KEPCO Plant Service & Engineering Co.,Ltd. (KRX:051600)
South Korea
· Delayed Price · Currency is KRW 54,500
+400 (0.74%)
Last updated: Dec 5, 2025, 12:03 PM KST
KRX:051600 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 | 1,566,884 | 1,557,086 | 1,533,851 | 1,429,075 | 1,380,553 | 1,303,202 | Upgrade
|
| Other Revenue | - | -0 | -0 | - | -0 | - | Upgrade
|
| Revenue | 1,566,884 | 1,557,086 | 1,533,851 | 1,429,075 | 1,380,553 | 1,303,202 | Upgrade
|
| Revenue Growth (YoY) | 0.04% | 1.52% | 7.33% | 3.52% | 5.94% | 4.51% | Upgrade
|
| Cost of Revenue | 1,317,187 | 1,262,003 | 1,251,183 | 1,203,660 | 1,163,811 | 1,091,926 | Upgrade
|
| Gross Profit | 249,697 | 295,083 | 282,668 | 225,415 | 216,743 | 211,276 | Upgrade
|
| Selling, General & Admin | 74,679 | 70,917 | 67,925 | 76,968 | 75,719 | 65,634 | Upgrade
|
| Research & Development | 4,996 | 4,779 | 3,726 | 4,785 | 4,769 | 2,898 | Upgrade
|
| Amortization of Goodwill & Intangibles | 1,667 | 1,581 | 1,582 | 1,714 | 1,601 | 1,783 | Upgrade
|
| Other Operating Expenses | 4,443 | 3,837 | 2,499 | 2,331 | 2,199 | 1,099 | Upgrade
|
| Operating Expenses | 87,971 | 85,584 | 83,291 | 94,861 | 92,754 | 75,874 | Upgrade
|
| Operating Income | 161,726 | 209,499 | 199,376 | 130,553 | 123,989 | 135,402 | Upgrade
|
| Interest Expense | -484.83 | -699.8 | -817.06 | -865.92 | -746.54 | -414.43 | Upgrade
|
| Interest & Investment Income | 17,527 | 14,122 | 11,179 | 7,071 | 5,121 | 6,884 | Upgrade
|
| Earnings From Equity Investments | 948.24 | 612.79 | 292.36 | 92.54 | 293.19 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 2,781 | 4,469 | -206.83 | -148.61 | 2,990 | -4,112 | Upgrade
|
| Other Non Operating Income (Expenses) | -5,660 | -4,209 | -1,122 | -3,302 | -322.01 | -29,882 | Upgrade
|
| EBT Excluding Unusual Items | 176,837 | 223,793 | 208,702 | 133,401 | 131,325 | 107,878 | Upgrade
|
| Gain (Loss) on Sale of Investments | 147.68 | 63.12 | - | 1,237 | -1,109 | -134.41 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1,885 | 1,389 | 2,215 | -37.93 | 5,720 | 3,243 | Upgrade
|
| Asset Writedown | 2.67 | - | - | - | 4.17 | - | Upgrade
|
| Pretax Income | 178,873 | 225,245 | 210,917 | 134,600 | 135,941 | 110,987 | Upgrade
|
| Income Tax Expense | 38,602 | 52,804 | 48,240 | 34,418 | 37,261 | 23,928 | Upgrade
|
| Earnings From Continuing Operations | 140,270 | 172,441 | 162,677 | 100,182 | 98,680 | 87,058 | Upgrade
|
| Minority Interest in Earnings | -3.9 | -2.42 | -0 | -0.02 | -0.06 | -0 | Upgrade
|
| Net Income | 140,267 | 172,439 | 162,677 | 100,182 | 98,680 | 87,058 | Upgrade
|
| Net Income to Common | 140,267 | 172,439 | 162,677 | 100,182 | 98,680 | 87,058 | Upgrade
|
| Net Income Growth | -23.38% | 6.00% | 62.38% | 1.52% | 13.35% | -43.22% | Upgrade
|
| Shares Outstanding (Basic) | 45 | 45 | 45 | 45 | 45 | 45 | Upgrade
|
| Shares Outstanding (Diluted) | 45 | 45 | 45 | 45 | 45 | 45 | Upgrade
|
| EPS (Basic) | 3117.03 | 3831.97 | 3615.05 | 2226.26 | 2192.89 | 1934.63 | Upgrade
|
| EPS (Diluted) | 3117.00 | 3831.97 | 3615.00 | 2226.00 | 2192.89 | 1934.63 | Upgrade
|
| EPS Growth | -23.38% | 6.00% | 62.40% | 1.51% | 13.35% | -43.22% | Upgrade
|
| Free Cash Flow | 135,754 | 490,897 | -79,330 | 43,442 | 103,190 | 25,022 | Upgrade
|
| Free Cash Flow Per Share | 3016.75 | 10908.83 | -1762.89 | 965.38 | 2293.11 | 556.04 | Upgrade
|
| Dividend Per Share | 2469.000 | 2469.000 | 2158.000 | 1305.000 | 1199.000 | 1146.000 | Upgrade
|
| Dividend Growth | 14.41% | 14.41% | 65.36% | 8.84% | 4.63% | -40.31% | Upgrade
|
| Gross Margin | 15.94% | 18.95% | 18.43% | 15.77% | 15.70% | 16.21% | Upgrade
|
| Operating Margin | 10.32% | 13.46% | 13.00% | 9.14% | 8.98% | 10.39% | Upgrade
|
| Profit Margin | 8.95% | 11.07% | 10.61% | 7.01% | 7.15% | 6.68% | Upgrade
|
| Free Cash Flow Margin | 8.66% | 31.53% | -5.17% | 3.04% | 7.47% | 1.92% | Upgrade
|
| EBITDA | 226,881 | 273,782 | 251,285 | 178,172 | 168,508 | 178,419 | Upgrade
|
| EBITDA Margin | 14.48% | 17.58% | 16.38% | 12.47% | 12.21% | 13.69% | Upgrade
|
| D&A For EBITDA | 65,155 | 64,283 | 51,909 | 47,619 | 44,518 | 43,017 | Upgrade
|
| EBIT | 161,726 | 209,499 | 199,376 | 130,553 | 123,989 | 135,402 | Upgrade
|
| EBIT Margin | 10.32% | 13.46% | 13.00% | 9.14% | 8.98% | 10.39% | Upgrade
|
| Effective Tax Rate | 21.58% | 23.44% | 22.87% | 25.57% | 27.41% | 21.56% | Upgrade
|
| Advertising Expenses | - | 1,463 | 1,175 | 1,403 | 1,602 | 1,589 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.