Sejin Heavy Industries Co., Ltd. (KRX:075580)
South Korea
· Delayed Price · Currency is KRW 17,570
+390 (2.27%)
Last updated: Dec 5, 2025, 12:36 PM KST
Sejin Heavy Industries 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 | 398,344 | 352,377 | 384,796 | 410,054 | 250,381 | 285,565 | Upgrade
|
| Other Revenue | -0 | - | -0 | - | - | - | Upgrade
|
| Revenue | 398,344 | 352,377 | 384,796 | 410,054 | 250,381 | 285,565 | Upgrade
|
| Revenue Growth (YoY) | 13.27% | -8.43% | -6.16% | 63.77% | -12.32% | -3.48% | Upgrade
|
| Cost of Revenue | 313,154 | 294,323 | 328,662 | 362,983 | 228,245 | 266,701 | Upgrade
|
| Gross Profit | 85,189 | 58,054 | 56,134 | 47,070 | 22,135 | 18,864 | Upgrade
|
| Selling, General & Admin | 21,486 | 19,443 | 20,770 | 21,042 | 17,510 | 16,828 | Upgrade
|
| Research & Development | 73.76 | 178.28 | 213.87 | 38.33 | 70.93 | 90.32 | Upgrade
|
| Amortization of Goodwill & Intangibles | 46.65 | 49.3 | 55.76 | 50.18 | 50.29 | 45.67 | Upgrade
|
| Other Operating Expenses | 871.62 | 1,109 | 653.38 | 365.21 | 271.79 | 158.93 | Upgrade
|
| Operating Expenses | 23,350 | 22,074 | 22,580 | 22,466 | 19,725 | 17,973 | Upgrade
|
| Operating Income | 61,839 | 35,979 | 33,555 | 24,605 | 2,410 | 891.12 | Upgrade
|
| Interest Expense | -11,341 | -11,946 | -12,374 | -8,708 | -5,838 | -5,559 | Upgrade
|
| Interest & Investment Income | 3,411 | 2,925 | 1,571 | 1,304 | 258.59 | 963.28 | Upgrade
|
| Currency Exchange Gain (Loss) | 3,255 | 924.97 | 2,043 | 594.16 | 1,543 | -254.05 | Upgrade
|
| Other Non Operating Income (Expenses) | 850.22 | 1,027 | 1,729 | 497.62 | -10,396 | -1,208 | Upgrade
|
| EBT Excluding Unusual Items | 58,015 | 28,911 | 26,523 | 18,293 | -12,023 | -5,167 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1,195 | 129.76 | -908.02 | 148.25 | 1,798 | -279.82 | Upgrade
|
| Gain (Loss) on Sale of Assets | 13.6 | 0.49 | -77.85 | 1.53 | 33,769 | 10,961 | Upgrade
|
| Asset Writedown | - | - | 288.47 | -1,086 | - | - | Upgrade
|
| Pretax Income | 59,231 | 29,047 | 25,826 | 17,357 | 23,544 | 5,515 | Upgrade
|
| Income Tax Expense | 12,375 | 7,026 | 2,460 | 3,284 | 9,484 | 2,231 | Upgrade
|
| Earnings From Continuing Operations | 46,856 | 22,021 | 23,366 | 14,073 | 14,060 | 3,284 | Upgrade
|
| Earnings From Discontinued Operations | - | - | -635.65 | -715.04 | - | - | Upgrade
|
| Net Income to Company | 46,856 | 22,021 | 22,730 | 13,358 | 14,060 | 3,284 | Upgrade
|
| Minority Interest in Earnings | -7,465 | -10,671 | -5,609 | -1,744 | 2,320 | -1,432 | Upgrade
|
| Net Income | 39,391 | 11,351 | 17,122 | 11,614 | 16,380 | 1,852 | Upgrade
|
| Net Income to Common | 39,391 | 11,351 | 17,122 | 11,614 | 16,380 | 1,852 | Upgrade
|
| Net Income Growth | 1000.86% | -33.71% | 47.43% | -29.10% | 784.47% | -21.76% | Upgrade
|
| Shares Outstanding (Basic) | 57 | 57 | 55 | 55 | 55 | 56 | Upgrade
|
| Shares Outstanding (Diluted) | 57 | 57 | 55 | 55 | 55 | 56 | Upgrade
|
| Shares Change (YoY) | 0.81% | 3.42% | 0.01% | -0.47% | -0.98% | -2.02% | Upgrade
|
| EPS (Basic) | 693.38 | 199.93 | 311.88 | 211.57 | 297.00 | 33.25 | Upgrade
|
| EPS (Diluted) | 693.38 | 199.93 | 311.88 | 211.57 | 297.00 | 33.25 | Upgrade
|
| EPS Growth | 991.99% | -35.90% | 47.41% | -28.76% | 793.26% | -20.14% | Upgrade
|
| Free Cash Flow | 52,401 | 11,479 | 25,928 | -15,833 | -8,856 | 7,727 | Upgrade
|
| Free Cash Flow Per Share | 922.40 | 202.18 | 472.29 | -288.44 | -160.58 | 138.72 | Upgrade
|
| Dividend Per Share | 200.000 | 200.000 | - | - | - | - | Upgrade
|
| Gross Margin | 21.39% | 16.48% | 14.59% | 11.48% | 8.84% | 6.61% | Upgrade
|
| Operating Margin | 15.52% | 10.21% | 8.72% | 6.00% | 0.96% | 0.31% | Upgrade
|
| Profit Margin | 9.89% | 3.22% | 4.45% | 2.83% | 6.54% | 0.65% | Upgrade
|
| Free Cash Flow Margin | 13.15% | 3.26% | 6.74% | -3.86% | -3.54% | 2.71% | Upgrade
|
| EBITDA | 72,597 | 44,339 | 43,153 | 32,645 | 10,797 | 9,951 | Upgrade
|
| EBITDA Margin | 18.22% | 12.58% | 11.21% | 7.96% | 4.31% | 3.48% | Upgrade
|
| D&A For EBITDA | 10,758 | 8,359 | 9,599 | 8,040 | 8,387 | 9,060 | Upgrade
|
| EBIT | 61,839 | 35,979 | 33,555 | 24,605 | 2,410 | 891.12 | Upgrade
|
| EBIT Margin | 15.52% | 10.21% | 8.72% | 6.00% | 0.96% | 0.31% | Upgrade
|
| Effective Tax Rate | 20.89% | 24.19% | 9.53% | 18.92% | 40.28% | 40.45% | Upgrade
|
| Advertising Expenses | - | 107.19 | 245.18 | 229.9 | 99.24 | 53.8 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.