Samsung Electro-Mechanics Co Ltd
KRX:009150

Watchlist Manager
Samsung Electro-Mechanics Co Ltd Logo
Samsung Electro-Mechanics Co Ltd
KRX:009150
Watchlist
Price: 112 000 KRW 0.36% Market Closed
Market Cap: 8.1T KRW
Have any thoughts about
Samsung Electro-Mechanics Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Samsung Electro-Mechanics Co Ltd

Revenue
12.7T KRW
Cost of Revenue
-10.4T KRW
Gross Profit
2.4T KRW
Operating Expenses
-1.5T KRW
Operating Income
910.7B KRW
Other Expenses
-237.2B KRW
Net Income
673.5B KRW

Income Statement
Samsung Electro-Mechanics Co Ltd

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
6 235 157
N/A
6 100 447
-2%
6 075 613
0%
6 266 233
+3%
6 389 594
+2%
6 176 258
-3%
6 177 998
+0%
6 192 291
+0%
6 050 019
-2%
6 033 040
0%
5 999 172
-1%
6 092 667
+2%
6 466 538
+6%
6 838 474
+6%
7 286 783
+7%
7 386 674
+1%
7 906 710
+7%
8 002 008
+1%
8 045 526
+1%
8 152 735
+1%
8 007 440
-2%
7 718 298
-4%
7 789 315
+1%
7 684 544
-1%
7 756 561
+1%
8 208 738
+6%
8 356 221
+2%
9 019 516
+8%
9 279 406
+3%
9 675 036
+4%
9 778 941
+1%
9 759 042
0%
9 595 005
-2%
9 424 552
-2%
8 829 549
-6%
8 594 465
-3%
8 571 656
0%
8 909 448
+4%
9 511 974
+7%
12 477 956
+31%
12 732 333
+2%
Gross Profit
Cost of Revenue
(5 272 474)
(5 065 011)
(4 967 177)
(5 067 453)
(5 056 141)
(4 864 707)
(4 921 751)
(4 983 545)
(4 954 473)
(5 006 277)
(4 990 833)
(5 036 201)
(5 272 235)
(5 430 060)
(5 672 518)
(5 583 851)
(5 679 751)
(5 514 609)
(5 461 967)
(5 589 925)
(5 704 162)
(5 730 020)
(5 892 898)
(5 929 808)
(5 950 196)
(6 268 998)
(6 352 123)
(6 759 488)
(6 884 479)
(7 127 098)
(7 125 184)
(7 088 064)
(7 072 579)
(7 161 406)
(6 857 570)
(6 776 783)
(6 866 557)
(7 188 574)
(7 703 908)
(10 159 230)
(10 350 128)
Gross Profit
962 683
N/A
1 035 437
+8%
1 108 436
+7%
1 198 781
+8%
1 333 454
+11%
1 311 552
-2%
1 256 248
-4%
1 208 746
-4%
1 095 545
-9%
1 026 764
-6%
1 008 337
-2%
1 056 464
+5%
1 194 302
+13%
1 408 415
+18%
1 614 264
+15%
1 802 822
+12%
2 226 958
+24%
2 487 399
+12%
2 583 559
+4%
2 562 810
-1%
2 303 278
-10%
1 988 278
-14%
1 896 417
-5%
1 754 736
-7%
1 806 365
+3%
1 939 740
+7%
2 004 098
+3%
2 260 028
+13%
2 394 927
+6%
2 547 938
+6%
2 653 757
+4%
2 670 978
+1%
2 522 426
-6%
2 263 146
-10%
1 971 979
-13%
1 817 682
-8%
1 705 099
-6%
1 720 874
+1%
1 808 066
+5%
2 318 726
+28%
2 382 205
+3%
Operating Income
Operating Expenses
(971 187)
(970 487)
(989 981)
(1 010 960)
(1 010 216)
(1 010 219)
(1 000 984)
(1 028 535)
(1 004 027)
(1 002 364)
(1 022 184)
(996 065)
(1 041 584)
(1 102 210)
(1 201 739)
(1 232 012)
(1 314 803)
(1 337 463)
(1 365 782)
(1 388 040)
(1 383 794)
(1 247 354)
(1 231 786)
(1 157 892)
(1 096 267)
(1 110 609)
(1 009 583)
(1 022 174)
(1 003 727)
(1 061 065)
(1 089 821)
(1 086 289)
(1 082 594)
(1 080 310)
(1 059 633)
(1 060 464)
(1 074 853)
(1 081 451)
(1 162 702)
(1 448 908)
(1 471 504)
Selling, General & Administrative
(617 825)
(597 369)
(619 564)
(630 317)
(639 062)
(667 892)
(663 317)
(709 914)
(700 715)
(674 544)
(672 824)
(649 840)
(677 304)
(725 922)
(761 079)
(770 384)
(825 006)
(823 306)
(821 475)
(856 482)
(827 338)
(725 574)
(727 144)
(657 563)
(612 076)
(628 422)
(548 455)
(533 581)
(511 524)
(534 912)
(527 578)
(515 194)
(507 722)
(521 254)
(511 050)
(519 180)
(519 326)
(522 918)
(544 900)
(700 190)
(711 503)
Research & Development
(327 112)
(340 239)
(341 759)
(345 429)
(334 799)
(303 945)
(293 231)
(277 016)
(262 059)
(288 525)
(286 740)
(299 121)
(314 077)
(321 409)
(362 187)
(405 013)
(430 560)
(454 040)
(459 905)
(445 571)
(472 355)
(463 480)
(448 952)
(446 897)
(433 095)
(433 933)
(421 183)
(453 926)
(464 458)
(526 153)
(537 878)
(545 622)
(544 539)
(518 369)
(509 275)
(502 651)
(520 608)
(528 065)
(551 087)
(702 361)
(709 838)
Depreciation & Amortization
(31 239)
(32 880)
(33 645)
(35 214)
(36 355)
(38 383)
(40 582)
(41 606)
(41 253)
(39 295)
(41 745)
(44 981)
(50 040)
(54 880)
(56 327)
(56 617)
(59 239)
(60 117)
(63 924)
(65 529)
(63 644)
(58 300)
(55 454)
(53 195)
(50 858)
(48 255)
(38 408)
(33 130)
(26 208)
0
(24 364)
(25 473)
(30 334)
(40 687)
(39 308)
(38 634)
(34 919)
(30 468)
(32 396)
(46 357)
(50 163)
Other Operating Expenses
4 989
0
4 987
0
0
0
(3 854)
0
0
0
(20 875)
(2 123)
(163)
0
(22 146)
0
0
0
(20 478)
(20 458)
(20 457)
0
(236)
(237)
(238)
0
(1 537)
(1 537)
(1 537)
0
0
0
0
0
0
0
0
0
(34 319)
0
0
Operating Income
(8 504)
N/A
64 949
N/A
118 456
+82%
187 821
+59%
323 239
+72%
301 332
-7%
255 265
-15%
180 212
-29%
91 519
-49%
24 399
-73%
(13 846)
N/A
60 401
N/A
152 719
+153%
306 204
+101%
412 527
+35%
570 811
+38%
912 156
+60%
1 149 936
+26%
1 217 778
+6%
1 174 771
-4%
919 485
-22%
740 924
-19%
664 631
-10%
596 845
-10%
710 099
+19%
829 131
+17%
994 515
+20%
1 237 853
+24%
1 391 199
+12%
1 486 873
+7%
1 563 936
+5%
1 584 689
+1%
1 439 832
-9%
1 182 836
-18%
912 346
-23%
757 218
-17%
630 246
-17%
639 424
+1%
645 364
+1%
869 819
+35%
910 701
+5%
Pre-Tax Income
Interest Income Expense
(32 187)
1 075 033
1 077 350
1 175 169
1 186 891
99 460
103 797
7 963
(2 234)
(11 794)
(29 981)
(51 242)
(48 015)
(25 952)
(11 094)
(34 824)
(64 823)
(60 708)
(73 938)
(72 310)
(56 904)
(61 089)
(52 815)
(48 606)
(34 989)
(31 992)
(20 520)
(2 093)
16 947
29 278
40 514
80 319
133 976
(5 927)
(15 480)
(61 883)
(116 552)
(32 601)
4 820
89 491
(4 364)
Non-Reccuring Items
(2 157)
(235 683)
(233 259)
(233 716)
(232 585)
(3 855)
0
(22 258)
(22 197)
(20 875)
0
0
(1 964)
(22 147)
0
(22 004)
(21 952)
(20 480)
0
0
0
(239)
0
0
0
(1 537)
0
0
0
0
0
(0)
0
0
0
(35 626)
(35 287)
(34 319)
0
1 307
968
Gain/Loss on Disposition of Assets
(5 513)
(10 648)
(11 195)
(12 092)
(9 890)
8 921
12 813
48 811
47 384
32 299
27 142
(7 898)
(10 215)
(9 611)
(7 938)
(8 951)
(8 044)
(10 833)
(11 199)
(9 807)
3 168
7 976
3 710
1 658
(11 441)
(16 711)
(17 031)
(14 708)
(11 602)
(1 061)
1 792
1 995
1 578
2 356
(445)
(6 390)
(6 939)
(7 807)
(8 853)
(4 401)
(5 284)
Total Other Income
(12 360)
(77 412)
(84 344)
(86 172)
(82 883)
(39 067)
(36 838)
(29 362)
(31 105)
8 054
15 105
20 288
22 442
5 055
822
6 976
4 331
27 320
25 796
25 165
19 202
8 524
11 155
3 512
15 136
4 041
3 111
(11 478)
(15 046)
(23 781)
(25 127)
(17 968)
(18 989)
7 563
6 415
10 020
3 647
(21 485)
(21 675)
(26 039)
(20 759)
Pre-Tax Income
(60 722)
N/A
816 239
N/A
867 010
+6%
1 031 011
+19%
1 184 773
+15%
366 791
-69%
335 037
-9%
185 367
-45%
83 368
-55%
32 083
-62%
(1 580)
N/A
21 550
N/A
114 967
+433%
253 548
+121%
394 316
+56%
512 006
+30%
821 667
+60%
1 085 234
+32%
1 158 437
+7%
1 117 818
-4%
884 949
-21%
696 095
-21%
626 680
-10%
553 408
-12%
678 804
+23%
782 932
+15%
960 073
+23%
1 209 573
+26%
1 381 498
+14%
1 491 309
+8%
1 581 114
+6%
1 649 035
+4%
1 556 397
-6%
1 186 828
-24%
902 835
-24%
663 340
-27%
475 115
-28%
543 210
+14%
619 656
+14%
930 176
+50%
881 261
-5%
Net Income
Tax Provision
14 965
(127 277)
(139 031)
(162 950)
(193 640)
(44 563)
(37 304)
(26 092)
(6 261)
(9 168)
(7 674)
(12 373)
(35 117)
(76 292)
(105 622)
(129 831)
(238 775)
(280 375)
(290 016)
(296 702)
(216 090)
(71 126)
(56 333)
(19 300)
(31 137)
(167 160)
(224 746)
(278 611)
(330 515)
(413 648)
(427 922)
(445 005)
(438 823)
(164 122)
(82 915)
(11 715)
68 130
(84 846)
(94 491)
(156 545)
(142 921)
Income from Continuing Operations
(45 757)
688 962
727 978
868 059
991 132
322 228
297 732
159 275
77 106
22 914
(9 255)
9 176
79 849
177 256
288 694
382 175
582 892
804 859
868 422
821 117
668 860
624 970
570 347
534 109
647 667
615 772
735 327
930 962
1 050 983
1 077 661
1 153 192
1 204 030
1 117 574
1 022 706
819 920
651 625
543 245
458 364
525 165
773 631
738 341
Income to Minority Interest
(5 932)
(6 208)
(8 480)
(8 545)
(11 580)
(9 455)
(9 795)
(9 245)
(9 032)
(8 207)
(5 132)
(6 722)
(7 733)
(15 517)
(17 941)
(22 795)
(28 622)
(28 777)
(27 406)
(21 174)
(18 578)
(15 126)
(12 894)
(16 279)
(20 178)
(19 834)
(28 530)
(34 281)
(29 591)
(22 249)
(18 867)
(8 098)
481
(12 968)
(13 199)
(18 552)
(31 401)
(27 525)
(24 195)
(29 626)
(29 258)
Net Income (Common)
(101 018)
N/A
484 068
N/A
517 851
+7%
504 630
-3%
564 015
+12%
10 630
-98%
5 320
-50%
21 062
+296%
31 920
+52%
14 015
-56%
(13 981)
N/A
2 224
N/A
69 254
+3 014%
155 493
+125%
260 388
+67%
345 667
+33%
505 221
+46%
631 317
+25%
649 210
+3%
823 986
+27%
694 886
-16%
494 733
-29%
496 902
+0%
242 452
-51%
364 360
+50%
581 012
+59%
678 353
+17%
856 400
+26%
971 220
+13%
858 599
-12%
937 687
+9%
992 593
+6%
917 690
-8%
943 377
+3%
747 078
-21%
584 772
-22%
473 004
-19%
406 844
-14%
478 546
+18%
712 283
+49%
673 475
-5%
EPS (Diluted)
-1 346.9
N/A
6 454.24
N/A
7 093.84
+10%
6 912.73
-3%
7 726.23
+12%
145.61
-98%
72.87
-50%
288.52
+296%
437.26
+52%
191.98
-56%
-191.52
N/A
30.46
N/A
948.68
+3 015%
2 130.04
+125%
3 566.95
+67%
4 735.16
+33%
6 920.83
+46%
8 648.17
+25%
8 893.28
+3%
11 287.47
+27%
9 518.98
-16%
6 777.16
-29%
6 806.87
+0%
3 321.26
-51%
4 991.23
+50%
7 959.06
+59%
9 292.5
+17%
11 780.94
+27%
13 360.44
+13%
11 811.18
-12%
12 899.14
+9%
13 654.45
+6%
12 624.06
-8%
12 977.42
+3%
10 277.06
-21%
8 044.32
-22%
6 506.8
-19%
5 596.68
-14%
6 583.04
+18%
9 798.42
+49%
9 264.56
-5%

See Also

Discover More