Samsung Electro-Mechanics Co., Ltd. (KRX:009150)
South Korea · Delayed Price · Currency is KRW 1,458,000
+37,000 (2.60%)
At close: Aug 31, 2026
Samsung Electro-Mechanics Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 12,457,499 | 11,314,459 | 10,294,103 | 8,892,412 | 9,424,552 | 9,675,036 |
Other Revenue | -0 | - | - | -0 | - | - |
| 12,457,499 | 11,314,459 | 10,294,103 | 8,892,412 | 9,424,552 | 9,675,036 | |
Revenue Growth | 17.18% | 9.91% | 15.76% | -5.65% | -2.59% | 24.79% |
Cost of Revenue | 9,749,586 | 9,037,091 | 8,334,880 | 7,173,052 | 7,161,406 | 7,127,098 |
Gross Profit | 2,707,913 | 2,277,368 | 1,959,223 | 1,719,360 | 2,263,146 | 2,547,938 |
Selling, General & Admin | 694,871 | 660,396 | 600,305 | 519,452 | 521,254 | 510,602 |
Research & Development | 744,248 | 658,672 | 580,404 | 509,233 | 518,369 | 526,153 |
Other Operating Expenses | -0 | -0 | 0 | - | -0 | -0 |
Operating Expenses | 1,487,048 | 1,364,037 | 1,224,217 | 1,058,784 | 1,080,310 | 1,061,065 |
Operating Income | 1,220,866 | 913,331 | 735,006 | 660,576 | 1,182,836 | 1,486,873 |
Interest Expense | -90,608 | -76,418 | -72,690 | -67,685 | -46,306 | -39,757 |
Interest & Investment Income | 79,076 | 72,775 | 72,378 | 52,728 | 29,626 | 9,472 |
Earnings From Equity Investments | -2,796 | 689.92 | -952.11 | -3,629 | -2,916 | 10,354 |
Currency Exchange Gain (Loss) | 112,150 | -29,148 | 115,155 | -18,119 | 12,811 | 49,139 |
Other Non Operating Income (Expenses) | -10,998 | 22,650 | -41,707 | -17,973 | 7,563 | -23,781 |
EBT Excluding Unusual Items | 1,307,689 | 903,880 | 807,189 | 605,897 | 1,183,613 | 1,492,300 |
Gain (Loss) on Sale of Investments | -5,143 | -5,143 | -4,623 | 543.97 | 858.92 | 70.72 |
Gain (Loss) on Sale of Assets | -2,288 | -2,905 | -5,270 | -7,331 | 2,356 | -1,061 |
Asset Writedown | 35.51 | - | - | -35,872 | - | - |
Pretax Income | 1,300,293 | 895,831 | 797,296 | 563,238 | 1,186,828 | 1,491,309 |
Income Tax Expense | 266,570 | 163,599 | 132,346 | 85,855 | 164,122 | 413,648 |
Earnings From Continuing Operations | 1,033,723 | 732,232 | 664,950 | 477,382 | 1,022,706 | 1,077,661 |
Earnings From Discontinued Operations | -583.2 | -1,242 | 38,265 | -26,900 | -29,187 | -162,228 |
Net Income to Company | 1,033,140 | 730,990 | 703,216 | 450,482 | 993,519 | 915,432 |
Minority Interest in Earnings | -25,611 | -24,876 | -24,086 | -27,525 | -12,968 | -22,987 |
Net Income | 1,007,529 | 706,113 | 679,130 | 422,957 | 980,552 | 892,445 |
Net Income to Common | 1,007,529 | 706,113 | 679,130 | 422,957 | 980,552 | 892,445 |
Net Income Growth | 71.63% | 3.97% | 60.57% | -56.87% | 9.87% | 47.77% |
Shares Outstanding (Basic) | 76 | 76 | 76 | 76 | 76 | 76 |
Shares Outstanding (Diluted) | 76 | 76 | 76 | 76 | 76 | 76 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 13336.41 | 9346.64 | 8989.47 | 5598.57 | 12979.32 | 11813.07 |
EPS (Diluted) | 13336.41 | 9346.64 | 8989.47 | 5598.57 | 12979.32 | 11813.07 |
EPS Growth | 71.63% | 3.97% | 60.57% | -56.87% | 9.87% | 47.77% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 285,547 | 297,978 | 653,833 | -29,418 | 278,828 | 887,007 |
Free Cash Flow Per Share | 3779.72 | 3944.26 | 8654.62 | -389.39 | 3690.78 | 11741.09 |
Dividend Per Share | 2350.000 | 2350.000 | 1800.000 | 1150.000 | 2100.000 | 2100.000 |
Dividend Growth | 30.56% | 30.56% | 56.52% | -45.24% | 0% | 50.00% |
Gross Margin | 21.74% | 20.13% | 19.03% | 19.34% | 24.01% | 26.33% |
Operating Margin | 9.80% | 8.07% | 7.14% | 7.43% | 12.55% | 15.37% |
Profit Margin | 8.09% | 6.24% | 6.60% | 4.76% | 10.40% | 9.22% |
Free Cash Flow Margin | 2.29% | 2.63% | 6.35% | -0.33% | 2.96% | 9.17% |
EBITDA | 2,141,139 | 1,786,950 | 1,509,692 | 1,497,245 | 1,999,056 | 2,301,769 |
EBITDA Margin | 17.19% | 15.79% | 14.67% | 16.84% | 21.21% | 23.79% |
D&A For EBITDA | 920,273 | 873,619 | 774,686 | 836,669 | 816,220 | 814,896 |
EBIT | 1,220,866 | 913,331 | 735,006 | 660,576 | 1,182,836 | 1,486,873 |
EBIT Margin | 9.80% | 8.07% | 7.14% | 7.43% | 12.55% | 15.37% |
Effective Tax Rate | 20.50% | 18.26% | 16.60% | 15.24% | 13.83% | 27.74% |