Sebang Co., Ltd (KRX:004360)
South Korea
· Delayed Price · Currency is KRW 14,800
+150 (1.02%)
At close: Dec 5, 2025
Sebang 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 | 1,307,316 | 1,373,389 | 1,141,950 | 1,290,351 | 1,057,709 | 842,239 | Upgrade
|
| Other Revenue | -0 | -0 | - | - | - | - | Upgrade
|
| Revenue | 1,307,316 | 1,373,389 | 1,141,950 | 1,290,351 | 1,057,709 | 842,239 | Upgrade
|
| Revenue Growth (YoY) | -1.26% | 20.27% | -11.50% | 22.00% | 25.58% | 16.45% | Upgrade
|
| Cost of Revenue | 1,175,780 | 1,250,232 | 1,031,410 | 1,171,987 | 967,704 | 769,831 | Upgrade
|
| Gross Profit | 131,536 | 123,157 | 110,540 | 118,364 | 90,005 | 72,408 | Upgrade
|
| Selling, General & Admin | 95,513 | 89,569 | 74,273 | 66,099 | 52,904 | 48,829 | Upgrade
|
| Amortization of Goodwill & Intangibles | 1,780 | 1,754 | 1,505 | 1,798 | 2,951 | 2,917 | Upgrade
|
| Other Operating Expenses | 1,948 | 1,675 | 1,600 | 1,192 | 975.56 | 884.95 | Upgrade
|
| Operating Expenses | 103,770 | 100,032 | 81,539 | 74,022 | 60,847 | 56,146 | Upgrade
|
| Operating Income | 27,766 | 23,125 | 29,000 | 44,342 | 29,158 | 16,261 | Upgrade
|
| Interest Expense | -5,120 | -5,382 | -4,595 | -2,734 | -2,146 | -2,467 | Upgrade
|
| Interest & Investment Income | 4,146 | 5,954 | 6,541 | 3,958 | 2,064 | 3,441 | Upgrade
|
| Earnings From Equity Investments | 43,811 | 63,589 | 46,759 | 17,795 | 33,761 | 34,619 | Upgrade
|
| Currency Exchange Gain (Loss) | 1,719 | 2,584 | 359.32 | 2,620 | 995.36 | -480.67 | Upgrade
|
| Other Non Operating Income (Expenses) | -4,231 | -7,569 | 2,154 | -466.92 | -6,585 | -7,163 | Upgrade
|
| EBT Excluding Unusual Items | 68,091 | 82,301 | 80,218 | 65,514 | 57,247 | 44,211 | Upgrade
|
| Gain (Loss) on Sale of Investments | -1,822 | 916.37 | 893.87 | 1,280 | 1,544 | 946.91 | Upgrade
|
| Gain (Loss) on Sale of Assets | 251.74 | 15,865 | 923.42 | -392.96 | 13,860 | 162.99 | Upgrade
|
| Asset Writedown | - | - | - | -498.29 | -573.57 | - | Upgrade
|
| Pretax Income | 66,521 | 99,083 | 82,035 | 65,903 | 72,077 | 45,321 | Upgrade
|
| Income Tax Expense | 7,709 | 13,612 | 12,072 | -39,624 | 19,643 | 12,710 | Upgrade
|
| Earnings From Continuing Operations | 58,812 | 85,471 | 69,964 | 105,527 | 52,434 | 32,611 | Upgrade
|
| Minority Interest in Earnings | 40.48 | -19.68 | -205.55 | -136.23 | -1.13 | -76.2 | Upgrade
|
| Net Income | 58,852 | 85,452 | 69,758 | 105,391 | 52,433 | 32,534 | Upgrade
|
| Preferred Dividends & Other Adjustments | 14,592 | 14,592 | - | - | - | - | Upgrade
|
| Net Income to Common | 44,261 | 70,860 | 69,758 | 105,391 | 52,433 | 32,534 | Upgrade
|
| Net Income Growth | -37.69% | 22.50% | -33.81% | 101.00% | 61.16% | 381.03% | Upgrade
|
| Shares Outstanding (Basic) | 22 | 22 | 22 | 22 | 22 | 23 | Upgrade
|
| Shares Outstanding (Diluted) | 22 | 22 | 22 | 22 | 22 | 23 | Upgrade
|
| Shares Change (YoY) | 0.95% | -0.91% | -0.18% | -2.27% | -1.16% | -0.75% | Upgrade
|
| EPS (Basic) | 2024.19 | 3276.50 | 3196.18 | 4820.14 | 2343.72 | 1437.37 | Upgrade
|
| EPS (Diluted) | 2024.19 | 3276.50 | 3196.18 | 4820.14 | 2343.72 | 1437.37 | Upgrade
|
| EPS Growth | -53.58% | 2.51% | -33.69% | 105.66% | 63.06% | 384.69% | Upgrade
|
| Free Cash Flow | -1,687 | 22,938 | 27,227 | 39,330 | 17,262 | 21,745 | Upgrade
|
| Free Cash Flow Per Share | -77.15 | 1060.64 | 1247.49 | 1798.78 | 771.60 | 960.70 | Upgrade
|
| Dividend Per Share | 300.000 | 300.000 | 300.000 | 300.000 | 200.000 | 190.000 | Upgrade
|
| Dividend Growth | - | - | - | 50.00% | 5.26% | 8.57% | Upgrade
|
| Gross Margin | 10.06% | 8.97% | 9.68% | 9.17% | 8.51% | 8.60% | Upgrade
|
| Operating Margin | 2.12% | 1.68% | 2.54% | 3.44% | 2.76% | 1.93% | Upgrade
|
| Profit Margin | 3.39% | 5.16% | 6.11% | 8.17% | 4.96% | 3.86% | Upgrade
|
| Free Cash Flow Margin | -0.13% | 1.67% | 2.38% | 3.05% | 1.63% | 2.58% | Upgrade
|
| EBITDA | 68,176 | 61,424 | 67,791 | 80,515 | 64,401 | 50,897 | Upgrade
|
| EBITDA Margin | 5.21% | 4.47% | 5.94% | 6.24% | 6.09% | 6.04% | Upgrade
|
| D&A For EBITDA | 40,410 | 38,299 | 38,791 | 36,174 | 35,243 | 34,635 | Upgrade
|
| EBIT | 27,766 | 23,125 | 29,000 | 44,342 | 29,158 | 16,261 | Upgrade
|
| EBIT Margin | 2.12% | 1.68% | 2.54% | 3.44% | 2.76% | 1.93% | Upgrade
|
| Effective Tax Rate | 11.59% | 13.74% | 14.71% | - | 27.25% | 28.04% | Upgrade
|
| Advertising Expenses | - | 1,922 | 2,249 | 1,945 | 116.65 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.