Samil Pharmaceutical Co.,Ltd
KRX:000520.KS
15100 (KRW) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||
Current Assets: | |||||||||||||||||
Cash & Cash Equivalents
| 906.143 | 1,903.467 | 3,991.99 | 15,997.146 | 16,718.39 | 2,989.349 | 991.233 | 6,167.105 | 3,410.385 | 1,284.158 | 23,363.311 | 13,394.56 | 4,159.597 | 540.797 | 489.466 | 6,374.089 | 4,315.819 |
Short Term Investments
| 22.948 | 62.415 | 11,268.646 | 1,200 | 13,031.796 | 8,000 | -6,636.595 | 2,000 | 2,000 | 10,000 | 0 | 55 | 443.464 | 7,819.84 | 16,682.686 | 3,531.933 | 4,326.553 |
Cash and Short Term Investments
| 929.091 | 1,903.467 | 15,260.636 | 17,197.146 | 29,750.185 | 10,989.349 | 991.233 | 8,167.105 | 5,410.385 | 11,284.158 | 23,363.311 | 13,449.56 | 4,603.061 | 8,360.637 | 17,172.152 | 9,906.022 | 8,642.372 |
Net Receivables
| 46,808.135 | 36,023.213 | 37,272.892 | 31,225.831 | 27,014.315 | 24,315.442 | 34,702.937 | 36,453.332 | 36,031.46 | 34,740.709 | 33,822.679 | 30,510.101 | 27,985.572 | 31,995.976 | 31,797.289 | 27,161.552 | 23,115.971 |
Inventory
| 32,511.412 | 24,741.984 | 24,176.998 | 24,083.824 | 22,413.314 | 23,877.853 | 16,465.996 | 11,337.673 | 14,474.746 | 15,499.822 | 15,634.72 | 17,534.305 | 23,737.779 | 22,257.231 | 16,877.361 | 20,790.774 | 17,142.973 |
Other Current Assets
| 866.455 | 12,112.804 | -0 | 16.55 | 22 | 1.685 | -0 | 0 | -0 | 0 | 0 | 0.001 | -0 | -0.001 | -0.001 | 0.001 | 0.001 |
Total Current Assets
| 81,115.093 | 74,781.467 | 76,710.526 | 72,523.35 | 79,199.814 | 59,184.33 | 52,160.166 | 55,958.11 | 55,916.591 | 61,524.69 | 72,820.711 | 61,493.967 | 56,326.412 | 62,613.843 | 65,846.801 | 57,858.349 | 48,901.317 |
Non-Current Assets: | |||||||||||||||||
Property, Plant & Equipment, Net
| 242,198.496 | 233,945.736 | 103,393.597 | 64,807.824 | 71,901.75 | 62,348.976 | 71,892.903 | 39,214.784 | 38,449.711 | 39,415.711 | 35,258.054 | 36,127.736 | 37,222.402 | 42,404.107 | 43,337.252 | 46,097.331 | 30,583.194 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,818.624 | 3,136.477 | 1,295.171 | 1,726.024 | 1,731.128 | 1,571.501 | 1,566.714 | 2,054.883 | 2,007.73 | 1,996.945 | 5,050.678 | 6,354.099 | 6,789.158 | 1,673.924 | 1,921.114 | 389.086 | 537.401 |
Goodwill and Intangible Assets
| 2,818.624 | 3,136.477 | 1,295.171 | 1,726.024 | 1,731.128 | 1,571.501 | 1,566.714 | 2,054.883 | 2,007.73 | 1,996.945 | 5,050.678 | 6,354.099 | 6,789.158 | 1,673.924 | 1,921.114 | 389.086 | 537.401 |
Long Term Investments
| 38,954.02 | 39,388.166 | -10,430.002 | -133.608 | -12,006.396 | -6,115.196 | 8,666.951 | 1,195.606 | 892.73 | -4,691.447 | 0 | 4,920.371 | 4,661.441 | 4,938.852 | -7,683.575 | 5,271.767 | 2,456.718 |
Tax Assets
| 0 | -39,388.166 | 54,192.032 | 1,927.095 | 42,383.399 | 6,115.196 | -8,666.951 | 2,526.981 | 2,000 | 10,000 | 0 | 2,099.733 | 16,203.6 | 471.216 | 24,927.656 | 418.828 | 12,370.882 |
Other Non-Current Assets
| 5,593.864 | 44,836.816 | 1,243.659 | 50,810.242 | 665.022 | 24,843.812 | 9,857.307 | 45.125 | 45.125 | 45.125 | 2,579.458 | 0 | 0 | 15,747.282 | 601.131 | 12,591.464 | 765.076 |
Total Non-Current Assets
| 289,565.004 | 281,919.029 | 149,694.457 | 119,137.577 | 104,674.903 | 88,764.29 | 83,316.923 | 45,037.379 | 43,395.297 | 46,766.334 | 42,888.19 | 49,501.939 | 64,876.602 | 65,235.381 | 63,103.578 | 64,768.476 | 46,713.271 |
Total Assets
| 370,680.097 | 356,700.497 | 226,404.983 | 191,660.927 | 183,874.717 | 147,948.619 | 135,477.089 | 100,995.489 | 99,311.888 | 108,291.024 | 115,708.901 | 110,995.906 | 121,203.013 | 127,849.224 | 128,950.379 | 122,626.825 | 95,614.588 |
Liabilities & Equity: | |||||||||||||||||
Current Liabilities: | |||||||||||||||||
Account Payables
| 21,003.672 | 13,660.103 | 8,541.358 | 10,825.842 | 9,129.708 | 9,235.647 | 9,013.99 | 5,965.266 | 6,123.116 | 5,922.081 | 5,973.434 | 6,899.97 | 7,043.467 | 8,281.761 | 13,309.778 | 12,342.941 | 11,091.283 |
Short Term Debt
| 125,085.501 | 85,954.117 | 92,601.063 | 74,095.952 | 48,351.561 | 66,708.547 | 34,200 | 28,200 | 28,200 | 28,200 | 26,000 | 23,000 | 35,314.291 | 27,906.791 | 23,299.952 | 16,908.279 | 3,612.105 |
Tax Payables
| 2,417.088 | 3,500.832 | 1,125.663 | 2,570.901 | 1,053.454 | 434.012 | 1,103.515 | 1,770.357 | 1,210.796 | 490.717 | 5,024.939 | 863.164 | 684.309 | 706.151 | 1,958.168 | 1,695.584 | 3,987.024 |
Deferred Revenue
| 599.753 | 868.204 | 17,506.639 | 11,167.36 | 7,989.677 | 810.119 | 9,197.982 | 9,025.312 | 7,301.189 | 7,021.887 | 10,812.298 | 6,998.601 | 7,683.823 | 6,212.356 | 8,740.456 | 1,695.584 | 12,212.456 |
Other Current Liabilities
| 21,985.755 | 32,109.605 | 3,025.185 | 2,594.52 | 2,684.773 | 8,565.585 | 0.001 | -0.001 | 0 | 0 | 0 | 0.001 | 0 | 0.001 | -0.001 | 7,665.804 | -0.001 |
Total Current Liabilities
| 168,674.682 | 132,592.029 | 121,674.245 | 98,683.674 | 68,155.719 | 85,319.898 | 52,411.973 | 43,190.577 | 41,624.305 | 41,143.968 | 42,785.732 | 36,898.571 | 50,041.581 | 42,400.909 | 45,350.185 | 38,612.608 | 26,915.843 |
Non-Current Liabilities: | |||||||||||||||||
Long Term Debt
| 49,568.462 | 73,304.334 | 32,913.848 | 20,306.553 | 45,280.292 | 0 | 27,000 | 2,000 | 0 | 8,000 | 0 | 7,000 | 0 | 10,000 | 8,290.037 | 15,870.213 | 0 |
Deferred Revenue Non-Current
| 36.378 | 66.145 | 222.653 | 385.443 | 547.828 | 202.821 | 327.922 | 0 | 0 | 0 | 0 | 0 | 0 | 2,646.766 | 0 | 4,500.338 | 0 |
Deferred Tax Liabilities Non-Current
| 9,752.079 | 13,172.123 | 5,847.745 | 8,734.048 | 7,618.443 | 0 | 4,569.915 | 0 | 0 | 0 | 508.825 | 705.645 | 1,003.968 | 1,496.558 | 411.959 | 37.057 | 878.392 |
Other Non-Current Liabilities
| 14,821.124 | 11,746.27 | -0.001 | 0 | -0 | 6,342.902 | -0 | 2,934.122 | 3,277.328 | 3,731.932 | 2,387.408 | 3,517.923 | 3,553.388 | 0.001 | 5,183.211 | -0.002 | 2,564.466 |
Total Non-Current Liabilities
| 74,178.044 | 98,288.872 | 38,984.246 | 29,426.044 | 53,446.563 | 6,545.723 | 31,897.837 | 4,934.122 | 3,277.328 | 11,731.932 | 2,896.233 | 11,223.568 | 4,557.356 | 14,143.325 | 13,885.207 | 20,407.606 | 3,442.858 |
Total Liabilities
| 242,852.725 | 230,880.901 | 160,658.491 | 128,109.718 | 121,602.282 | 91,865.621 | 84,309.81 | 48,124.7 | 44,901.633 | 52,875.901 | 45,681.965 | 48,122.139 | 54,598.937 | 56,544.234 | 59,235.392 | 59,020.214 | 30,358.701 |
Equity: | |||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 7,613.393 | 6,857.225 | 6,768.642 | 6,694.896 | 6,500 | 6,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 |
Retained Earnings
| 1,889.678 | 26,604.795 | 27,740.609 | 35,033.585 | 32,405.978 | 33,719.209 | 48,228.759 | 49,932.269 | 51,471.735 | 52,748.824 | 66,396.884 | 59,257.442 | 62,978.246 | 67,378.47 | 66,408.582 | 60,434.669 | 60,336.175 |
Accumulated Other Comprehensive Income/Loss
| 78,473.646 | 83,143.985 | 35,144.68 | 33,167.033 | 35,551.858 | 46,684.636 | 48,682 | 50,182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 39,850.655 | 9,213.591 | -3,907.438 | -11,344.305 | -12,185.4 | -30,820.847 | -51,243.48 | -52,743.48 | -2,561.48 | -2,833.701 | -1,869.948 | -1,883.674 | -1,874.17 | -1,573.48 | -2,193.595 | -2,328.059 | -580.288 |
Total Shareholders Equity
| 127,827.372 | 125,819.596 | 65,746.493 | 63,551.209 | 62,272.436 | 56,082.999 | 51,167.279 | 52,870.789 | 54,410.255 | 55,415.123 | 70,026.936 | 62,873.767 | 66,604.076 | 71,304.99 | 69,714.987 | 63,606.61 | 65,255.887 |
Total Equity
| 127,827.372 | 125,819.596 | 65,746.493 | 63,551.209 | 62,272.436 | 56,082.999 | 51,167.279 | 52,870.789 | 54,410.255 | 55,415.123 | 70,026.936 | 62,873.767 | 66,604.076 | 71,304.99 | 69,714.987 | 63,606.61 | 65,255.887 |
Total Liabilities & Shareholders Equity
| 370,680.097 | 356,700.497 | 226,404.983 | 191,660.927 | 183,874.717 | 147,948.619 | 135,477.089 | 100,995.489 | 99,311.888 | 108,291.024 | 115,708.901 | 110,995.906 | 121,203.013 | 127,849.224 | 128,950.379 | 122,626.824 | 95,614.588 |