Shinhan Financial Group Co., Ltd.

KOSE:A055550

Νότια Κορέα / Χρηματοοικονομικά / Τράπεζες

Επισκόπ.

Μερίσματα

Κέρδη

Μοντέλα

Οικονομικές Καταστάσεις

Σύγκριση

Υγεία

Διαγράμματα

Ιστορικό τραπ. οικ. καταστάσεων 5 ετ.

Τιμή μετοχής

47.200,00 KRW

Model Summary
-	-
Key Metrics	Latest
Total Revenue	14.612,6 B
Net Profit Margin	32,5%
Total Assets	739.764,3 B
Total Equity	58.821 B

5Y Historical Financial Statements

Summary Financials


Summary Financials

						Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Net Revenue	11,588,628	23,827,050	13,250,044	14,220,136	14,612,551	14,612,551	14,220,136	14,612,551
% Growth	NA	105.6%	-44.4%	7.3%	2.8%			2.8%

Adjusted Net Income	3,528,996	4,143,810	4,869,483	4,633,194	4,753,529	4,753,529	4,633,194	4,753,529
% Margin	30.5%	17.4%	36.8%	32.6%	32.5%	32.5%	32.6%	32.5%

Adjusted Basic EPS	7,053.15	7,759.22	9,176.65	8,923.58	9,390.03	9,390.03	8,923.58	9,390.03

Υποστηρικτικοί υπολογισμοί

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
KRW						Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Net Revenue	11,588,628	23,827,050	13,250,044	14,220,136	14,612,551	14,612,551	14,220,136	14,612,551
% Growth	NA	105.6%	-44.4%	7.3%	2.8%			2.8%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	(204,308)	(280,780)	(339,915)	(285,495)	(315,281)	(315,281)	(285,495)	(315,281)
General and Admin	(5,008,165)	(5,119,674)	(5,150,233)	(5,412,658)	(5,565,629)	(5,565,629)	(5,412,658)	(5,565,629)
Other Exp / (Inc)	(1,622,284)	(12,842,932)	(1,393,270)	(2,557,023)	(2,702,549)	(2,702,549)	(2,557,023)	(2,702,549)
Total Operating Exp	(6,834,757)	(18,243,386)	(6,883,418)	(8,255,176)	(8,583,459)	(8,583,459)	(8,255,176)	(8,583,459)

Operating Income	4,753,871	5,583,664	6,366,626	5,964,960	6,029,092	6,029,092	5,964,960	6,029,092
% Revenue	41.0%	23.4%	48.0%	41.9%	41.3%	41.3%	41.9%	41.3%

Interest Expense	0	0	0	0	0	0	0	0
Pre-tax Income	4,753,871	5,583,664	6,366,626	5,964,960	6,029,092	6,029,092	5,964,960	6,029,092
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	(1,255,795)	(1,471,036)	(1,611,112)	(1,486,960)	(1,470,922)	(1,470,922)	(1,486,960)	(1,470,922)
Net Income to Company	3,498,076	4,112,628	4,755,514	4,478,000	4,558,170	4,558,170	4,478,000	4,558,170
% Margin	30.2%	17.3%	35.9%	31.5%	31.2%	31.2%	31.5%	31.2%

Minority Interest in Earnings	(83,481)	(93,374)	(89,871)	(109,965)	(107,993)	(107,993)	(109,965)	(107,993)
Net Income to Stockholders	3,414,595	4,019,254	4,665,643	4,368,035	4,450,177	4,450,177	4,368,035	4,450,177

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	(85,327)	(116,388)	(156,277)	(189,672)	(176,945)	(176,945)	(189,672)	(176,945)

Net Income to Common	3,329,268	3,902,866	4,509,366	4,178,363	4,273,232	4,273,232	4,178,363	4,273,232
% Margin	28.7%	16.4%	34.0%	29.4%	29.2%	29.2%	29.4%	29.2%

As Reported
Basic EPS (Continuing Ops)	6,653.97	7,308.05	8,498.00	8,047.57	8,441.26	8,441.26	8,047.57	8,441.26
Diluted EPS (Continuing Ops)	6,653.97	7,308.05	8,498.00	8,047.57	8,441.26	8,441.26	8,047.57	8,441.26

WA Basic Shares Out.	500	534	531	519	506	506	519	506
WA Diluted Shares Out.	500	534	531	519	506	506	519	506

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	210,034	776,509	(461,062)	160,572	372,327	372,327	160,572	372,327
Addback: Restructuring Charges	0	0	154,012	197,184	235,330	235,330	197,184	235,330
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	5,402	24,513	24,513	5,402	24,513
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	41,784	42,138	0	7,135	4,155	4,155	7,135	4,155
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Total Unusual Items	251,818	818,647	(307,050)	370,293	636,325	636,325	370,293	636,325
% Margin	2.2%	3.4%	-2.3%	2.6%	4.4%	4.4%	2.6%	4.4%

Adjusted Net Income Reconciliation
Net Income to Company	3,498,076	4,112,628	4,755,514	4,478,000	4,558,170	4,558,170	4,478,000	4,558,170
Addback: Unusual Items	41,784	42,138	154,012	209,721	263,998	263,998	209,721	263,998
Less: Tax Benefit of Unusual Items (26%)	(10,864)	(10,956)	(40,043)	(54,527)	(68,639)	(68,639)	(54,527)	(68,639)
Adjusted Net Income	3,528,996	4,143,810	4,869,483	4,633,194	4,753,529	4,753,529	4,633,194	4,753,529
% Margin	30.5%	17.4%	36.8%	32.6%	32.5%	32.5%	32.6%	32.5%

Adjusted Basic EPS	7,053.15	7,759.22	9,176.65	8,923.58	9,390.03	9,390.03	8,923.58	9,390.03

Με επιφύλαξη παντός δικαιώματος. Όροι Χρήσης

Σφάλμα φόρτωσης

Shinhan Financial Group Co., Ltd.

KOSE:A055550

Νότια Κορέα / Χρηματοοικονομικά / Τράπεζες

Ιστορικό τραπ. οικ. καταστάσεων 5 ετ.