Sajodaerim Corporation

KRX:003960.KS

42250 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q12011 Q32011 Q22011 Q12010 Q32010 Q22010 Q12009 Q32009 Q22009 Q12008 Q32008 Q22008 Q12007 Q42007 Q32007 Q2
Operationele Activiteiten:
Nettowinst 22,898.44530,624.03819,312.92128,658.64334,803.26620,358.28520,984.73516,899.99825,857.20110,068.539,425.79423,820.08219,026.32114,290.2893,994.71519,860.8810,378.7881,916.44-7,283.45913,402.12879,360.821,593.365-18,391.04213,969.4759,117.9979,679.6749,057.64715,312.8859,077.5658,880.655-3,432.7518,118.5423,715.2821,619.4833,262.7253,199.132876.26,738.734673.3331,540.1891,924.8162,506.229-5,532.4464,178.545611.796322.602-6,158.4683,533.677818.8372,655.3551,188.5524,038.94,430.3095,783.1195,315.735,257.8498,189.323,823.5285,098.9241,258.921,052.0733,496.7148,641.378,977.52
Afschrijvingen & Amortisatie 12,162.71410,610.4937,585.8997,691.2967,723.7787,701.8067,873.0617,883.5117,727.3177,809.0088,062.6378,277.7988,298.018,195.6378,427.8468,063.067,1087,039.5097,184.1347,411.6246,005.4744,684.8544,831.8434,597.2614,564.5624,644.6824,699.164,451.154,384.2964,255.234,360.1484,005.064,010.3013,903.8073,660.8913,948.4111,799.3781,789.5731,797.3821,786.9711,780.5021,759.0511,692.711,788.191,697.2121,726.9021,720.4551,733.271830.102810.393811.63797.657873.252800.202784.229882.039814.743783.905870.985815.804857.047774.944660.994595.328
Uitgestelde Inkomstenbelasting 0000000000000000000000000000000000000000000000000000000000000000
Aandelen Gebaseerde Vergoedingen 0000000000000000000000000000000000000000000000000000000000000000
Verandering in Werkkapitaal -19,950.5162,889.629-20,900.1340,312.854-20,473.46327,286.93-45,076.812-26,886.286-19,569.51452,363.584-6,006.952-13,293.908-49,877.98711,211.356,250.2755,439.306-21,493.36826,491.8123,730.594-13,554.7247,573.8814,417.585-6,924.277-27,193.267-5,839.112505.4476,955.384-17,170.912-16,076.3934,278.295-16,751.44831,428.1126,260.78-1,354.9411,690.93-1,773.685-10,569.392,572.3921,850.5214,873.429-12,198.989-170.3896,730.692-3,500.704-8,220.497-6,149.3333,441.866-2,545.105-4,803.392-5,126.42-38,640.5341,174.97-5,130.073-3,101.935-3,290.54510,873.189-4,295.2788,861.667-8,998.867-3,007.392-2,223.2583,997.751-3,836.692-9,775.575
Vorderingen -7,256.53-3,584.20536,407.097-69,908.95914,099.9316,450.105-11,513.121-14,582.1621,694.388-3,671.28718,789.205-14,722.048772.996-173.63900000000000000000000000000000000000000000000000000
Voorraden -4,086.3134,168.071-35,486.27448,068.764-9,642.39434,336.674-46,934.966-30,667.893-8,897.14617,837.112-18,343.367-6,157.915-30,663.71328,787.205-2,134.2924,192.519-30,335.86530,687.186-25,817.8532,438.944,685.4135,652.645-18,307.391-27,771.633-599.879-2,325.9333,181.96-9,077.92113,018.264-8,835.841-12,187.02518,554.5519,584.702-6,436.2871,012.927-12,381.4416,551.905-7,305.312,120.727-8,478.23910,010.515-13,256.27814,477.25-10,844.368818.604-1,912.28-4,052.9082,216.719-6,622.283-2,705.679-6,648.708-5,291.661-2,014.5831,690.82-3,129.725-351.268-2,550.6826,150.228-63.078-5,446.302-1,381.6493,779.313-5,993.26-2,715.906
Crediteuren 31,657.489-21,870.791-10,277.62755,738.544-17,158.326-25,333.70826,963.0138,736.7611,965.26328,568.1484,559.519-1,478.881-16,150.346-4,272.47400000000000000000000000000000000000000000000000000
Overig Werkkapitaal -8,607.677-5,823.447-11,543.3266,414.504-7,772.67411,833.859-13,591.7379,627.009-24,332.01934,526.47212,336.415-7,135.992-19,214.274-17,575.8568,384.5671,246.7878,842.497-4,195.37429,548.447-15,993.6652,888.468-1,235.0611,383.114578.366-5,239.2332,831.383,773.425-8,092.991-29,094.65713,114.136-4,564.42312,873.561-3,323.9225,081.346678.00310,607.756-17,121.2959,877.702-270.20613,351.668-22,209.50413,085.889-7,746.5587,343.664-9,039.101-4,237.0537,494.773-4,761.8241,818.891-2,420.741-31,991.8266,466.631-3,115.49-4,792.755-160.8211,224.457-1,744.5962,711.439-8,935.7892,438.91-841.609218.4382,156.568-7,059.669
Overige Niet-Contante Posten 27,119.05923,715.85812,458.323949.978-4,798.2075,922.759-10,691.68710,063.432-1,868.179-2,216.13211,117.9816,034.188961.0132,834.2541,461.073,609.948-4,578.172-1,820.42422,900.737,851.935-70,037.7922,070.2067,345.7225,913.489-2,048.6852,811.1355,951.0395,163.8491,592.4181,023.5127,748.139-9,754.175-2,758.838-575.8073,050.6941,061.964504.049-3,497.756380.889342.669586.237673.8749,945.926-732.642,794.0372,214.3887,133.959-534.59784.374103.749357.546-586.956-2,521.088-1,151.263-1,335.382582.132-1,840.287-2,059.217684.2511,531.519508.251-68.202-2,983.116-3,110.589
Kasstroom uit Operationele Activiteiten 42,229.70255,332.10818,457.01377,612.77117,255.37361,269.779-26,910.7037,960.65512,146.82568,024.9922,599.4624,838.16-21,592.64236,531.5320,133.90536,973.194-8,584.75233,627.33626,53215,110.96322,902.38412,766.01-13,137.754-2,713.0425,794.76217,640.93826,663.2297,756.972-1,022.11418,437.6911,924.08833,797.53911,227.5253,592.54211,665.246,435.822-7,389.7637,602.9434,702.1268,543.258-7,907.4344,768.76512,836.8811,733.391-3,117.452-1,885.4416,137.8122,187.246-3,070.079-1,556.923-36,282.8065,424.571-2,347.62,330.1231,474.03217,595.2092,868.49811,409.883-2,344.707598.851194.1138,201.2072,482.556-3,313.316
Investeringsactiviteiten:
Investeringen in Materiële Vaste Activa -4,903.246-5,862.461-774.748-3,199.767-2,843.242-3,463.934-6,502.731-8,198.22-3,940.316-2,806.258-4,770.108-4,737.105-4,153.729-4,583.097-6,957.134-6,284.806-14,607.682-11,949.113-8,669.356-12,295.108-19,902.418-12,050.099-16,730.272-10,232.079-3,827.379-5,811.694-2,924.899-8,439.758-6,097.516-5,623.439-2,674.372-4,634.207-3,736.469-6,255.521-7,654.254-5,054.618-3,218.885-850.673-1,934.41-2,581.05-3,228.504-1,094.862-1,216.716-4,278.718-2,155.172-1,031.904-1,703.337-5,030.318-285.769-649.936-821.134-488.351-661.972-1,026.189-253.195-1,303.61-681.189-184.495-912.197-1,012.404-3,356.819-3,060.693-746.2-1,003.112
Netto Overnames -1,095.675-328,935.291-591.719705.928910.093-65.754-147.677740.06711,882.221-12,613.50510,537.1791,228.847422.294-24.9392,111.93,655.41,717.4388,661.2573,351.3751,978.80405,498.056-07,782.411,144.713-313.65-3,831.8072,605.160-353.382-610.323290.989.275-30,000.255-12,089.7456,994.0043,833.96497.328-0-6,809.6800233.356-58.30958.309-2,073.083,019.631-2,036.0680-1,300.859-5.255-3.44117.245438.966-125.408-18,500.019-264.466.06920.7380252.8351.7355,004.92-5.798
Aankoop van Beleggingen -14,529.146-575.553-59,694.557-49,397.854-27,110.026-31,199.257-25,256.698-51,036.614-30,445-44,139.885-39,017.768-1,605-405-19,716.974-505-3,263.398-1,238.731-561.508-3,589.493-2,895.717-3,182.594-79.311-2,606.079-1,065.654-2,848.404-204.142-240.027-1,198.251-218.028-286.478-380.914-3,119.598-10,310.094-224.192-349.432-94.074-75.755-71.7921.7126,579.709-6,763.264-53.027-4,051.974-41.705-3.16-89.744-15662.50-73.3284,187.822-14,125.363-19,652.9-9,281.888-13,575.495-43,665.285-13,664.839-6,568.198767.691-3,302.654-6,619.859-11,019.674-5,308.544-323.241
Verkoop/verval van Beleggingen 6,611.13710,301.356119,099.72825,00020,18013,758.91850,890.82942,814.83844,10037,853.7142,938.54310,884218.44,080.9671,152.7362,852.57413.0586.3781,227.9152,495.8652,562.74.135-95.3081,776.97660.102384.5243.9442,055.552012.4811,426.8542,717.96810,268.1661,700.511,552.8531,0304687,409.808233.9373007,702.388-9.647-57.51757.121469.844-459.1070221.656-10,641.91414,641.91415,517.4538,269.89811,060.76143,501.4135,109.8329,566.262-1,691.9853,296.7185,604.7993,007.492817.0264,948.703
Overige Investeringsactiviteiten -8,609.772388.057-12,232.348-984.158-4,253.267442.718-1,911.7715,574.9575,201.8822,009.296648.759126.751987.2454,896.8376,342.433,072.474-5,301.6985,439.131791.281,375.9072,362.743-631.605351.451183.389-266.672401.299330.06138.121,099.981-564.1631,311.5926,674.105-2,193.7992,434.435-5,412.5576,587.56910,824.76-2,067.164-111.53520.70458.499226.5652,107.3-1,956.1483,821.876-2,225.5543,215.938929.681163.5977,045.228-18,478.50217.0552.758-97.3390.001-0.099-114.939-24.1011,660.668-1,661.867-21.251-347.806221.202463.686
Kasstroom uit Investeringsactiviteiten -14,608.693-324,683.89245,806.356-27,875.851-13,116.443-20,527.3117,071.952-10,104.97126,798.787-19,696.637-29,663.3945,897.493-2,930.79-15,347.2062,144.93232.244-19,417.6141,596.146-6,888.279-9,340.25-18,159.569-7,258.824-19,080.209-1,554.964-5,137.64-5,543.667-6,622.73-4,839.177-5,215.563-6,814.981-927.1631,929.248-5,962.921-32,345.023-23,953.1349,462.88111,832.0844,517.509-1,790.291-2,287.317-9,933.269-921.3244,774.353-6,344.5271,664.336-5,363.1614,846.076-6,533.312-122.1725,242.761-25,758.98341.814-4,777.416-1,696.552-2,893.336-19,967.6-9,615.5952,795.537-155.085-2,680.207-4,140.295-11,418.946-11.5964,080.238
Financieringsactiviteiten:
Schuldaflossingen -383.667-208,277.238-6,982.773-134,227.056-162,619.969-113,736.794-212,619.733-132,016.828-246,439.301-152,865.541-226,381.8-169,347.341-75,097.518-105,923.301-123,553.456-83,777.563-108,016.597-77,245.889-146,574.134-104,274.379-76,411.289-74,560.017-84,415.844-41,174.791-78,270.558-85,066.493-141,789.648-57,910.337-80,148.804-68,876.494-81,148.698-97,486.843-47,264.838-47,891.412-58,139.611-61,724.102-45,408.537-28,895.23-52,498.344-29,900.686-36,271.221-29,390.619-69,958.106-36,355.088-37,450.576-23,704.482-41,182.95-15,051.059-6,475.585-0.609-2,514.503-2,515.682-1,406.028-2,800.236-151.142-1,803.029-1,489.533-2,848.711-0.452-0.44-0.428-0.415-0.402-5,000.391
Uitgifte van Gewone Aandelen 009,843.456000-254.489-353.405-12,613.50519,900.282000000000000000000000000000000000000000000000000000000
Terugkoop van Gewone Aandelen 003,250.781000-44,725000000000000000000000000000000000000000000000000000000000
Uitgekeerde Dividenden -2,714.1730-4.0130-2,573.713000-2,206.06000-1,470.7530-5.06600000-0-894.842-0000-1.142-1.142000000000000000000000000000000000000
Overige Financieringsactiviteiten 2,494.81135.65-14,095.569130,013.465139,888.576135,082.096269,381.853150,873.24165,496.775142,592.778194,659.251136,278.07791,432.817114,924.78498,148.29261,366.82120,635.31893,434.524115,938.713100,494.3883,542.12675,797.046118,028.98240,345.1279,988.59778,666.992118,140.47760,019.21283,860.14558,768.97970,659.7262,509.8344,874.90377,487.16367,589.05945,703.30836,848.51427,717.98647,397.82724,609.59949,967.79727,932.83949,130.90744,665.66641,790.45631,132.60230,130.39318,210.7915,140.954-1,574.56961,941.21402,812.0550.001002,979.067-0.0017,532.811-197.6651,740.0171,847.7153,928.573-1,072.321
Kasstroom uit Financieringsactiviteiten -1,395.014207,214.421-7,988.118-4,213.591-25,305.10621,345.301-32,942.36918,503.007-93,556.0319,627.519-31,722.549-33,069.26416,335.2999,001.483-25,410.23-22,410.74312,618.72116,188.635-30,635.42-3,779.9997,130.836342.18733,613.138-829.6711,718.039-6,399.501-23,650.3122,107.7333,711.341-10,107.515-10,488.978-34,977.013-2,389.93529,595.7519,449.447-16,020.794-8,560.023-1,177.244-5,100.517-5,291.08713,696.576-1,457.78-20,827.1998,310.5784,339.887,428.12-11,052.5563,159.7318,665.369-1,575.17859,426.711-2,515.6821,406.027-2,800.235-151.142-1,803.0291,489.534-2,848.7127,532.359-198.1051,739.5891,847.33,928.171-6,072.712
Overige Informatie:
Effect van Wisselkoersveranderingen op Kas 12.3291.736-0.42237.7-66.16128.49-37.757-226.234254.6892.931-1.606-68.52864.7821.3850.58137.305-29.923-9.847-26.6483.895-13.5974.937-6.147-15.93512.9044.431-13.3622.8774.2730182.035-177.302-0.0010-0.0011.036-1.0360.0010.0210.169-0.2530.063-1.2580.599-2.0451.056-0.6080.702-0.0423.862-3.902000-0.001000.00100-0.0010.00200
Netto Kasstroomverandering 26,238.324-61,807.15656,460.92845,561.029-21,232.33762,116.261-42,818.87616,132.457-54,355.73157,958.803-38,788.09-2,402.139-8,123.35130,187.192-3,130.81214,631.999-10,285.01451,402.27-13,050.5781,994.60913,892.2855,854.311,389.028-5,113.6132,388.0665,702.201-3,623.1735,028.404-2,522.0631,515.194689.983572.4722,874.668843.27-2,838.447-121.055-4,118.73810,943.209-2,188.661965.023-4,144.382,389.724-3,217.2233,700.0422,884.719180.573-69.276-1,185.6325,473.0762,114.522-2,618.982,950.703-5,718.989-2,166.664-1,570.447-4,175.42-5,257.56311,356.7095,032.567-2,279.461-2,206.594-1,370.4376,399.131-5,305.79
Kaspositie aan het Einde van de Periode 137,793.76111,555.436173,362.592116,901.66471,340.63692,572.97330,456.71373,275.58957,143.132111,498.86353,540.0692,328.1594,730.288102,853.63972,666.44775,797.25961,165.25971,450.27325,176.55638,227.13536,232.52622,340.24116,485.93115,096.90320,210.51617,822.4512,120.24915,743.42210,715.01813,237.08111,721.88711,031.90410,459.4327,584.7646,741.4949,579.9419,700.99613,819.7342,876.5255,065.1864,100.1638,244.5435,854.8199,072.0425,3722,487.2812,306.7082,375.9846,191.5824,079.851,965.3284,584.3085,192.25510,911.24413,077.9084,556.9938,732.41313,989.9768,655.3183,622.7515,902.2128,108.8069,479.2433,080.112