612)
|
(228 893)
|
(214 587)
|
(200 331)
|
(248 982)
|
(271 576)
|
(310 042)
|
(368 132)
|
(409 515)
|
(432 633)
|
(461 003)
|
(457 137)
|
(442 207)
|
(454 066)
|
(420 695)
|
(382 263)
|
(381 093)
|
(376 701)
|
(401 589)
|
(416 158)
|
(437 189)
|
(440 628)
|
(457 045)
|
(524 950)
|
(555 739)
|
(586 819)
|
(622 093)
|
(624 553)
|
(620 041)
|
(637 241)
|
(656 775)
|
(665 535)
|
|
| Gross Profit |
100 428
N/A
|
102 198
+2%
|
104 154
+2%
|
110 917
+6%
|
117 592
+6%
|
112 212
-5%
|
117 871
+5%
|
106 085
-10%
|
98 790
-7%
|
102 259
+4%
|
98 607
-4%
|
103 722
+5%
|
100 534
-3%
|
116 404
+16%
|
136 354
+17%
|
154 613
+13%
|
178 532
+15%
|
202 713
+14%
|
199 769
-1%
|
206 612
+3%
|
215 273
+4%
|
215 618
+0%
|
217 711
+1%
|
227 347
+4%
|
207 318
-9%
|
198 783
-4%
|
212 673
+7%
|
238 293
+12%
|
263 077
+10%
|
264 374
+0%
|
276 132
+4%
|
257 739
-7%
|
273 573
+6%
|
295 030
+8%
|
298 418
+1%
|
318 492
+7%
|
344 233
+8%
|
341 029
-1%
|
339 983
0%
|
334 540
-2%
|
301 695
-10%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(61 163)
|
(67 868)
|
(70 679)
|
(71 136)
|
(73 361)
|
(73 771)
|
(74 290)
|
(76 669)
|
(74 530)
|
(81 553)
|
(85 227)
|
(84 276)
|
(89 756)
|
(105 463)
|
(116 224)
|
(104 125)
|
(142 249)
|
(154 966)
|
(159 599)
|
(172 582)
|
(173 449)
|
(175 222)
|
(194 966)
|
(195 570)
|
(188 389)
|
(192 287)
|
(214 088)
|
(203 762)
|
(204 784)
|
(196 854)
|
(204 774)
|
(194 498)
|
(194 647)
|
(204 022)
|
(211 418)
|
(215 220)
|
(217 141)
|
(227 566)
|
(229 235)
|
(234 702)
|
(239 038)
|
|
| Selling, General & Administrative |
(55 041)
|
(63 465)
|
(65 733)
|
(65 184)
|
(66 451)
|
(66 304)
|
(66 249)
|
(68 150)
|
(65 537)
|
(72 020)
|
(75 510)
|
(76 334)
|
(81 293)
|
(93 093)
|
(105 268)
|
(115 186)
|
(131 764)
|
(137 905)
|
(143 876)
|
(152 581)
|
(149 603)
|
(146 995)
|
(148 616)
|
(148 263)
|
(156 379)
|
(159 580)
|
(163 006)
|
(171 973)
|
(175 270)
|
(169 940)
|
(177 132)
|
(170 796)
|
(170 799)
|
(178 923)
|
(182 926)
|
(187 200)
|
(191 938)
|
(201 594)
|
(202 687)
|
(206 936)
|
(210 821)
|
|
| Depreciation & Amortization |
(4 245)
|
(4 402)
|
(4 947)
|
(5 953)
|
(6 911)
|
(7 467)
|
(8 041)
|
(8 518)
|
(8 992)
|
(9 533)
|
(10 220)
|
(10 702)
|
(11 421)
|
(12 370)
|
(10 958)
|
(10 668)
|
(10 487)
|
(17 062)
|
(15 725)
|
(20 002)
|
(23 848)
|
(28 226)
|
(29 831)
|
(30 529)
|
(32 012)
|
(32 707)
|
(29 472)
|
(31 790)
|
(30 450)
|
(26 914)
|
(27 643)
|
(23 702)
|
(22 913)
|
(25 099)
|
(25 439)
|
(24 959)
|
(25 203)
|
(25 972)
|
(26 547)
|
(27 765)
|
(28 217)
|
|
| Other Operating Expenses |
(1 877)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
503
|
2 760
|
2 958
|
0
|
0
|
21 729
|
0
|
0
|
0
|
0
|
0
|
0
|
(16 519)
|
(16 778)
|
0
|
0
|
(21 610)
|
0
|
935
|
0
|
0
|
0
|
(935)
|
0
|
(3 053)
|
(3 062)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
39 265
N/A
|
34 331
-13%
|
33 475
-2%
|
39 782
+19%
|
44 232
+11%
|
38 441
-13%
|
43 583
+13%
|
29 416
-33%
|
24 259
-18%
|
20 705
-15%
|
13 377
-35%
|
19 444
+45%
|
10 777
-45%
|
10 942
+2%
|
20 131
+84%
|
50 489
+151%
|
36 284
-28%
|
47 746
+32%
|
40 169
-16%
|
34 029
-15%
|
41 822
+23%
|
40 396
-3%
|
22 743
-44%
|
31 774
+40%
|
18 927
-40%
|
6 496
-66%
|
(1 418)
N/A
|
34 528
N/A
|
58 292
+69%
|
67 520
+16%
|
71 358
+6%
|
63 240
-11%
|
78 926
+25%
|
91 008
+15%
|
87 000
-4%
|
103 272
+19%
|
127 091
+23%
|
113 463
-11%
|
110 748
-2%
|
99 839
-10%
|
62 656
-37%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3 272)
|
(2 750)
|
(4 128)
|
(1 507)
|
(313)
|
111
|
2 305
|
4 224
|
1 004
|
2 547
|
(2 924)
|
(4 652)
|
25 008
|
(7 411)
|
(483)
|
46
|
(27 537)
|
(160)
|
(3 866)
|
(4 969)
|
(3 444)
|
(10 972)
|
(6 845)
|
(10 552)
|
(16 616)
|
(21 555)
|
(25 340)
|
(23 688)
|
(11 003)
|
31 261
|
35 867
|
55 286
|
57 591
|
17 176
|
22 325
|
10 769
|
51 836
|
63 196
|
61 602
|
52 666
|
3 117
|
|
| Non-Reccuring Items |
0
|
(214)
|
(214)
|
(1 140)
|
(1 307)
|
(2 502)
|
(4 747)
|
(6 077)
|
(6 108)
|
(1 742)
|
0
|
0
|
0
|
21 819
|
21 727
|
0
|
21 360
|
(800)
|
(816)
|
(556)
|
(190)
|
(16 629)
|
0
|
0
|
(16 922)
|
(21 612)
|
0
|
44 700
|
45 491
|
57 461
|
123 405
|
57 102
|
55 832
|
(3 276)
|
0
|
0
|
(2 754)
|
(59 375)
|
(59 469)
|
(60 017)
|
(59 710)
|
|
| Gain/Loss on Disposition of Assets |
232
|
(382)
|
(427)
|
(469)
|
(497)
|
234
|
1 729
|
1 700
|
1 735
|
1 576
|
(895)
|
(177)
|
(162)
|
(573)
|
466
|
(391)
|
(426)
|
(336)
|
(379)
|
(374)
|
(319)
|
(836)
|
(824)
|
(596)
|
(631)
|
(79)
|
(75)
|
(133)
|
(791)
|
17 884
|
30 173
|
30 342
|
30 923
|
12 267
|
(18)
|
(176)
|
(628)
|
(245)
|
(204)
|
164
|
2 770
|
|
| Total Other Income |
915
|
(1 652)
|
(1 577)
|
(224)
|
(349)
|
(5 533)
|
(5 593)
|
(6 196)
|
(6 291)
|
(486)
|
(479)
|
(460)
|
(506)
|
(372)
|
967
|
1 862
|
1 066
|
(474)
|
(1 529)
|
(1 501)
|
(516)
|
(999)
|
(1 617)
|
(2 579)
|
(1 662)
|
(3 819)
|
(3 759)
|
(3 682)
|
(4 295)
|
(989)
|
(1 330)
|
(743)
|
(1 066)
|
(261)
|
1 481
|
361
|
162
|
1 874
|
(3 753)
|
(2 838)
|
(3 616)
|
|
| Pre-Tax Income |
37 139
N/A
|
29 332
-21%
|
27 129
-8%
|
36 443
+34%
|
41 767
+15%
|
30 751
-26%
|
37 275
+21%
|
23 065
-38%
|
14 598
-37%
|
22 599
+55%
|
9 080
-60%
|
14 157
+56%
|
35 118
+148%
|
24 405
-31%
|
42 808
+75%
|
52 006
+21%
|
30 747
-41%
|
45 975
+50%
|
33 579
-27%
|
26 629
-21%
|
37 352
+40%
|
10 961
-71%
|
13 457
+23%
|
18 046
+34%
|
(16 904)
N/A
|
(40 570)
-140%
|
(30 590)
+25%
|
51 727
N/A
|
87 697
+70%
|
173 136
+97%
|
259 473
+50%
|
205 228
-21%
|
222 207
+8%
|
116 912
-47%
|
110 788
-5%
|
114 226
+3%
|
175 707
+54%
|
118 913
-32%
|
108 924
-8%
|
89 812
-18%
|
5 216
-94%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(35 024)
|
(27 505)
|
(26 434)
|
(16 073)
|
(18 218)
|
(10 090)
|
(12 243)
|
(11 033)
|
(7 209)
|
(16 789)
|
(17 397)
|
(12 207)
|
(28 943)
|
(29 115)
|
(28 095)
|
(37 055)
|
(21 328)
|
(22 555)
|
(25 276)
|
(21 674)
|
(30 333)
|
(27 144)
|
(27 876)
|
(33 325)
|
(23 376)
|
(39 772)
|
(39 136)
|
(42 621)
|
(47 848)
|
(39 911)
|
(47 007)
|
(46 075)
|
(48 984)
|
(34 884)
|
(31 328)
|
(31 832)
|
(38 271)
|
(36 229)
|
(36 812)
|
(37 579)
|
(33 480)
|
|
| Income from Continuing Operations |
2 116
|
1 827
|
696
|
20 369
|
23 548
|
20 662
|
25 032
|
12 033
|
7 389
|
5 810
|
(8 319)
|
1 948
|
6 173
|
(4 709)
|
14 712
|
14 950
|
9 419
|
23 420
|
8 303
|
4 954
|
7 018
|
(16 183)
|
(14 421)
|
(15 280)
|
(40 281)
|
(80 341)
|
(69 727)
|
9 105
|
39 848
|
133 225
|
212 467
|
159 153
|
173 222
|
82 029
|
79 460
|
82 394
|
137 436
|
82 683
|
72 112
|
52 234
|
(28 264)
|
|
| Income to Minority Interest |
1 734
|
4 170
|
5 089
|
4 323
|
4 022
|
1 956
|
(322)
|
4 472
|
4 007
|
(1 539)
|
503
|
(4 342)
|
1 091
|
9 037
|
7 588
|
8 206
|
2 570
|
7 175
|
10 146
|
8 910
|
8 800
|
7 081
|
5 885
|
8 621
|
3 700
|
10 185
|
10 225
|
5 402
|
11 701
|
314
|
762
|
2 329
|
(1 566)
|
(2 039)
|
(5 713)
|
(7 856)
|
(5 243)
|
4 614
|
5 896
|
7 627
|
11 140
|
|
| Net Income (Common) |
3 850
N/A
|
5 998
+56%
|
5 785
-4%
|
24 692
+327%
|
27 570
+12%
|
21 699
-21%
|
23 791
+10%
|
15 586
-34%
|
10 478
-33%
|
3 649
-65%
|
(8 438)
N/A
|
(3 016)
+64%
|
6 642
N/A
|
4 328
-35%
|
22 301
+415%
|
23 157
+4%
|
11 989
-48%
|
30 596
+155%
|
18 448
-40%
|
13 863
-25%
|
15 817
+14%
|
(9 101)
N/A
|
(8 535)
+6%
|
(6 658)
+22%
|
(36 580)
-449%
|
(70 156)
-92%
|
(59 502)
+15%
|
14 507
N/A
|
51 549
+255%
|
133 540
+159%
|
213 229
+60%
|
161 482
-24%
|
171 656
+6%
|
79 989
-53%
|
73 747
-8%
|
74 538
+1%
|
132 193
+77%
|
87 297
-34%
|
78 008
-11%
|
59 861
-23%
|
(17 124)
N/A
|
|
| EPS (Diluted) |
183.33
N/A
|
285.61
+56%
|
275.47
-4%
|
1 175.8
+327%
|
1 312.85
+12%
|
1 033.28
-21%
|
1 132.9
+10%
|
708.45
-37%
|
476.27
-33%
|
165.86
-65%
|
-383.54
N/A
|
-137.09
+64%
|
301.9
N/A
|
196.72
-35%
|
1 013.68
+415%
|
1 052.59
+4%
|
521.26
-50%
|
1 330.26
+155%
|
802.08
-40%
|
577.62
-28%
|
687.69
+19%
|
-395.69
N/A
|
-371.08
+6%
|
-289.47
+22%
|
-1 590.43
-449%
|
-3 050.26
-92%
|
-2 587.04
+15%
|
627.4
N/A
|
2 206.81
+252%
|
5 736.39
+160%
|
9 071.09
+58%
|
6 830.3
-25%
|
7 258.56
+6%
|
3 387.52
-53%
|
3 125.75
-8%
|
3 180.14
+2%
|
5 639.96
+77%
|
3 718.44
-34%
|
3 339.62
-10%
|
2 599.91
-22%
|
-748.45
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
