Samyang Foods Co., Ltd.
KRX:003230.KS
584000 (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
| 218,684.811 | 96,889.78 | 114,492.231 | 104,037.103 | 87,480.149 | 53,114.94 | 49,289.291 | 40,487.901 | 23,324.273 | 19,535.698 | 29,676.352 | 8,742.03 | 34,840.948 | 30,070.019 | 23,807.022 | 28,778.327 | 20,730.79 |
Short Term Investments
| 22,349.301 | 36,814.368 | 50,980.258 | 11,988.684 | 11,863.456 | 11,307.654 | 11,024.42 | 9,201.999 | 8,770.256 | 8,629.109 | 8,505.635 | 27,470.712 | 37,840.371 | 21,793.63 | 0 | 95.125 | 19,429.355 |
Cash and Short Term Investments
| 241,034.112 | 133,704.148 | 165,472.489 | 116,025.787 | 99,343.605 | 64,422.594 | 60,313.711 | 49,689.9 | 32,094.529 | 28,164.807 | 38,181.987 | 36,212.742 | 72,681.319 | 51,863.649 | 23,807.022 | 28,873.452 | 40,160.145 |
Net Receivables
| 92,955.59 | 109,863.342 | 68,664.143 | 49,511.689 | 57,619.692 | 41,837.458 | 43,914.099 | 32,726.556 | 27,491.311 | 32,703.452 | 38,640.568 | 37,151.936 | 41,777.993 | 31,714.266 | 33,038.015 | 35,773.688 | 31,007.037 |
Inventory
| 142,175.086 | 110,337.463 | 44,775.562 | 34,454.114 | 27,586.996 | 23,483.252 | 20,702.666 | 16,151.424 | 13,644.496 | 14,619.63 | 10,487.811 | 10,257.568 | 13,568.57 | 8,901.397 | 11,999.321 | 12,668.844 | 12,075.439 |
Other Current Assets
| 15,909.163 | -0.001 | 0.001 | 0.001 | 0 | 0 | 0 | -0 | 0 | -0.001 | -0 | -0 | 0.001 | 120 | 24,797.636 | 13,704.326 | 27.211 |
Total Current Assets
| 492,073.951 | 353,904.952 | 278,912.195 | 199,991.59 | 184,550.292 | 129,743.304 | 124,930.477 | 98,567.881 | 73,230.336 | 75,487.888 | 87,310.366 | 83,622.246 | 128,027.883 | 92,599.312 | 93,641.994 | 91,020.31 | 83,269.832 |
Non-Current Assets: | |||||||||||||||||
Property, Plant & Equipment, Net
| 577,937.993 | 483,058.257 | 425,208.194 | 310,326.52 | 248,434.458 | 244,640.879 | 225,257.926 | 179,890.212 | 166,352.542 | 165,008.815 | 165,007.847 | 166,683.875 | 157,389.138 | 152,797.533 | 113,042.571 | 112,927.366 | 113,409.968 |
Goodwill
| 36,733.497 | 36,733.497 | 1,263.769 | 1,263.769 | 1,263.769 | 1,263.769 | 1,263.769 | 1,263.769 | 1,501.149 | 1,501.149 | 1,501.149 | 1,501.501 | 1,501.501 | 0 | 0 | 0 | 0 |
Intangible Assets
| 18,729.806 | 16,836.899 | 4,807.63 | 3,777.264 | 3,373.593 | 2,994.848 | 2,521.248 | 2,817.843 | 3,548.497 | 3,926.267 | 2,853.779 | 837.985 | 1,887.944 | 1,049.962 | 24.979 | 26.46 | 33.311 |
Goodwill and Intangible Assets
| 55,463.303 | 53,570.396 | 6,071.399 | 5,041.033 | 4,637.362 | 4,258.617 | 3,785.017 | 4,081.612 | 5,049.646 | 5,427.416 | 4,354.928 | 2,339.486 | 3,389.445 | 1,049.962 | 24.979 | 26.46 | 33.311 |
Long Term Investments
| 19,154.486 | -22,927.38 | -35,667.418 | 1,354.185 | 3,514.45 | 10,819.887 | 21,623.051 | 25,544.179 | 33,461.058 | 35,093.258 | 23,196.606 | -732.649 | -14,299.46 | -10,426.761 | 0 | 4,147.621 | -14,952.191 |
Tax Assets
| 9,989.097 | 278.767 | 226.14 | 35.357 | 262.84 | 582.761 | 524.794 | 453.476 | 429.608 | 427.281 | 344.079 | 238.068 | 231.985 | 1,129.632 | 1,520.023 | 2,593.952 | 4,047.837 |
Other Non-Current Assets
| 15,683.941 | 57,044.499 | 78,329.811 | 39,475.741 | 28,959.559 | 22,092.876 | 22,056.682 | 18,158.588 | 18,024.912 | 18,181.832 | 18,356.408 | 38,344.06 | 47,035.399 | 30,385.024 | 8,071.173 | 5,117.708 | 22,834.742 |
Total Non-Current Assets
| 678,228.82 | 571,024.539 | 474,168.126 | 356,232.836 | 285,808.669 | 282,395.019 | 273,247.47 | 228,128.067 | 223,317.766 | 224,138.603 | 211,259.868 | 206,872.84 | 193,746.508 | 174,935.39 | 122,658.746 | 124,813.107 | 125,373.667 |
Total Assets
| 1,170,302.771 | 924,929.491 | 753,080.321 | 556,224.426 | 470,358.962 | 412,138.323 | 398,177.947 | 326,695.948 | 296,548.102 | 299,626.49 | 298,570.234 | 290,495.086 | 321,774.39 | 267,534.702 | 216,300.74 | 215,833.417 | 208,643.499 |
Liabilities & Equity: | |||||||||||||||||
Current Liabilities: | |||||||||||||||||
Account Payables
| 106,540.36 | 86,461.472 | 68,980.597 | 47,538.335 | 48,325.138 | 41,411.937 | 62,104.46 | 41,702.057 | 28,402.003 | 29,060.351 | 30,242.159 | 29,780.307 | 38,261.482 | 27,692.36 | 18,084.57 | 19,809.325 | 24,468.312 |
Short Term Debt
| 173,268.529 | 50,061.399 | 50,525.873 | 45,464.956 | 56,578.356 | 52,417.863 | 66,483.326 | 51,875.729 | 53,109.139 | 53,096.074 | 53,100.936 | 53,102.213 | 50,111.692 | 55,010.505 | 60,809.352 | 86,218.688 | 5,839.148 |
Tax Payables
| 24,986.941 | 18,871.32 | 9,508.402 | 15,058.054 | 11,342.763 | 11,255.691 | 1,978.321 | 5,234.931 | 855.317 | 2,054.775 | 2,136.621 | 1,543.542 | 2,050.781 | 260.725 | 2,389.799 | 5,147.26 | 8,808.072 |
Deferred Revenue
| 22,438.157 | 10,004.919 | 62,912.624 | 70,549.99 | 44,548.74 | 11,255.691 | 41,389.465 | 29,726.375 | 26,567.825 | 23,537.897 | 27,623.237 | 24,741.153 | 29,565.606 | 16,677.242 | 19,559.213 | 5,147.26 | 20,360.991 |
Other Current Liabilities
| 99,758.151 | 78,800.307 | 0.001 | 0 | -0 | 33,652.668 | -0 | 0.001 | -0 | 0 | 0.001 | 0.001 | -0.001 | 0.001 | 0.002 | 14,344.72 | -0.001 |
Total Current Liabilities
| 402,005.198 | 225,328.098 | 182,419.095 | 163,553.281 | 149,452.234 | 138,738.159 | 169,977.251 | 123,304.162 | 108,078.967 | 105,694.321 | 110,966.333 | 107,623.674 | 117,938.78 | 99,380.108 | 98,453.137 | 125,519.993 | 50,668.45 |
Non-Current Liabilities: | |||||||||||||||||
Long Term Debt
| 140,667.58 | 230,679.326 | 156,646.328 | 26,807.376 | 6,179.659 | 6,850.402 | 87.085 | 110.361 | 118.014 | 121.613 | 132.265 | 387.524 | 22,564.981 | 17,994.055 | 18,859.583 | 5,172.401 | 87,380.649 |
Deferred Revenue Non-Current
| 27,603.461 | 0 | 0 | 0 | 6,685.11 | 50 | 150 | 250 | 350 | 520 | 790 | 1,060 | 1,330 | 1,050 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 22,335.099 | 14,138.326 | 18,323.448 | 18,547.382 | 20,404.294 | 19,683.77 | 18,115.313 | 15,849.777 | 16,104.752 | 17,865.034 | 18,375.253 | 18,173.415 | 18,773.234 | 18,160.226 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 901.117 | 20 | 0 | 40.875 | -0 | 12,395.336 | 6,741.44 | 9,639.488 | 9,355.415 | 9,305.464 | 4,429.696 | 2,097.979 | 3,665.924 | 3,221.187 | 7,609.509 | 12,640.878 | 16,121.129 |
Total Non-Current Liabilities
| 191,507.257 | 244,837.652 | 174,969.776 | 45,395.632 | 33,269.063 | 38,979.508 | 25,093.838 | 25,849.625 | 25,928.181 | 27,812.111 | 23,727.213 | 21,718.918 | 46,334.139 | 40,425.469 | 26,469.092 | 17,813.279 | 103,501.778 |
Total Liabilities
| 593,512.455 | 470,165.749 | 357,388.871 | 208,948.913 | 182,721.297 | 177,717.667 | 195,071.089 | 149,153.787 | 134,007.148 | 133,506.433 | 134,693.546 | 129,342.592 | 164,272.918 | 139,805.576 | 124,922.229 | 143,333.272 | 154,170.228 |
Equity: | |||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 37,665.075 | 37,665.075 | 37,665.075 | 37,665.075 | 37,665.075 | 37,665.075 | 37,665.075 | 37,665.075 | 37,665.075 | 37,665.075 | 37,665.075 | 37,665.075 | 37,665.075 | 32,962.925 | 32,962.925 | 32,962.925 | 32,962.925 |
Retained Earnings
| 517,738.075 | 409,235.102 | 338,529.318 | 290,483.458 | 229,839.742 | 176,760.941 | 146,621.251 | 121,694.108 | 104,829.841 | 109,698.318 | 107,017.723 | 103,926.194 | 100,321.031 | 92,219.737 | 49,806.771 | 32,403.141 | 15,222.691 |
Accumulated Other Comprehensive Income/Loss
| 5,345.576 | 5,408.475 | 5,977.304 | 5,557.837 | 5,311.571 | 5,590.539 | 5,682.968 | 6,458.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,072.72 | 647.76 | 8,215.777 | 8,818.385 | 10,887.477 | 10,887.477 | 10,110.613 | 9,467.904 | 18,242.748 | 16,708.913 | 17,169.132 | 17,223.729 | 16,959.242 | 2,546.463 | 2,522.994 | 2,033.771 | 1,880.528 |
Total Shareholders Equity
| 564,821.446 | 452,956.412 | 390,387.474 | 342,524.755 | 283,703.865 | 230,904.032 | 200,079.907 | 175,285.152 | 160,737.664 | 164,072.305 | 161,851.93 | 158,814.998 | 154,945.348 | 127,729.126 | 85,292.69 | 67,399.837 | 50,066.144 |
Total Equity
| 576,790.316 | 454,763.741 | 395,691.45 | 347,275.513 | 287,637.665 | 234,420.656 | 203,106.858 | 177,542.16 | 162,540.954 | 166,120.058 | 163,876.687 | 161,152.495 | 157,501.472 | 133,931.304 | 91,378.511 | 72,500.145 | 54,473.271 |
Total Liabilities & Shareholders Equity
| 1,170,302.771 | 924,929.491 | 753,080.321 | 556,224.426 | 470,358.962 | 412,138.323 | 398,177.947 | 326,695.948 | 296,548.102 | 299,626.49 | 298,570.234 | 290,495.086 | 321,774.39 | 267,534.702 | 216,300.74 | 215,833.417 | 208,643.499 |