S

SeAH Besteel Holdings Corp
KRX:001430

Watchlist Manager
SeAH Besteel Holdings Corp
KRX:001430
Watchlist
Price: 20 600 KRW 1.48% Market Closed
Market Cap: 738.8B KRW
Have any thoughts about
SeAH Besteel Holdings Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.7T
-2%
Revenue
Growth Rates:
1 Year
-14%
3 Years
+9%
5 Years
+21%
7 Years
+26%
10 Years
+67%
99.4B
-21%
Operating Income
Growth Rates:
1 Year
-50%
3 Years
-
5 Years
+954%
7 Years
-45%
10 Years
-35%
64.3B
-25%
Net Income
Growth Rates:
1 Year
-42%
3 Years
-
5 Years
-
7 Years
-48%
10 Years
-42%

Earnings Waterfall
SeAH Besteel Holdings Corp

Revenue
3.7T KRW
Cost of Revenue
-3.4T KRW
Gross Profit
323.3B KRW
Operating Expenses
-223.9B KRW
Operating Income
99.4B KRW
Other Expenses
-35.1B KRW
Net Income
64.3B KRW

Income Statement
SeAH Besteel Holdings Corp

Rotate your device to view
Income Statement
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
2 210 194
N/A
2 202 367
0%
2 183 691
-1%
2 343 098
+7%
2 466 833
+5%
2 526 726
+2%
2 596 296
+3%
2 511 748
-3%
2 476 653
-1%
2 531 112
+2%
2 657 243
+5%
2 785 670
+5%
2 935 079
+5%
3 055 345
+4%
3 153 781
+3%
3 203 350
+2%
3 263 725
+2%
3 278 056
+0%
3 223 151
-2%
3 167 719
-2%
3 049 347
-4%
2 936 506
-4%
2 861 085
-3%
2 640 780
-8%
2 503 484
-5%
2 535 776
+1%
2 654 846
+5%
3 049 371
+15%
3 385 169
+11%
3 651 103
+8%
3 907 205
+7%
4 101 232
+5%
4 272 757
+4%
4 386 333
+3%
4 439 050
+1%
4 394 404
-1%
4 275 807
-3%
4 083 481
-4%
3 909 285
-4%
3 771 458
-4%
3 694 540
-2%
Gross Profit
Cost of Revenue
(1 970 773)
(1 938 207)
(1 889 694)
(2 014 166)
(2 116 874)
(2 192 526)
(2 282 692)
(2 228 353)
(2 222 142)
(2 271 770)
(2 384 296)
(2 500 617)
(2 625 306)
(2 736 768)
(2 844 215)
(2 916 857)
(3 003 989)
(3 087 956)
(3 053 648)
(3 008 447)
(2 910 711)
(2 765 759)
(2 693 842)
(2 476 468)
(2 359 321)
(2 402 692)
(2 492 649)
(2 808 689)
(3 052 469)
(3 257 323)
(3 501 498)
(3 708 666)
(3 897 192)
(4 040 502)
(4 057 070)
(4 000 218)
(3 874 487)
(3 677 434)
(3 549 546)
(3 430 507)
(3 371 220)
Gross Profit
239 422
N/A
264 160
+10%
293 997
+11%
328 931
+12%
349 957
+6%
334 200
-5%
313 604
-6%
283 395
-10%
254 512
-10%
259 341
+2%
272 947
+5%
285 052
+4%
309 772
+9%
318 577
+3%
309 564
-3%
286 492
-7%
259 736
-9%
190 100
-27%
169 504
-11%
159 273
-6%
138 636
-13%
170 748
+23%
167 243
-2%
164 312
-2%
144 163
-12%
133 084
-8%
162 197
+22%
240 682
+48%
332 700
+38%
393 780
+18%
405 707
+3%
392 567
-3%
375 565
-4%
345 831
-8%
381 980
+10%
394 186
+3%
401 321
+2%
406 047
+1%
359 739
-11%
340 951
-5%
323 319
-5%
Operating Income
Operating Expenses
(86 787)
(88 904)
(95 312)
(102 262)
(110 910)
(111 908)
(116 161)
(116 591)
(116 749)
(115 878)
(121 578)
(123 273)
(128 585)
(130 053)
(130 729)
(132 022)
(133 680)
(134 238)
(135 172)
(132 553)
(129 202)
(126 978)
(129 181)
(132 292)
(130 866)
(136 416)
(427 190)
(430 950)
(438 781)
(155 826)
(171 200)
(188 281)
(216 955)
(218 154)
(224 334)
(217 791)
(202 746)
(210 182)
(214 531)
(214 672)
(223 916)
Selling, General & Administrative
(76 187)
(78 195)
(84 311)
(91 081)
(95 769)
(99 619)
(99 096)
(99 419)
(99 698)
(103 375)
(107 830)
(109 901)
(115 230)
(118 418)
(119 153)
(120 787)
(122 757)
(122 757)
(121 097)
(120 968)
(117 245)
(115 324)
(116 909)
(119 622)
(117 990)
(123 043)
(125 444)
(128 953)
(136 226)
(141 400)
(149 130)
(166 344)
(195 059)
(203 015)
(208 897)
(201 632)
(186 561)
(193 826)
(197 279)
(198 038)
(197 979)
Research & Development
(6 466)
(6 527)
(6 786)
(6 726)
(7 049)
(7 442)
(7 587)
(7 973)
(7 976)
(7 760)
(7 614)
(7 596)
(7 708)
(7 661)
(7 860)
(7 597)
(7 438)
(7 574)
(7 206)
(7 286)
(7 257)
(6 909)
(7 004)
(6 612)
(6 134)
(5 998)
(5 745)
(5 826)
(6 364)
(6 532)
(6 523)
(6 400)
(6 234)
(6 970)
(7 369)
(7 691)
(7 775)
(6 853)
(6 904)
(6 455)
(5 984)
Depreciation & Amortization
(4 132)
(4 182)
(4 215)
(4 455)
(4 661)
(4 847)
(5 014)
(4 974)
(4 850)
(4 742)
(4 672)
(4 314)
(4 186)
(3 974)
(3 716)
(3 639)
(3 487)
(3 908)
(4 092)
(4 299)
(4 699)
(4 746)
(5 267)
(6 058)
(6 741)
(7 374)
(7 715)
(7 885)
(7 907)
(7 895)
(7 963)
(7 953)
(8 078)
(8 169)
(8 069)
(8 468)
(8 361)
(9 503)
(10 348)
(10 180)
(10 479)
Other Operating Expenses
0
0
0
0
(3 431)
0
(4 464)
(4 225)
(4 225)
0
(1 462)
(1 462)
(1 461)
0
0
0
0
0
(2 777)
0
0
0
0
0
0
0
(288 286)
(288 286)
(288 285)
0
(7 584)
(7 584)
(7 584)
0
0
0
(49)
0
0
0
(9 475)
Operating Income
152 635
N/A
175 256
+15%
198 685
+13%
226 670
+14%
239 049
+5%
222 292
-7%
197 443
-11%
166 803
-16%
137 761
-17%
143 464
+4%
151 368
+6%
161 780
+7%
181 188
+12%
188 524
+4%
178 835
-5%
154 468
-14%
126 053
-18%
55 862
-56%
34 330
-39%
26 720
-22%
9 435
-65%
43 769
+364%
38 063
-13%
32 020
-16%
13 297
-58%
(3 333)
N/A
(264 993)
-7 851%
(190 267)
+28%
(106 082)
+44%
237 954
N/A
234 507
-1%
204 286
-13%
158 611
-22%
127 677
-20%
157 646
+23%
176 394
+12%
198 574
+13%
195 865
-1%
145 208
-26%
126 279
-13%
99 403
-21%
Pre-Tax Income
Interest Income Expense
(15 208)
(13 021)
(14 297)
(16 617)
(19 588)
(25 779)
(17 978)
(18 411)
(11 582)
(5 927)
(19 012)
(10 007)
(13 454)
(21 059)
(9 185)
(19 509)
(24 280)
(19 880)
(24 740)
(20 408)
(14 753)
(13 941)
(13 516)
(16 156)
(20 398)
(23 774)
(21 883)
(16 663)
(8 882)
565
2 302
3 879
14 031
(14 518)
(18 040)
(34 006)
(51 271)
(40 489)
(40 153)
(27 127)
(34 215)
Non-Reccuring Items
0
(2 185)
(3 192)
(3 431)
0
(5 471)
0
0
0
(1 460)
0
0
0
0
0
(2 779)
(2 779)
(2 779)
0
0
0
0
0
0
0
(288 285)
0
0
0
(7 584)
0
0
0
0
(48)
(49)
0
(9 510)
(9 511)
(9 475)
0
Gain/Loss on Disposition of Assets
27
5
12
(687)
(806)
(760)
(911)
(351)
(414)
(1 037)
(1 048)
(780)
(2 179)
(2 290)
(2 140)
(2 269)
(732)
(52)
(165)
(136)
(167)
(668)
(781)
(1 058)
(1 082)
(472)
(260)
86
(23)
(59)
174
202
(1)
(524)
3 167
3 534
3 582
3 565
(445)
(1 685)
(1 238)
Total Other Income
4 743
3 558
25 623
24 166
23 517
24 861
1 909
1 710
(1 530)
(2 221)
(1 843)
2 456
5 827
8 156
7 771
(1 843)
(1 720)
(3 621)
(3 890)
872
1 188
1 270
98
2 996
9 069
944
2 390
695
(5 485)
1 963
2 331
2 131
2 633
3 031
1 555
1 580
559
5 853
7 034
8 065
9 258
Pre-Tax Income
142 199
N/A
163 613
+15%
206 832
+26%
230 102
+11%
242 172
+5%
215 143
-11%
180 464
-16%
149 751
-17%
124 236
-17%
132 819
+7%
129 466
-3%
153 449
+19%
171 380
+12%
173 331
+1%
175 281
+1%
128 066
-27%
96 541
-25%
29 530
-69%
5 535
-81%
7 048
+27%
(4 298)
N/A
30 430
N/A
23 862
-22%
17 800
-25%
885
-95%
(314 920)
N/A
(284 745)
+10%
(206 149)
+28%
(120 471)
+42%
232 840
N/A
239 314
+3%
210 498
-12%
175 274
-17%
115 667
-34%
144 279
+25%
147 453
+2%
151 443
+3%
155 284
+3%
102 133
-34%
96 057
-6%
73 208
-24%
Net Income
Tax Provision
(32 149)
(39 919)
(46 742)
(53 527)
(57 347)
(50 095)
(47 739)
(34 869)
(27 472)
(28 164)
(22 854)
(32 938)
(38 008)
(36 181)
(37 518)
(28 336)
(21 508)
(4 720)
(1 511)
(4 304)
887
(11 412)
2 461
(2 570)
(1 406)
69 531
56 168
46 262
26 277
(49 171)
(56 361)
(37 386)
(30 485)
(27 356)
(33 337)
(46 944)
(42 382)
(29 293)
(16 738)
(11 865)
(9 392)
Income from Continuing Operations
110 051
123 694
160 092
176 577
184 826
165 048
132 725
114 882
96 764
104 655
106 612
120 511
133 373
137 150
137 765
99 732
75 033
24 810
4 024
2 744
(3 409)
19 017
26 325
15 232
(520)
(245 389)
(228 577)
(159 887)
(94 193)
183 669
182 953
173 112
144 789
88 311
110 942
100 510
109 061
125 991
85 395
84 192
63 816
Income to Minority Interest
0
0
0
(6 791)
(12 429)
(14 139)
(17 660)
(16 607)
(15 288)
(15 954)
(16 213)
(12 760)
(9 569)
(10 445)
(9 597)
(8 510)
(8 040)
(3 818)
95
819
235
(1 982)
(4 241)
0
(1 756)
(426)
1 232
1 686
1 503
2 215
2 407
2 675
2 749
2 666
2 724
2 460
2 361
2 267
1 702
1 200
476
Net Income (Common)
110 051
N/A
123 694
+12%
160 092
+29%
169 786
+6%
172 397
+2%
150 909
-12%
115 066
-24%
98 276
-15%
81 477
-17%
88 701
+9%
90 399
+2%
107 750
+19%
123 803
+15%
126 705
+2%
128 167
+1%
91 222
-29%
66 993
-27%
20 992
-69%
4 206
-80%
3 695
-12%
(3 072)
N/A
17 207
N/A
22 532
+31%
11 868
-47%
(1 843)
N/A
(245 903)
-13 243%
(227 795)
+7%
(158 652)
+30%
(93 141)
+41%
185 884
N/A
185 359
0%
175 787
-5%
147 538
-16%
90 976
-38%
113 665
+25%
102 970
-9%
111 422
+8%
128 258
+15%
87 096
-32%
85 392
-2%
64 293
-25%
EPS (Diluted)
3 056.97
N/A
3 435.94
+12%
4 447
+29%
4 716.27
+6%
4 788.8
+2%
4 191.91
-12%
3 196.27
-24%
2 729.88
-15%
2 263.25
-17%
2 463.91
+9%
2 511.08
+2%
2 993.05
+19%
3 438.97
+15%
3 519.58
+2%
3 560.19
+1%
2 533.94
-29%
1 860.91
-27%
583.11
-69%
116.83
-80%
102.63
-12%
-80.84
N/A
477.97
N/A
625.88
+31%
329.66
-47%
-51.19
N/A
-6 830.63
-13 244%
-6 327.63
+7%
-4 463.22
+29%
-2 621.06
+41%
5 231.23
N/A
5 251.09
+0%
4 984.31
-5%
3 847.26
-23%
2 572
-33%
3 168.94
+23%
2 871.13
-9%
3 106.96
+8%
3 576.43
+15%
2 425.94
-32%
2 381.97
-2%
1 795.71
-25%

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 211,100+ 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 Wide Economic Moat 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.