Boryung Corporation (KRX:003850)
South Korea
· Delayed Price · Currency is KRW 9,030.00
-10.00 (-0.11%)
At close: Dec 5, 2025
Boryung Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 1,028,993 | 1,017,107 | 859,626 | 760,476 | 627,279 | 561,867 | Upgrade
|
| Other Revenue | -0 | -0 | - | -0 | -0 | - | Upgrade
|
| Revenue | 1,028,993 | 1,017,107 | 859,626 | 760,476 | 627,279 | 561,867 | Upgrade
|
| Revenue Growth (YoY) | 3.79% | 18.32% | 13.04% | 21.23% | 11.64% | 7.17% | Upgrade
|
| Cost of Revenue | 653,150 | 653,750 | 506,196 | 453,289 | 362,342 | 330,425 | Upgrade
|
| Gross Profit | 375,843 | 363,357 | 353,430 | 307,187 | 264,937 | 231,442 | Upgrade
|
| Selling, General & Admin | 211,690 | 217,094 | 214,051 | 192,386 | 171,687 | 149,015 | Upgrade
|
| Research & Development | 59,821 | 51,469 | 47,286 | 41,705 | 39,146 | 35,506 | Upgrade
|
| Amortization of Goodwill & Intangibles | 17,971 | 18,617 | 18,767 | 9,715 | 5,953 | 4,142 | Upgrade
|
| Other Operating Expenses | 3,953 | 3,789 | 3,427 | 3,145 | 2,915 | - | Upgrade
|
| Operating Expenses | 295,578 | 292,885 | 285,728 | 250,584 | 223,489 | 191,483 | Upgrade
|
| Operating Income | 80,265 | 70,472 | 67,702 | 56,603 | 41,448 | 39,959 | Upgrade
|
| Interest Expense | -9,638 | -8,998 | -9,549 | -6,127 | -4,478 | -3,343 | Upgrade
|
| Interest & Investment Income | 12,045 | 5,966 | 871.77 | 6,956 | 1,399 | 482.19 | Upgrade
|
| Earnings From Equity Investments | -698.8 | -902.28 | - | 250.46 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 8,057 | 18,990 | 1,030 | 10,851 | 2,379 | -1,352 | Upgrade
|
| Other Non Operating Income (Expenses) | -576.27 | 21.59 | -2,096 | -1,989 | -1,865 | -72.3 | Upgrade
|
| EBT Excluding Unusual Items | 89,454 | 85,550 | 57,958 | 66,544 | 38,882 | 35,674 | Upgrade
|
| Gain (Loss) on Sale of Investments | -19,671 | -17,429 | -1,436 | -5,651 | 32,303 | 172.37 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1,095 | -11.12 | -216.25 | -164.17 | -466.76 | 199.45 | Upgrade
|
| Asset Writedown | -5,147 | -5,151 | - | -1,857 | - | -1.62 | Upgrade
|
| Pretax Income | 65,730 | 62,959 | 56,306 | 58,872 | 70,718 | 36,044 | Upgrade
|
| Income Tax Expense | 9,284 | -6,676 | 16,092 | 16,934 | 27,599 | 9,184 | Upgrade
|
| Earnings From Continuing Operations | 56,447 | 69,636 | 40,213 | 41,938 | 43,119 | 26,860 | Upgrade
|
| Minority Interest in Earnings | - | -2.47 | -10.34 | -43.88 | -74.99 | -3.56 | Upgrade
|
| Net Income | 56,447 | 69,633 | 40,203 | 41,894 | 43,044 | 26,856 | Upgrade
|
| Net Income to Common | 56,447 | 69,633 | 40,203 | 41,894 | 43,044 | 26,856 | Upgrade
|
| Net Income Growth | -8.95% | 73.20% | -4.04% | -2.67% | 60.28% | -16.65% | Upgrade
|
| Shares Outstanding (Basic) | 82 | 68 | 66 | 66 | 62 | 58 | Upgrade
|
| Shares Outstanding (Diluted) | 82 | 69 | 66 | 66 | 63 | 58 | Upgrade
|
| Shares Change (YoY) | 24.12% | 3.91% | -0.29% | 4.92% | 8.12% | 5.18% | Upgrade
|
| EPS (Basic) | 689.54 | 1019.69 | 610.38 | 635.91 | 688.72 | 462.46 | Upgrade
|
| EPS (Diluted) | 688.80 | 1016.00 | 610.00 | 634.00 | 683.00 | 461.00 | Upgrade
|
| EPS Growth | -26.66% | 66.56% | -3.79% | -7.17% | 48.16% | -20.70% | Upgrade
|
| Free Cash Flow | 77,868 | 67,732 | 27,204 | 7,538 | 44,034 | 26,470 | Upgrade
|
| Free Cash Flow Per Share | 949.99 | 988.65 | 412.61 | 113.99 | 698.64 | 454.07 | Upgrade
|
| Dividend Per Share | 100.000 | 100.000 | 100.000 | 100.000 | 100.000 | 75.775 | Upgrade
|
| Dividend Growth | - | - | - | - | 31.97% | - | Upgrade
|
| Gross Margin | 36.52% | 35.73% | 41.11% | 40.39% | 42.24% | 41.19% | Upgrade
|
| Operating Margin | 7.80% | 6.93% | 7.88% | 7.44% | 6.61% | 7.11% | Upgrade
|
| Profit Margin | 5.49% | 6.85% | 4.68% | 5.51% | 6.86% | 4.78% | Upgrade
|
| Free Cash Flow Margin | 7.57% | 6.66% | 3.16% | 0.99% | 7.02% | 4.71% | Upgrade
|
| EBITDA | 123,281 | 113,321 | 112,089 | 94,247 | 73,522 | 67,525 | Upgrade
|
| EBITDA Margin | 11.98% | 11.14% | 13.04% | 12.39% | 11.72% | 12.02% | Upgrade
|
| D&A For EBITDA | 43,016 | 42,849 | 44,387 | 37,644 | 32,074 | 27,566 | Upgrade
|
| EBIT | 80,265 | 70,472 | 67,702 | 56,603 | 41,448 | 39,959 | Upgrade
|
| EBIT Margin | 7.80% | 6.93% | 7.88% | 7.44% | 6.61% | 7.11% | Upgrade
|
| Effective Tax Rate | 14.12% | - | 28.58% | 28.76% | 39.03% | 25.48% | Upgrade
|
| Advertising Expenses | - | 47,882 | 45,365 | 44,060 | 40,486 | 34,510 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.