Sindoh Co Ltd
KRX:029530

Watchlist Manager
Sindoh Co Ltd Logo
Sindoh Co Ltd
KRX:029530
Watchlist
Price: 37 300 KRW 0.54% Market Closed
Market Cap: 366.7B KRW
Have any thoughts about
Sindoh Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

357.1B
-5%
Revenue
Growth Rates:
1 Year
-12%
3 Years
+6%
5 Years
-24%
7 Years
-34%
10 Years
-21%
19.5B
-17%
Operating Income
Growth Rates:
1 Year
+27%
3 Years
+88%
5 Years
+169%
7 Years
-32%
10 Years
-
48.1B
-14%
Net Income
Growth Rates:
1 Year
+52%
3 Years
-44%
5 Years
+88%
7 Years
+45%
10 Years
+366%

Earnings Waterfall
Sindoh Co Ltd

Revenue
357.1B KRW
Cost of Revenue
-267.1B KRW
Gross Profit
90B KRW
Operating Expenses
-70.5B KRW
Operating Income
19.5B KRW
Other Expenses
28.5B KRW
Net Income
48.1B KRW

Income Statement
Sindoh 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
451 811
N/A
480 039
+6%
500 427
+4%
499 784
0%
496 363
-1%
500 504
+1%
507 044
+1%
516 234
+2%
507 803
-2%
507 284
0%
502 576
-1%
514 771
+2%
541 220
+5%
558 437
+3%
563 700
+1%
556 523
-1%
557 662
+0%
557 946
+0%
530 259
-5%
511 011
-4%
466 981
-9%
427 065
-9%
407 521
-5%
380 728
-7%
354 839
-7%
335 846
-5%
329 378
-2%
331 739
+1%
337 635
+2%
321 884
-5%
320 104
-1%
322 425
+1%
347 705
+8%
378 187
+9%
400 373
+6%
413 094
+3%
405 295
-2%
395 823
-2%
384 414
-3%
375 991
-2%
357 130
-5%
Gross Profit
Cost of Revenue
(361 033)
(386 144)
(407 775)
(410 152)
(408 794)
(409 930)
(412 060)
(417 965)
(410 759)
(411 068)
(408 661)
(415 325)
(433 051)
(446 358)
(453 426)
(452 011)
(450 099)
(448 714)
(425 431)
(409 823)
(377 326)
(341 818)
(325 010)
(299 032)
(274 749)
(256 401)
(247 209)
(250 365)
(256 010)
(238 871)
(236 400)
(234 038)
(251 335)
(289 537)
(306 216)
(320 301)
(314 036)
(300 827)
(291 676)
(282 534)
(267 098)
Gross Profit
90 779
N/A
93 895
+3%
92 653
-1%
89 634
-3%
87 570
-2%
90 573
+3%
94 984
+5%
98 269
+3%
97 045
-1%
96 216
-1%
93 917
-2%
99 447
+6%
108 169
+9%
112 079
+4%
110 274
-2%
104 512
-5%
107 564
+3%
109 231
+2%
104 828
-4%
101 188
-3%
89 654
-11%
85 247
-5%
82 511
-3%
81 695
-1%
80 089
-2%
79 445
-1%
82 167
+3%
81 373
-1%
81 623
+0%
83 013
+2%
83 704
+1%
88 387
+6%
96 370
+9%
88 649
-8%
94 156
+6%
92 793
-1%
91 259
-2%
94 996
+4%
92 739
-2%
93 456
+1%
90 032
-4%
Operating Income
Operating Expenses
(92 907)
(89 274)
(87 876)
(85 931)
(82 648)
(84 030)
(82 457)
(82 119)
(81 964)
(79 953)
(80 009)
(79 468)
(79 463)
(79 458)
(79 652)
(79 794)
(79 598)
(84 342)
(83 157)
(82 718)
(82 388)
(78 972)
(89 784)
(99 678)
(97 225)
(94 064)
(80 835)
(71 609)
(71 209)
(78 690)
(86 484)
(88 193)
(94 398)
(90 859)
(85 454)
(82 156)
(75 816)
(69 662)
(69 284)
(69 892)
(70 483)
Selling, General & Administrative
(92 907)
(86 336)
(87 877)
(85 933)
(82 649)
(80 379)
(82 457)
(82 119)
(81 964)
(76 775)
(80 009)
(79 468)
(79 463)
(76 627)
(79 652)
(79 795)
(79 600)
(81 973)
(83 158)
(82 719)
(82 388)
(75 644)
(89 785)
(99 677)
(97 224)
(90 956)
(80 145)
(70 234)
(69 281)
(65 696)
(71 924)
(71 053)
(75 312)
(80 322)
(73 416)
(71 705)
(66 108)
(63 065)
(62 654)
(63 564)
(64 331)
Research & Development
0
(153)
0
0
0
(402)
0
0
0
(41)
0
0
0
(25)
0
0
0
(31)
0
0
0
(10)
0
0
0
(65)
(5)
(8)
(10)
(10 347)
(12 668)
(14 676)
(16 144)
(6 793)
(5 450)
(4 296)
(3 777)
(3 675)
(3 544)
(3 516)
(3 360)
Depreciation & Amortization
0
(2 785)
0
0
0
(3 249)
0
0
0
(3 138)
0
0
0
(2 806)
0
0
0
(2 337)
0
0
0
(3 318)
0
0
0
(3 042)
(684)
(1 399)
(1 949)
(2 647)
(2 439)
(2 980)
(3 458)
(3 744)
(4 087)
(3 653)
(3 430)
(2 921)
(3 087)
(2 841)
(2 822)
Other Operating Expenses
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
31
31
0
547
516
516
0
(2 502)
(2 502)
(2 502)
0
0
29
29
Operating Income
(2 129)
N/A
4 621
N/A
4 775
+3%
3 701
-22%
4 921
+33%
6 543
+33%
12 527
+91%
16 150
+29%
15 081
-7%
16 263
+8%
13 909
-14%
19 981
+44%
28 708
+44%
32 622
+14%
30 623
-6%
24 718
-19%
27 965
+13%
24 890
-11%
21 671
-13%
18 469
-15%
7 266
-61%
6 275
-14%
(7 274)
N/A
(17 982)
-147%
(17 135)
+5%
(14 618)
+15%
1 333
N/A
9 764
+633%
10 415
+7%
4 323
-58%
(2 780)
N/A
194
N/A
1 972
+917%
(2 210)
N/A
8 702
N/A
10 638
+22%
15 442
+45%
25 334
+64%
23 454
-7%
23 564
+0%
19 549
-17%
Pre-Tax Income
Interest Income Expense
15 108
15 596
13 919
13 186
12 229
14 034
10 420
9 721
9 193
10 746
8 878
8 842
8 902
2 580
9 499
10 021
10 671
15 487
12 141
12 590
13 014
15 350
12 838
12 373
11 194
(4 445)
15 627
13 718
21 506
21 678
19 382
33 769
48 301
28 641
37 970
36 146
22 719
40 949
44 869
47 225
38 879
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
886
0
0
0
0
0
0
0
(5 494)
0
0
0
516
0
0
0
(2 502)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
17
0
0
0
(693)
0
0
0
12 061
0
0
0
(225)
0
0
0
(376)
0
0
0
(1 764)
0
0
0
433
82
70
93 345
92 803
115 192
121 700
28 626
28 555
6 033
(509)
(776)
(325)
(306)
(343)
(372)
Total Other Income
475
2 120
3 030
4 589
4 952
(280)
1 371
1 089
9 256
899
10 708
13 133
3 887
3 131
1 511
3 949
3 166
2 703
6 783
4 342
7 934
774
5 457
3 769
(1 401)
7 018
(16 461)
(15 600)
(9 855)
9 321
11 106
10 669
8 387
8 113
6 537
7 231
6 509
5 514
4 113
3 137
2 716
Pre-Tax Income
13 454
N/A
22 354
+66%
21 724
-3%
21 476
-1%
22 103
+3%
19 605
-11%
24 320
+24%
26 962
+11%
33 531
+24%
39 969
+19%
33 495
-16%
41 956
+25%
41 496
-1%
38 108
-8%
41 631
+9%
38 688
-7%
41 800
+8%
43 590
+4%
40 593
-7%
35 400
-13%
28 213
-20%
20 635
-27%
11 022
-47%
(1 839)
N/A
(7 341)
-299%
(17 106)
-133%
581
N/A
7 953
+1 269%
115 411
+1 351%
128 642
+11%
142 900
+11%
166 332
+16%
87 286
-48%
60 597
-31%
59 242
-2%
53 505
-10%
43 894
-18%
71 472
+63%
72 131
+1%
73 584
+2%
60 771
-17%
Net Income
Tax Provision
(3 141)
(5 238)
(11 599)
(11 131)
(11 094)
(10 250)
(4 771)
(5 641)
(7 795)
(8 179)
(6 792)
(10 254)
(8 375)
(6 429)
(7 609)
(6 027)
(8 273)
(8 556)
(6 869)
(4 737)
(2 695)
(6 148)
(5 382)
(4 275)
(2 846)
3 690
274
13
(30 021)
(33 204)
(37 750)
(43 140)
(20 165)
(15 581)
(14 083)
(12 698)
(12 282)
(16 488)
(16 586)
(17 843)
(12 710)
Income from Continuing Operations
10 312
17 115
10 125
10 344
11 008
9 355
19 547
21 320
25 735
31 789
26 702
31 701
33 120
31 679
34 023
32 663
33 529
35 034
33 726
30 664
25 519
14 487
5 640
(6 114)
(10 187)
(13 416)
855
7 966
85 390
95 437
105 150
123 192
67 121
45 017
45 159
40 806
31 612
54 984
55 545
55 741
48 062
Net Income (Common)
10 312
N/A
17 115
+66%
10 125
-41%
10 344
+2%
11 008
+6%
9 355
-15%
19 547
+109%
21 320
+9%
25 735
+21%
31 789
+24%
26 702
-16%
31 701
+19%
33 120
+4%
31 679
-4%
34 023
+7%
32 663
-4%
33 529
+3%
35 034
+4%
33 726
-4%
30 664
-9%
25 519
-17%
14 487
-43%
5 640
-61%
(6 114)
N/A
(10 187)
-67%
(13 416)
-32%
855
N/A
7 966
+832%
85 390
+972%
95 437
+12%
105 150
+10%
123 192
+17%
67 121
-46%
45 017
-33%
45 159
+0%
40 806
-10%
31 612
-23%
54 984
+74%
55 545
+1%
55 741
+0%
48 062
-14%
EPS (Diluted)
1 031.2
N/A
1 711.5
+66%
1 012.5
-41%
1 034.4
+2%
1 100.8
+6%
935.5
-15%
1 954.7
+109%
2 132
+9%
2 573.5
+21%
3 178.9
+24%
2 670.2
-16%
3 170.1
+19%
3 312
+4%
3 167.9
-4%
3 402.3
+7%
3 266.3
-4%
3 352.9
+3%
3 503.4
+4%
3 372.6
-4%
3 066.4
-9%
2 551.9
-17%
1 448.7
-43%
564
-61%
-611.4
N/A
-1 018.7
-67%
-1 341.6
-32%
85.5
N/A
814.02
+852%
8 835.5
+985%
9 844.69
+11%
11 172.99
+13%
13 546.75
+21%
7 631.48
-44%
5 006.95
-34%
5 218.94
+4%
4 732.24
-9%
3 666.52
-23%
6 371.12
+74%
6 441.62
+1%
6 464.36
+0%
5 570.91
-14%

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 210,000+ 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.