SAMKEE Corp.

SAMKEE Corp.

KKRX:122350
1,482.00
KRW
-58.00
(-3.77%)
-387.78EPS
54.29BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
6,960.05
8,496.66
8,950.11
9,858.5
9,476.99
7,998.61
7,965.49
9,529.72
13,294.1
13,808.39
14,143.33
14,255.98
15,023.95
15,393.88
Basic EPS, GAAP
407
496
522
406
353
17
53
-195
-318
-780
167
-75
-175
-304.45
Free Cash Flow per Basic Share
-741.07
-688.67
-591.56
51.99
-216.99
-665.1
-318.35
-356.8
-631.99
321.99
-2,422.03
-902.21
-1,301.45
-1,628.12
Dividend per Share
24.52
36.4
69.94
89.83
89.87
80.04
43.37
4.4
0.13
30
5.08
- -
- -
- -
Book Value per Share
2,508.86
2,872.67
3,331.5
3,624.39
3,857.16
4,393.09
4,380.61
3,413.5
3,677.04
3,011.49
3,126.39
2,821.9
2,656.07
2,544.95
Tangible Book Value per Share
2,469.27
2,825.85
3,163.58
3,462.74
3,702.9
4,239.37
4,342.26
3,395.6
3,659.26
2,993.71
3,108.61
2,804.12
2,638.29
2,527.17
Basic Weighted Avg Shares
29
29
31
31
31
35
38
38
38
38
38
38
38
38
Sales/Revenue/Turnover
204,179
243,940
276,145
304,483
292,561
277,273
301,766
362,646
504,512
524,145
537,441
542,110
570,539
584,376
Operating Margin (%)
8.32
8.05
8.59
7.01
4.55
1.99
1.92
-0.75
-0.82
2.19
1.45
0.95
1.45
0.14
Depreciation Expense
18,443
19,973
23,079
28,997
29,686
30,605
38,013
42,579
50,555
47,805
49,839
47,822
52,969
52,986
Net Income, GAAP
11,940
14,240
16,106
12,539
10,897
589
2,008
-7,421
-12,068
-29,608
6,346
-2,852
-6,646
-11,557
Effective Tax Rate (%)
11.96
13.26
26.11
13.18
14.26
29.52
- -
- -
- -
- -
- -
- -
- -
- -
Profit Margin (%)
5.85
5.84
5.83
4.12
3.72
0.21
0.67
-2.05
-2.39
-5.65
1.18
-0.53
-1.16
-1.98
Working Capital
-44,776
-45,259
-33,991
-46,470
-94,728
-110,356
-73,462
-81,587
-54,855
-29,111
-75,572
-114,809
-135,714
-152,588
LT Debt
35,466
51,970
84,816
84,075
37,593
41,004
88,939
88,892
96,430
102,807
119,461
130,651
161,949
162,785
Total Equity
76,632
88,557
102,701
111,730
118,906
134,373
136,030
128,742
150,239
120,616
171,181
173,142
162,484
160,071
Return on Invested Capital (%)
9.41
8.58
7.32
7.03
4.01
1.18
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
9.09
8.9
7.97
6.04
5.19
1.48
- -
- -
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)
17.22
17.42
16.84
11.7
9.45
0.47
1.49
-5.62
-9
-23.32
5.45
-2.53
-6.39
-11.43

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
222,726
224,830
252,018
LT Borrowings
166,709
161,732
162,426
LT Finance Leases
313
217
359
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
38
38
38
Market Capitalization
49,730
47,945
54,285

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
251,358
192,204
207,798
Cash, Cash Equivalents & STI
49,180
9,589
11,747
Accounts Receivable, Net
76,416
76,070
83,776
Inventories
95,973
85,355
90,162
Total Current Liabilities
342,463
327,918
360,386
Payables & Accruals
- -
- -
- -
ST Debt
222,726
224,830
252,018
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
5.8%
6.78%
-6.16%
Free Cash Flow
-136.29%
-189.2%
44.06%
Net Income, GAAP
-28.41%
14.92%
133.02%
Sales/Revenue/Turnover
8.18%
10.33%
5.24%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
132,783
136,369
136,630
136,328
542,110
2025
134,742
143,468
147,971
144,358
570,539
2026
148,579
- -
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
10
24
-125
16.36
-75
2025
-35
14.11
39.18
-193.06
-175
2026
-164.68
- -
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Chi-Hwan Kim
Full Time Employees
599
Sector
Producer manufacturing
Industry
Auto parts: OEM
Address
263‑29 Mujangsaneop‑ro, Jigok‑myeon, Seosan‑si, Chungcheongnam‑do, 31919, South Korea Seosan-si South Korea 31919
IPO Date
Mar 19, 2010
Website
samkee.com
Business
Samkee Corp (122350.KS) manufactures and sells die-cast aluminum automotive components, including lightweight products such as front member corner, rear shock absorber housing, rear door hinge, front member and shock absorber housing; geometry die-casting products like valve block and body for PHEV, valve body for 7-speed S-tronic transmissions, clutch housing and transmission case for 6-speed manual transmission; as well as crank case, cylinder block, reducer and motor housings for EV, battery module cover for BEV, engine parts, transmission parts, EV parts, HEV parts and aluminum alloys produced via in-house smelting. The company operates primarily in the automotive parts industry, serving global OEMs including Hyundai, Kia, Volkswagen, Audi, Porsche, Stellantis, Ford, GM and Mazda through alloy production, casting, machining, treatment and assembly across the value chain from raw parts to final products; it targets the internal combustion engine, hybrid, electric and structural castings segments with a focus on lightweighting solutions for sustainable mobility and emissions reduction. Founded in 1978 and headquartered in Pyeongtaek-si, South Korea, Samkee Corp maintains manufacturing facilities in South Korea, China and North America, with 582 employees and operations spanning South Korea, rest of Asia, Europe and the United States. In June 2024, the company opened its first U.S. manufacturing plant, Samkee America, in Tuskegee, Alabama, as a $128 million Tier 1 supplier to Hyundai Motor Manufacturing Alabama, following the February 2023 announcement and establishment of the North American venture; it continues series production of battery components for Porsche via LG Energy Solution, EV components for Stellantis and Ford via LG Magna e-Powertrain, and maintains its role as sole supplier of entire PHEV valve body for Volkswagen AG.