Samhwa Crown & Closure Co., Ltd
KRX:004450.KS
30500 (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
| 13,054.759 | 13,810.952 | 12,693.204 | 10,408.342 | 15,946.048 | 33,220.267 | 29,244.754 | 27,278.925 | 20,064.58 | 15,996.134 | 12,546.435 | 13,879.049 | 8,372.513 | 10,965.543 | 12,642.304 | 5,313.975 | 13,053.984 |
Short Term Investments
| 0 | 143.371 | 969.948 | 11,300.866 | 5,764.198 | 1,000 | 1,200 | 3,130 | 3,000 | 4,207.098 | 0 | 0 | 0 | -5,097.707 | -2,842.078 | 30.754 | 1,077.646 |
Cash and Short Term Investments
| 13,054.759 | 13,810.952 | 13,663.153 | 21,709.208 | 21,710.246 | 34,220.267 | 30,444.754 | 30,408.925 | 23,064.58 | 20,203.232 | 12,546.435 | 13,879.049 | 8,372.513 | 10,965.543 | 12,642.304 | 5,344.729 | 14,131.63 |
Net Receivables
| 26,360.39 | 28,652.196 | 19,658.481 | 20,753.857 | 21,650.887 | 18,440.58 | 22,079.96 | 18,292.172 | 16,932.375 | 15,818.74 | 16,937.334 | 16,225.648 | 15,832.862 | 16,842.258 | 0 | 15,473.68 | 14,625.417 |
Inventory
| 15,051.541 | 17,414.743 | 17,257.875 | 14,212.626 | 11,145.692 | 9,549.006 | 8,091.413 | 8,814.16 | 8,017.03 | 8,546.305 | 9,114.227 | 8,523.46 | 9,299.004 | 7,799.606 | 6,423.846 | 6,746.119 | 6,128.309 |
Other Current Assets
| 180.529 | -0.001 | 253.565 | 323.17 | 67.66 | 31.077 | 26.093 | 29.67 | 36.991 | 40.52 | 56.793 | 59.947 | 54.401 | -0.001 | 13,492.135 | 0.001 | -0.001 |
Total Current Assets
| 54,647.219 | 59,877.89 | 50,833.073 | 56,998.861 | 54,574.486 | 62,240.929 | 60,642.221 | 57,544.926 | 48,050.976 | 44,608.797 | 38,654.79 | 38,688.105 | 33,558.781 | 35,607.406 | 32,558.285 | 27,564.529 | 34,885.355 |
Non-Current Assets: | |||||||||||||||||
Property, Plant & Equipment, Net
| 110,318.173 | 119,359.914 | 117,501.59 | 109,632.352 | 101,063.13 | 77,098.711 | 74,057.177 | 73,302.475 | 73,958.411 | 75,269.543 | 78,393.102 | 77,663.755 | 78,995.963 | 70,329.197 | 68,994.258 | 80,195.27 | 31,594.891 |
Goodwill
| 1,358.256 | 5,766.49 | 25,950.286 | 29,787.537 | 35,354.8 | 1,358.256 | 1,358.256 | 1,358.256 | 1,358.256 | 1,358.256 | 1,358.256 | 1,358.256 | 1,358.256 | 1,188.474 | 1,358.256 | 1,528.038 | 1,697.82 |
Intangible Assets
| 12,433.939 | 16,190.923 | 17,078.831 | 18,805.953 | 20,451.363 | 3,693.14 | 3,700.34 | 3,624.29 | 3,528.779 | 4,363.105 | 4,243.356 | 4,279.988 | 4,598.224 | 107.338 | 191.283 | 188.417 | 258.611 |
Goodwill and Intangible Assets
| 13,792.195 | 21,957.413 | 43,029.117 | 48,593.49 | 55,806.163 | 5,051.396 | 5,058.596 | 4,982.546 | 4,887.035 | 5,721.361 | 5,601.612 | 5,638.244 | 5,956.48 | 1,295.812 | 1,549.539 | 1,716.455 | 1,956.431 |
Long Term Investments
| 15,975.372 | 19,507.635 | 30,374.408 | 18,955.733 | 20,570.973 | 19,573.537 | 18,369.434 | 16,882.334 | 15,331.956 | 6,070.437 | 0 | 0 | 0 | 5,117.271 | 2,862.931 | 48,178.667 | 32,135.042 |
Tax Assets
| 228.032 | 370.545 | 1,537.746 | 11,858.48 | 6,596.198 | 7,805.899 | 8,001.833 | 9,422.912 | 9,289.52 | 10,406.025 | 0 | 0 | 0 | 344.764 | 386.307 | 323.979 | 348.004 |
Other Non-Current Assets
| 6,197.082 | 1,710.161 | 39.894 | 44.436 | 48.824 | 53.044 | 57.11 | 61.031 | 64.821 | 38.97 | 12,318.309 | 4,033.829 | 4,160.726 | 0.001 | -0.001 | 4,440.756 | 5,535.607 |
Total Non-Current Assets
| 146,510.855 | 162,905.667 | 192,482.754 | 189,084.491 | 184,085.289 | 109,582.587 | 105,544.151 | 104,651.299 | 103,531.744 | 97,506.336 | 96,313.024 | 87,335.828 | 89,113.169 | 77,087.045 | 73,793.034 | 134,855.127 | 71,569.975 |
Total Assets
| 201,158.073 | 222,783.557 | 243,315.828 | 246,083.352 | 238,659.775 | 171,823.517 | 166,186.371 | 162,196.225 | 151,582.72 | 142,115.133 | 134,967.814 | 126,023.932 | 122,671.95 | 112,694.451 | 106,351.319 | 162,419.656 | 106,455.33 |
Liabilities & Equity: | |||||||||||||||||
Current Liabilities: | |||||||||||||||||
Account Payables
| 9,895.177 | 9,063.932 | 11,617.76 | 9,931.507 | 9,472.239 | 7,988.472 | 9,678.219 | 8,027.285 | 6,937.911 | 6,963.587 | 7,247.484 | 7,249.503 | 8,775.087 | 8,211.014 | 5,176.501 | 6,511.442 | 5,786.206 |
Short Term Debt
| 21,125.053 | 19,483.964 | 11,984.966 | 14,567.985 | 11,147.054 | 3,344.24 | 2,842.6 | 3,647.82 | 3,216.15 | 4,033.936 | 3,409.167 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 1,277.596 | 1,293.968 | 1,668.3 | 1,890.632 | 2,581.037 | 1,935.033 | 1,925.662 | 4,548.512 | 2,773.483 | 2,119.19 | 1,856.438 | 1,999.437 | 1,452.072 | 1,877.428 | 3,460.34 | 1,241.539 | 2,110.305 |
Deferred Revenue
| 156.091 | 0 | 8,622.317 | 8,517.474 | 9,823.232 | 1,935.033 | 5,491.74 | 9,181.587 | 6,763.311 | 5,614.369 | 4,936.125 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 10,148.92 | 8,797.497 | 0 | -0 | 0 | 4,107.062 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | 5,095.635 | 5,337.854 | 4,538.84 | 6,414.672 | 4,755.521 | 4,707.337 |
Total Current Liabilities
| 41,325.24 | 37,345.393 | 32,225.043 | 33,016.966 | 30,442.525 | 17,374.807 | 18,012.559 | 20,856.692 | 16,917.371 | 16,611.891 | 15,592.775 | 12,345.139 | 14,112.941 | 12,749.854 | 11,591.173 | 11,266.963 | 10,493.543 |
Non-Current Liabilities: | |||||||||||||||||
Long Term Debt
| 48,337.41 | 58,013.187 | 57,769.447 | 58,969.541 | 52,850.229 | 9,041.2 | 6,277.44 | 5,002.13 | 3,639.95 | 2,338.742 | 3,858.511 | 3,895 | 3,365 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 872.122 | 0 | 255.687 | 0 | 0 | 0 | 0 | 613.433 | 0 | 390.271 | 626.896 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4,328.519 | 7,194.608 | 9,420.193 | 9,881.611 | 10,271.022 | 6,448.342 | 7,191.791 | 6,860.587 | 7,639.201 | 7,738.999 | 7,395.969 | 7,182.378 | 7,278.871 | 7,196.032 | 7,275.753 | 10,222.077 | 96.094 |
Other Non-Current Liabilities
| 443.415 | 519.584 | -0 | 57.635 | 0 | 47.469 | 479.958 | 0 | 488.585 | -0 | 0 | 420.527 | 25.217 | 1,675.831 | 1,857.672 | 1,854.912 | 1,448.78 |
Total Non-Current Liabilities
| 53,981.465 | 65,727.379 | 67,445.326 | 68,908.787 | 63,121.251 | 15,537.011 | 13,949.189 | 12,476.15 | 11,767.736 | 10,468.011 | 11,881.376 | 11,497.905 | 10,669.088 | 8,871.863 | 9,133.425 | 12,076.989 | 1,544.874 |
Total Liabilities
| 95,306.705 | 103,072.772 | 99,670.37 | 101,925.753 | 93,563.776 | 32,911.819 | 31,961.747 | 33,332.842 | 28,685.107 | 27,079.902 | 27,474.151 | 23,843.043 | 24,782.029 | 21,621.717 | 20,724.598 | 23,343.953 | 12,038.417 |
Equity: | |||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 10,771.895 | 10,771.895 | 10,771.895 | 10,771.895 | 10,771.895 | 10,771.895 | 10,771.895 | 10,771.895 | 10,771.895 | 10,771.895 | 10,771.895 | 10,771.895 | 10,771.895 | 10,771.895 | 10,688.395 | 18,901.775 | 18,861.275 |
Retained Earnings
| -9,741.154 | 85,388.132 | 104,162.744 | 104,811.065 | 96,196.581 | 99,349.859 | 91,915.074 | 86,392.492 | 79,250.907 | 72,149.084 | 66,413.277 | 61,231.151 | 56,675.246 | 21,278.722 | 52,942.222 | 44,106.728 | 33,994.804 |
Accumulated Other Comprehensive Income/Loss
| 105,420.713 | 126,647.659 | 128,131.699 | 133,551.082 | 125,963.504 | 118,344.889 | 115,394.79 | 107,785.194 | 12,378.664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -600.086 | -103,096.901 | -99,420.88 | -104,976.443 | -87,835.982 | -89,554.946 | -83,857.135 | -76,086.198 | 20,496.147 | 32,114.251 | 30,308.49 | 30,177.843 | 30,442.779 | 59,022.117 | 21,996.105 | 76,067.201 | 41,560.834 |
Total Shareholders Equity
| 105,851.368 | 119,710.784 | 143,645.458 | 144,157.599 | 145,095.999 | 138,911.697 | 134,224.624 | 128,863.383 | 122,897.613 | 115,035.23 | 107,493.662 | 102,180.889 | 97,889.92 | 91,072.734 | 85,626.722 | 139,075.704 | 94,416.913 |
Total Equity
| 105,851.368 | 119,710.784 | 143,645.458 | 144,157.599 | 145,095.999 | 138,911.697 | 134,224.624 | 128,863.383 | 122,897.613 | 115,035.23 | 107,493.662 | 102,180.889 | 97,889.92 | 91,072.734 | 85,626.722 | 139,075.704 | 94,416.913 |
Total Liabilities & Shareholders Equity
| 201,158.073 | 222,783.557 | 243,315.828 | 246,083.352 | 238,659.775 | 171,823.516 | 166,186.371 | 162,196.225 | 151,582.72 | 142,115.133 | 134,967.813 | 126,023.932 | 122,671.949 | 112,694.451 | 106,351.32 | 162,419.656 | 106,455.33 |