Saramin Co.,Ltd. (KOSDAQ:143240)
South Korea flag South Korea · Delayed Price · Currency is KRW
14,100
+170 (1.22%)
At close: May 28, 2025, 3:30 PM KST

Saramin Income Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Operating Revenue
125,651128,381131,544148,935129,01396,295
Upgrade
Revenue
125,651128,381131,544148,935129,01396,295
Upgrade
Revenue Growth (YoY)
-4.30%-2.40%-11.68%15.44%33.98%2.92%
Upgrade
Cost of Revenue
147.74147.74106.3896.4464.0353.19
Upgrade
Gross Profit
125,504128,233131,437148,838128,94996,242
Upgrade
Selling, General & Admin
102,469102,209101,578104,62886,19368,743
Upgrade
Other Operating Expenses
344.45249.28282.51286.08223.55156.61
Upgrade
Operating Expenses
107,553106,969106,173108,25089,86372,175
Upgrade
Operating Income
17,95021,26425,26440,58839,08624,067
Upgrade
Interest Expense
-174.13-174.13-287.4-227.01-34.67-43.7
Upgrade
Interest & Investment Income
2,6342,6342,2821,1842,3571,359
Upgrade
Earnings From Equity Investments
-91.26244.36--32.021,826
Upgrade
Currency Exchange Gain (Loss)
-1.14-1.141.09-3.080.81193.27
Upgrade
Other Non Operating Income (Expenses)
791.49594.85-13.9-286.75202.17822.89
Upgrade
EBT Excluding Unusual Items
21,10924,56127,24641,25541,64328,225
Upgrade
Gain (Loss) on Sale of Investments
-8,083-8,083-4,023-3,97478.01-138.41
Upgrade
Gain (Loss) on Sale of Assets
-432.29-432.29-22.25-86.39-1.92-0.93
Upgrade
Asset Writedown
-824.16-824.16-70.75--1,145-705.49
Upgrade
Pretax Income
11,77015,22223,13137,19540,57427,380
Upgrade
Income Tax Expense
2,0832,8744,5137,9288,7525,760
Upgrade
Earnings From Continuing Operations
9,68612,34818,61829,26731,82221,620
Upgrade
Minority Interest in Earnings
235.6243.13295.9298.98246.5693.48
Upgrade
Net Income
9,92212,59118,91429,36632,06821,714
Upgrade
Net Income to Common
9,92212,59118,91429,36632,06821,714
Upgrade
Net Income Growth
-46.73%-33.43%-35.59%-8.43%47.69%-14.72%
Upgrade
Shares Outstanding (Basic)
111111111111
Upgrade
Shares Outstanding (Diluted)
111111111111
Upgrade
Shares Change (YoY)
-0.97%-0.45%-1.94%-0.00%0.22%0.38%
Upgrade
EPS (Basic)
922.271161.841740.122656.212901.551965.45
Upgrade
EPS (Diluted)
922.271161.841737.002645.002889.001960.00
Upgrade
EPS Growth
-46.20%-33.11%-34.33%-8.45%47.40%-15.04%
Upgrade
Free Cash Flow
11,99220,15019,48234,68543,02019,872
Upgrade
Free Cash Flow Per Share
1114.711859.331789.563124.293875.031793.86
Upgrade
Dividend Per Share
500.000500.000----
Upgrade
Gross Margin
99.88%99.89%99.92%99.94%99.95%99.94%
Upgrade
Operating Margin
14.29%16.56%19.21%27.25%30.30%24.99%
Upgrade
Profit Margin
7.90%9.81%14.38%19.72%24.86%22.55%
Upgrade
Free Cash Flow Margin
9.54%15.70%14.81%23.29%33.35%20.64%
Upgrade
EBITDA
22,56025,62529,48443,89742,43627,296
Upgrade
EBITDA Margin
17.95%19.96%22.41%29.47%32.89%28.35%
Upgrade
D&A For EBITDA
4,6104,3614,2203,3093,3503,229
Upgrade
EBIT
17,95021,26425,26440,58839,08624,067
Upgrade
EBIT Margin
14.29%16.56%19.21%27.25%30.30%24.99%
Upgrade
Effective Tax Rate
17.70%18.88%19.51%21.32%21.57%21.04%
Upgrade
Advertising Expenses
-4,5176,8278,5283,9283,398
Upgrade
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.