Daewoo Shipbuilding & Marine Engineering Co Ltd
KRX:042660

Watchlist Manager
Daewoo Shipbuilding & Marine Engineering Co Ltd Logo
Daewoo Shipbuilding & Marine Engineering Co Ltd
KRX:042660
Watchlist
Price: 39 400 KRW 16.57% Market Closed
Market Cap: 12.1T KRW
Have any thoughts about
Daewoo Shipbuilding & Marine Engineering Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Daewoo Shipbuilding & Marine Engineering Co Ltd

Revenue
9T KRW
Cost of Revenue
-8.6T KRW
Gross Profit
390.5B KRW
Operating Expenses
-321.9B KRW
Operating Income
68.6B KRW
Other Expenses
449.1B KRW
Net Income
517.7B KRW

Income Statement
Daewoo Shipbuilding & Marine Engineering Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
15 976 072
N/A
16 535 938
+4%
15 455 330
-7%
15 299 330
-1%
15 307 385
+0%
14 340 409
-6%
15 443 611
+8%
15 199 024
-2%
14 688 349
-3%
14 456 356
-2%
12 819 221
-11%
12 045 901
-6%
12 053 676
+0%
11 454 708
-5%
11 101 818
-3%
10 627 492
-4%
9 495 616
-11%
9 272 281
-2%
9 644 384
+4%
9 460 370
-2%
9 285 063
-2%
9 035 275
-3%
8 358 745
-7%
8 244 727
-1%
8 060 110
-2%
7 554 018
-6%
7 030 175
-7%
6 173 830
-12%
5 277 425
-15%
4 795 692
-9%
4 486 586
-6%
4 630 275
+3%
4 744 912
+2%
4 766 674
+0%
4 860 150
+2%
5 054 535
+4%
5 691 181
+13%
6 626 567
+16%
7 408 312
+12%
8 252 104
+11%
8 967 494
+9%
Gross Profit
Cost of Revenue
(14 991 388)
(15 489 403)
(15 540 379)
(16 076 989)
(16 779 169)
(16 477 469)
(17 019 177)
(16 033 522)
(15 103 780)
(14 430 718)
(13 449 557)
(12 418 546)
(11 313 315)
(10 459 932)
(9 557 731)
(9 129 757)
(8 776 241)
(8 755 016)
(8 892 718)
(8 705 138)
(8 636 129)
(8 742 234)
(7 889 790)
(7 708 974)
(7 554 442)
(6 759 286)
(6 634 249)
(6 285 554)
(6 493 456)
(6 066 147)
(6 033 692)
(6 412 923)
(5 603 915)
(6 230 347)
(6 207 033)
(5 993 729)
(6 668 035)
(6 894 801)
(7 309 504)
(8 011 434)
(8 577 022)
Gross Profit
984 684
N/A
1 046 535
+6%
(85 049)
N/A
(777 658)
-814%
(1 471 783)
-89%
(2 137 060)
-45%
(1 575 566)
+26%
(834 499)
+47%
(415 432)
+50%
25 638
N/A
(630 336)
N/A
(372 645)
+41%
740 361
N/A
994 775
+34%
1 544 087
+55%
1 497 735
-3%
719 375
-52%
517 265
-28%
751 665
+45%
755 232
+0%
648 934
-14%
293 042
-55%
468 955
+60%
535 753
+14%
505 669
-6%
794 733
+57%
395 926
-50%
(111 724)
N/A
(1 216 032)
-988%
(1 270 456)
-4%
(1 547 107)
-22%
(1 782 648)
-15%
(859 003)
+52%
(1 463 673)
-70%
(1 346 882)
+8%
(939 194)
+30%
(976 853)
-4%
(268 235)
+73%
98 808
N/A
240 670
+144%
390 472
+62%
Operating Income
Operating Expenses
(555 739)
(600 580)
(657 884)
(700 073)
(689 506)
(803 223)
(548 928)
(863 730)
(679 526)
(661 350)
(900 505)
(883 239)
(978 865)
(850 442)
(811 083)
(689 400)
(346 338)
(163 180)
273 166
16 828
242 295
164 936
(176 194)
(321 416)
(412 726)
(411 953)
(242 489)
(340 530)
(317 055)
(201 389)
(207 545)
(229 211)
(244 917)
(249 095)
(266 682)
(339 863)
(288 902)
(353 569)
(295 307)
(296 956)
(321 888)
Selling, General & Administrative
(451 468)
(508 279)
(582 628)
(615 712)
(601 378)
(716 491)
(472 250)
(417 575)
(612 802)
(596 415)
(842 738)
(825 310)
(927 142)
(803 584)
(764 964)
(643 299)
(296 838)
(109 682)
337 295
233 686
309 244
235 746
(100 855)
(85 128)
(178 124)
(177 877)
(167 168)
(154 017)
(131 193)
(125 934)
(134 207)
(154 255)
(167 846)
(174 148)
(190 084)
(189 455)
(205 946)
(209 949)
(214 281)
(241 316)
(248 622)
Research & Development
(90 395)
(87 401)
(69 031)
(69 042)
(71 180)
(68 696)
(69 460)
(65 622)
(61 040)
(59 892)
(52 401)
(50 747)
(43 914)
(40 820)
(40 954)
(42 181)
(46 692)
(50 289)
(61 566)
(60 969)
(64 068)
(66 693)
(66 339)
(71 465)
(69 685)
(69 256)
(67 701)
(66 281)
(65 452)
(68 319)
(65 301)
(66 788)
(68 840)
(66 572)
(68 223)
(68 969)
(73 161)
(74 587)
(68 449)
(66 225)
(59 674)
Depreciation & Amortization
(13 876)
(4 900)
(6 225)
(7 044)
(8 673)
(9 760)
(7 218)
(6 702)
(5 683)
(5 043)
(5 366)
(7 182)
(7 810)
(6 038)
(5 166)
(3 921)
(2 808)
(3 210)
(2 563)
(2 117)
(2 883)
(4 119)
(8 999)
(7 007)
(7 155)
(7 058)
(7 620)
(6 452)
(6 630)
(7 135)
(8 037)
(8 168)
(8 231)
(8 375)
(8 375)
(8 636)
(9 795)
(11 032)
(12 577)
(13 896)
(13 592)
Other Operating Expenses
0
0
0
(8 275)
(8 275)
(8 276)
0
(373 831)
0
0
0
0
0
0
0
0
0
0
0
(153 772)
0
0
0
(157 816)
(157 762)
(157 762)
0
(113 780)
(113 780)
0
0
0
0
0
0
(72 803)
0
(58 001)
0
24 481
0
Operating Income
428 945
N/A
445 955
+4%
(742 932)
N/A
(1 477 732)
-99%
(2 161 290)
-46%
(2 940 283)
-36%
(2 124 494)
+28%
(1 698 228)
+20%
(1 094 957)
+36%
(635 712)
+42%
(1 530 841)
-141%
(1 255 884)
+18%
(238 504)
+81%
144 334
N/A
733 004
+408%
808 334
+10%
373 036
-54%
354 084
-5%
1 024 832
+189%
772 060
-25%
891 228
+15%
457 976
-49%
292 761
-36%
214 336
-27%
92 942
-57%
382 779
+312%
153 437
-60%
(452 253)
N/A
(1 533 086)
-239%
(1 471 843)
+4%
(1 754 651)
-19%
(2 011 859)
-15%
(1 103 920)
+45%
(1 712 768)
-55%
(1 613 565)
+6%
(1 279 057)
+21%
(1 265 755)
+1%
(621 803)
+51%
(196 498)
+68%
(56 286)
+71%
68 584
N/A
Pre-Tax Income
Interest Income Expense
965 437
170 678
(371 175)
(561 975)
(843 663)
(1 442 200)
(1 059 835)
(678 787)
(778 927)
496 180
(197 182)
(57 766)
(71 643)
(436 904)
337 337
(98 607)
(78 647)
(567 391)
(766 805)
(808 081)
(822 315)
(355 661)
261 867
(334 145)
(226 711)
(108 051)
101 206
175 980
150 661
(215 224)
(492 110)
(448 151)
(991 482)
(1 574 370)
(586 159)
(753 008)
(332 538)
402 928
(344 716)
(277 397)
(227 601)
Non-Reccuring Items
0
0
(8 275)
0
0
0
(373 830)
0
(384 326)
(404 702)
(196 366)
(227 238)
620 753
657 140
882 995
882 963
(31 145)
(47 590)
(76 717)
0
(77 215)
(76 781)
(157 762)
0
0
0
(113 779)
0
0
(106 948)
(10 821)
(21 112)
(21 348)
(38 942)
(72 567)
0
(68 764)
0
24 481
0
20 678
Gain/Loss on Disposition of Assets
2 123
3 195
2 151
3 721
301
(31 365)
(30 965)
(31 272)
(28 681)
3 306
(10 119)
3 890
2 906
2 449
1 878
1 273
590
278
960
1 672
2 477
1 270
752
1 433
353
1 801
1 586
4 055
3 809
3 936
2 958
(469)
(619)
1 924
3 209
3 542
3 610
476
409
(5)
(1 180)
Total Other Income
(1 102 086)
(418 616)
98 593
164 256
457 893
385 798
464 762
262 589
306 276
(213 447)
(27 148)
(208 497)
(334 082)
23 032
(766 169)
(430 664)
(127 052)
(114 658)
185 437
365 527
271 196
443 021
108 955
180 481
103 193
(223 380)
(64 139)
(128 771)
(100 658)
284 476
527 165
500 586
985 247
1 565 089
474 755
605 765
179 563
(351 597)
400 045
391 249
408 807
Pre-Tax Income
294 419
N/A
201 212
-32%
(1 021 638)
N/A
(1 871 730)
-83%
(2 546 759)
-36%
(4 028 050)
-58%
(3 124 361)
+22%
(2 145 699)
+31%
(1 980 616)
+8%
(754 376)
+62%
(1 961 657)
-160%
(1 745 494)
+11%
(20 569)
+99%
390 052
N/A
1 189 045
+205%
1 163 300
-2%
136 783
-88%
(375 276)
N/A
367 707
N/A
331 177
-10%
265 371
-20%
469 825
+77%
506 573
+8%
62 106
-88%
(30 222)
N/A
53 150
N/A
78 311
+47%
(400 989)
N/A
(1 479 274)
-269%
(1 505 605)
-2%
(1 727 459)
-15%
(1 981 005)
-15%
(1 132 121)
+43%
(1 759 068)
-55%
(1 794 326)
-2%
(1 422 758)
+21%
(1 483 885)
-4%
(569 996)
+62%
(116 279)
+80%
57 561
N/A
269 288
+368%
Net Income
Tax Provision
(82 545)
(73 955)
157 270
333 002
568 956
931 693
950 634
768 605
(111 865)
(512 284)
(827 831)
(812 696)
(136 740)
(188 741)
(543 287)
(524 844)
(546 739)
(433 469)
(47 655)
(42 277)
(37 378)
(28 200)
2 412
4 870
3 356
1 072
8 261
10 341
24 895
25 958
27 630
24 081
11 357
46 158
49 548
49 369
49 367
13 711
276 323
273 913
272 013
Income from Continuing Operations
211 875
127 258
(864 368)
(1 538 728)
(1 977 803)
(3 096 357)
(2 173 728)
(1 377 092)
(2 092 480)
(1 266 659)
(2 789 488)
(2 558 190)
(157 309)
201 311
645 758
638 456
(409 956)
(808 745)
320 052
288 900
227 993
441 625
508 985
66 976
(26 866)
54 222
86 573
(390 649)
(1 454 380)
(1 479 648)
(1 699 829)
(1 956 924)
(1 120 764)
(1 712 909)
(1 744 778)
(1 373 390)
(1 434 518)
(556 284)
160 044
331 474
541 301
Income to Minority Interest
48 787
75 750
79 136
100 122
85 046
62 633
111 731
56 472
93 759
101 294
55 349
71 839
18 041
2 613
(24 266)
(23 490)
27 022
32 345
24 670
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(86)
(158)
(144)
(281)
Net Income (Common)
260 059
N/A
203 721
-22%
(783 933)
N/A
(1 437 307)
-83%
(1 890 769)
-32%
(3 073 306)
-63%
(2 097 513)
+32%
(1 356 137)
+35%
(2 034 323)
-50%
(1 160 713)
+43%
(2 734 139)
-136%
(2 493 852)
+9%
(154 275)
+94%
183 205
N/A
595 047
+225%
590 282
-1%
(405 987)
N/A
(799 773)
-97%
321 127
N/A
294 128
-8%
204 698
-30%
418 182
+104%
485 217
+16%
43 251
-91%
(50 715)
N/A
30 276
N/A
62 566
+107%
(414 780)
N/A
(1 478 543)
-256%
(1 503 834)
-2%
(1 724 076)
-15%
(1 981 270)
-15%
(1 145 132)
+42%
(1 737 338)
-52%
(1 769 269)
-2%
(1 397 941)
+21%
(1 459 038)
-4%
(580 592)
+60%
136 045
N/A
307 818
+126%
517 692
+68%
EPS (Diluted)
13 687.31
N/A
10 722.15
-22%
-41 259.63
N/A
-75 647.73
-83%
-99 514.15
-32%
-161 752.94
-63%
-139 834.2
+14%
-64 577.95
+54%
-96 872.52
-50%
-55 272.04
+43%
-124 279.04
-125%
-27 404.96
+78%
-1 695.32
+94%
1 189.64
N/A
7 169.24
+503%
3 472.24
-52%
-3 794.27
N/A
-7 474.51
-97%
1 946.22
N/A
1 782.59
-8%
1 240.59
-30%
3 908.24
+215%
4 534.73
+16%
262.12
-94%
-307.36
N/A
282.95
N/A
379.18
+34%
-3 876.44
N/A
-13 782.8
-256%
-14 018.56
-2%
-13 596.99
+3%
-18 469.17
-36%
-10 674.79
+42%
-16 195.26
-52%
-13 952.19
+14%
-11 023.95
+21%
-8 092.23
+27%
-2 113.76
+74%
560.67
N/A
845.22
+51%
1 689.91
+100%

See Also

Discover More