KEPCO Plant Service & Engineering Co Ltd
KRX:051600
KEPCO Plant Service & Engineering Co Ltd
KRX:051600
Price:
62 800
KRW
1.29%
Market Cap:
₩2.8T
Income Statement
Earnings Waterfall
KEPCO Plant Service & Engineering Co Ltd
KEPCO Plant Service & Engineering Co Ltd
Income Statement
KEPCO Plant Service & Engineering Co Ltd
KEPCO Plant Service & Engineering Co Ltd
Currency: KRW
| Dec-2013 | Mar-2014 | 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
112
|
294
|
375
|
547
|
475
|
325
|
417
|
414
|
548
|
682
|
653
|
747
|
776
|
821
|
887
|
866
|
880
|
892
|
873
|
817
|
835
|
805
|
771
|
700
|
590
|
0
|
0
|
|
| Revenue |
1 125 802
N/A
|
1 139 598
+1%
|
1 094 832
-4%
|
1 085 200
-1%
|
1 085 531
+0%
|
1 105 505
+2%
|
1 122 229
+2%
|
1 158 761
+3%
|
1 179 715
+2%
|
1 188 010
+1%
|
1 212 456
+2%
|
1 212 759
+0%
|
1 223 106
+1%
|
1 246 916
+2%
|
1 261 880
+1%
|
1 264 601
+0%
|
1 236 779
-2%
|
1 215 179
-2%
|
1 212 639
0%
|
1 198 597
-1%
|
1 242 452
+4%
|
1 234 608
-1%
|
1 223 646
-1%
|
1 255 321
+3%
|
1 246 950
-1%
|
1 254 910
+1%
|
1 254 587
0%
|
1 281 154
+2%
|
1 303 202
+2%
|
1 373 756
+5%
|
1 413 720
+3%
|
1 401 123
-1%
|
1 380 553
-1%
|
1 361 920
-1%
|
1 379 567
+1%
|
1 410 100
+2%
|
1 429 075
+1%
|
1 477 174
+3%
|
1 501 584
+2%
|
1 491 941
-1%
|
1 533 851
+3%
|
1 525 588
-1%
|
1 544 161
+1%
|
1 566 313
+1%
|
1 557 086
-1%
|
1 502 251
-4%
|
1 527 638
+2%
|
1 566 884
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(884 960)
|
(887 206)
|
(854 482)
|
(829 453)
|
(807 862)
|
(821 376)
|
(829 607)
|
(854 265)
|
(931 047)
|
(947 528)
|
(977 171)
|
(991 073)
|
(1 030 419)
|
(1 043 617)
|
(1 047 155)
|
(1 046 416)
|
(985 956)
|
(977 576)
|
(971 615)
|
(973 582)
|
(973 617)
|
(969 100)
|
(967 085)
|
(965 286)
|
(971 923)
|
(975 208)
|
(996 002)
|
(1 028 897)
|
(1 091 748)
|
(1 128 041)
|
(1 162 790)
|
(1 163 378)
|
(1 163 498)
|
(1 175 968)
|
(1 197 976)
|
(1 224 229)
|
(1 203 485)
|
(1 220 251)
|
(1 224 020)
|
(1 215 913)
|
(1 250 926)
|
(1 249 092)
|
(1 241 723)
|
(1 254 265)
|
(1 261 731)
|
(1 246 225)
|
(1 283 051)
|
(1 316 896)
|
|
| Gross Profit |
240 841
N/A
|
252 392
+5%
|
240 350
-5%
|
255 746
+6%
|
277 668
+9%
|
284 130
+2%
|
292 623
+3%
|
304 497
+4%
|
248 668
-18%
|
240 481
-3%
|
235 284
-2%
|
221 685
-6%
|
192 688
-13%
|
203 298
+6%
|
214 724
+6%
|
218 185
+2%
|
250 823
+15%
|
237 603
-5%
|
241 024
+1%
|
225 015
-7%
|
268 835
+19%
|
265 508
-1%
|
256 561
-3%
|
290 035
+13%
|
275 027
-5%
|
279 702
+2%
|
258 585
-8%
|
252 258
-2%
|
211 454
-16%
|
245 716
+16%
|
250 932
+2%
|
237 745
-5%
|
217 055
-9%
|
185 952
-14%
|
181 591
-2%
|
185 871
+2%
|
225 590
+21%
|
256 923
+14%
|
277 564
+8%
|
276 028
-1%
|
282 925
+2%
|
276 496
-2%
|
302 438
+9%
|
312 048
+3%
|
295 355
-5%
|
256 026
-13%
|
244 587
-4%
|
249 988
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(56 864)
|
(56 824)
|
(57 088)
|
(56 216)
|
(61 862)
|
(70 605)
|
(66 622)
|
(77 361)
|
(73 491)
|
(75 054)
|
(77 361)
|
(79 112)
|
(85 812)
|
(86 728)
|
(87 114)
|
(88 172)
|
(83 354)
|
(83 340)
|
(81 854)
|
(81 915)
|
(76 819)
|
(78 291)
|
(78 487)
|
(75 198)
|
(81 087)
|
(79 215)
|
(75 985)
|
(75 515)
|
(76 052)
|
(65 337)
|
(85 053)
|
(88 429)
|
(93 066)
|
(96 264)
|
(99 061)
|
(102 750)
|
(94 538)
|
(94 604)
|
(94 891)
|
(87 943)
|
(82 909)
|
(79 784)
|
(80 180)
|
(84 218)
|
(85 104)
|
(90 956)
|
(88 293)
|
(88 249)
|
|
| Selling, General & Administrative |
(51 658)
|
(52 400)
|
(53 280)
|
(52 485)
|
(57 905)
|
(59 422)
|
(60 944)
|
(64 224)
|
(66 397)
|
(67 855)
|
(70 285)
|
(71 796)
|
(78 279)
|
(78 968)
|
(77 790)
|
(76 062)
|
(67 764)
|
(68 284)
|
(66 368)
|
(65 629)
|
(58 939)
|
(60 059)
|
(61 421)
|
(60 904)
|
(67 975)
|
(64 419)
|
(63 899)
|
(63 821)
|
(65 699)
|
(70 772)
|
(74 438)
|
(77 603)
|
(80 791)
|
(83 655)
|
(85 722)
|
(88 889)
|
(82 129)
|
(81 486)
|
(83 076)
|
(76 733)
|
(71 639)
|
(68 413)
|
(68 828)
|
(72 852)
|
(72 790)
|
(78 787)
|
(76 424)
|
(76 763)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 359)
|
(4 084)
|
(7 488)
|
(6 876)
|
(7 208)
|
(7 859)
|
(9 357)
|
(9 387)
|
(8 361)
|
(5 831)
|
(4 795)
|
(4 747)
|
(4 474)
|
(4 130)
|
(2 898)
|
(2 684)
|
(3 041)
|
(3 272)
|
(4 769)
|
(4 764)
|
(5 905)
|
(6 356)
|
(4 785)
|
(4 791)
|
(3 558)
|
(3 147)
|
(3 726)
|
(3 751)
|
(3 722)
|
(3 717)
|
(4 779)
|
(5 073)
|
(5 070)
|
(4 996)
|
|
| Depreciation & Amortization |
(5 205)
|
(4 423)
|
(3 808)
|
(3 731)
|
(3 957)
|
(4 789)
|
(5 678)
|
(6 556)
|
(7 095)
|
(7 047)
|
(7 111)
|
(7 316)
|
(7 533)
|
(7 759)
|
(7 963)
|
(8 024)
|
(8 101)
|
(8 178)
|
(8 278)
|
(8 427)
|
(8 523)
|
(8 846)
|
(8 705)
|
(8 462)
|
(8 318)
|
(7 758)
|
(7 612)
|
(7 564)
|
(7 454)
|
(7 516)
|
(7 572)
|
(7 554)
|
(7 506)
|
(7 445)
|
(7 433)
|
(7 505)
|
(7 623)
|
(7 678)
|
(7 660)
|
(7 615)
|
(7 543)
|
(7 620)
|
(7 630)
|
(7 648)
|
(7 535)
|
(7 096)
|
(6 798)
|
(6 491)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(6 394)
|
0
|
(6 581)
|
0
|
(152)
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 291)
|
0
|
0
|
0
|
15 635
|
0
|
0
|
0
|
(399)
|
0
|
0
|
0
|
(650)
|
(597)
|
(449)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
183 978
N/A
|
195 569
+6%
|
183 262
-6%
|
199 531
+9%
|
215 806
+8%
|
213 525
-1%
|
226 002
+6%
|
227 136
+1%
|
175 177
-23%
|
165 427
-6%
|
157 921
-5%
|
142 572
-10%
|
106 876
-25%
|
116 570
+9%
|
127 612
+9%
|
130 014
+2%
|
167 469
+29%
|
154 264
-8%
|
159 170
+3%
|
143 100
-10%
|
192 016
+34%
|
187 216
-2%
|
178 073
-5%
|
214 836
+21%
|
193 940
-10%
|
200 486
+3%
|
182 599
-9%
|
176 742
-3%
|
135 402
-23%
|
180 379
+33%
|
165 879
-8%
|
149 316
-10%
|
123 989
-17%
|
89 689
-28%
|
82 530
-8%
|
83 121
+1%
|
131 052
+58%
|
162 319
+24%
|
182 673
+13%
|
188 085
+3%
|
200 016
+6%
|
196 712
-2%
|
222 258
+13%
|
227 830
+3%
|
210 251
-8%
|
165 070
-21%
|
156 294
-5%
|
161 739
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
8 554
|
8 173
|
5 859
|
7 757
|
8 580
|
7 779
|
9 429
|
10 007
|
8 242
|
7 823
|
7 430
|
4 530
|
7 294
|
5 892
|
6 468
|
7 741
|
4 015
|
5 572
|
5 757
|
4 926
|
6 619
|
6 758
|
5 737
|
7 371
|
6 399
|
6 458
|
6 372
|
4 245
|
2 223
|
1 773
|
1 722
|
4 659
|
6 549
|
7 559
|
10 693
|
11 323
|
7 372
|
7 904
|
6 101
|
5 469
|
10 443
|
10 809
|
11 484
|
10 803
|
18 553
|
20 484
|
17 171
|
20 906
|
|
| Non-Reccuring Items |
(253)
|
310
|
509
|
513
|
(5 853)
|
0
|
(6 579)
|
0
|
(152)
|
0
|
0
|
(67)
|
(1 399)
|
(1 952)
|
(2 230)
|
(2 265)
|
(4 167)
|
(3 587)
|
(3 642)
|
(3 339)
|
9 783
|
10 179
|
10 246
|
7 536
|
(1 997)
|
0
|
13 595
|
16 166
|
16 442
|
0
|
1 666
|
(227)
|
(664)
|
0
|
(2 102)
|
(385)
|
(1 594)
|
0
|
0
|
0
|
320
|
870
|
713
|
78
|
(1 311)
|
(901)
|
(1 025)
|
(2 138)
|
|
| Gain/Loss on Disposition of Assets |
4 998
|
5 054
|
4 911
|
4 908
|
594
|
606
|
744
|
36 425
|
37 786
|
38 143
|
37 819
|
2 083
|
1 079
|
1 016
|
1 648
|
2 529
|
3 383
|
3 643
|
3 348
|
1 969
|
80
|
(402)
|
(427)
|
(517)
|
221
|
148
|
2 527
|
3 302
|
3 243
|
4 112
|
4 526
|
5 640
|
5 720
|
5 371
|
2 622
|
662
|
(38)
|
(147)
|
202
|
1 055
|
2 215
|
1 980
|
1 937
|
1 605
|
1 389
|
2 179
|
2 130
|
1 885
|
|
| Total Other Income |
1 685
|
1 836
|
2 469
|
2 389
|
2 047
|
1 556
|
1 157
|
1 323
|
221
|
620
|
789
|
1 230
|
(984)
|
(214)
|
256
|
112
|
4 480
|
5 135
|
4 138
|
4 346
|
2 002
|
739
|
1 079
|
167
|
(56)
|
656
|
167
|
(44 393)
|
(46 323)
|
(46 520)
|
(46 296)
|
(1 297)
|
347
|
604
|
605
|
(2 334)
|
(2 194)
|
(2 296)
|
(1 171)
|
376
|
(2 077)
|
(3 045)
|
(3 797)
|
(3 032)
|
(3 637)
|
(2 315)
|
(3 292)
|
(3 519)
|
|
| Pre-Tax Income |
198 962
N/A
|
210 941
+6%
|
197 010
-7%
|
215 098
+9%
|
221 174
+3%
|
223 466
+1%
|
230 752
+3%
|
274 891
+19%
|
221 274
-20%
|
212 013
-4%
|
203 960
-4%
|
150 348
-26%
|
112 866
-25%
|
121 312
+7%
|
133 754
+10%
|
138 132
+3%
|
175 180
+27%
|
165 029
-6%
|
168 773
+2%
|
151 002
-11%
|
210 501
+39%
|
204 490
-3%
|
194 708
-5%
|
229 394
+18%
|
198 507
-13%
|
207 748
+5%
|
205 261
-1%
|
156 062
-24%
|
110 987
-29%
|
139 744
+26%
|
127 496
-9%
|
158 091
+24%
|
135 941
-14%
|
103 222
-24%
|
94 349
-9%
|
92 387
-2%
|
134 600
+46%
|
167 781
+25%
|
187 805
+12%
|
194 985
+4%
|
210 917
+8%
|
207 326
-2%
|
232 595
+12%
|
237 284
+2%
|
225 245
-5%
|
184 517
-18%
|
171 279
-7%
|
178 873
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(46 923)
|
(50 059)
|
(46 213)
|
(50 984)
|
(52 879)
|
(53 428)
|
(55 339)
|
(64 919)
|
(51 339)
|
(47 675)
|
(45 398)
|
(33 048)
|
(24 583)
|
(27 285)
|
(29 563)
|
(30 805)
|
(39 222)
|
(36 958)
|
(38 154)
|
(33 676)
|
(49 170)
|
(48 662)
|
(46 048)
|
(54 042)
|
(45 175)
|
(47 205)
|
(46 324)
|
(34 835)
|
(23 928)
|
(31 820)
|
(29 806)
|
(37 283)
|
(37 261)
|
(27 778)
|
(26 541)
|
(26 824)
|
(34 418)
|
(42 436)
|
(46 221)
|
(47 627)
|
(48 240)
|
(47 104)
|
(53 517)
|
(54 208)
|
(52 804)
|
(44 400)
|
(39 833)
|
(38 602)
|
|
| Income from Continuing Operations |
152 039
|
160 884
|
150 799
|
164 115
|
168 296
|
170 038
|
175 413
|
209 972
|
169 935
|
164 339
|
158 563
|
117 302
|
88 283
|
94 027
|
104 191
|
107 326
|
135 959
|
128 071
|
130 619
|
117 326
|
161 331
|
155 829
|
148 662
|
175 354
|
153 331
|
160 544
|
158 937
|
121 227
|
87 058
|
107 923
|
97 689
|
120 807
|
98 680
|
75 444
|
67 808
|
65 563
|
100 182
|
125 345
|
141 584
|
147 358
|
162 677
|
160 221
|
179 079
|
183 076
|
172 441
|
140 117
|
131 446
|
140 270
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(13)
|
(7)
|
(4)
|
|
| Net Income (Common) |
152 039
N/A
|
160 884
+6%
|
150 799
-6%
|
164 115
+9%
|
168 296
+3%
|
170 038
+1%
|
175 413
+3%
|
209 972
+20%
|
169 935
-19%
|
164 339
-3%
|
158 563
-4%
|
117 302
-26%
|
88 283
-25%
|
94 027
+7%
|
104 191
+11%
|
107 326
+3%
|
135 959
+27%
|
128 071
-6%
|
130 619
+2%
|
117 326
-10%
|
161 331
+38%
|
155 829
-3%
|
148 662
-5%
|
175 354
+18%
|
153 331
-13%
|
160 544
+5%
|
158 937
-1%
|
121 227
-24%
|
87 058
-28%
|
107 923
+24%
|
97 689
-9%
|
120 807
+24%
|
98 680
-18%
|
75 444
-24%
|
67 808
-10%
|
65 563
-3%
|
100 182
+53%
|
125 345
+25%
|
141 584
+13%
|
147 358
+4%
|
162 677
+10%
|
160 221
-2%
|
179 079
+12%
|
183 076
+2%
|
172 439
-6%
|
140 104
-19%
|
131 439
-6%
|
140 267
+7%
|
|
| EPS (Diluted) |
3 378.65
N/A
|
3 575.19
+6%
|
3 351.07
-6%
|
3 646.99
+9%
|
3 739.9
+3%
|
3 778.62
+1%
|
3 898.06
+3%
|
4 666.03
+20%
|
3 776.34
-19%
|
3 651.97
-3%
|
3 523.62
-4%
|
2 606.71
-26%
|
1 961.83
-25%
|
2 089.49
+7%
|
2 315.36
+11%
|
2 385.03
+3%
|
3 021.31
+27%
|
2 846.02
-6%
|
2 902.63
+2%
|
2 607.23
-10%
|
3 585.13
+38%
|
3 462.86
-3%
|
3 303.58
-5%
|
3 896.75
+18%
|
3 407.35
-13%
|
3 567.64
+5%
|
3 531.93
-1%
|
2 693.93
-24%
|
1 934.63
-28%
|
2 398.29
+24%
|
2 170.87
-9%
|
2 684.59
+24%
|
2 192.89
-18%
|
1 676.53
-24%
|
1 506.85
-10%
|
1 456.95
-3%
|
2 226.26
+53%
|
2 785.45
+25%
|
3 146.31
+13%
|
3 274.63
+4%
|
3 615.05
+10%
|
3 560.47
-2%
|
3 979.52
+12%
|
4 068.35
+2%
|
3 831.97
-6%
|
3 113.41
-19%
|
2 920.87
-6%
|
3 117.03
+7%
|
|
Switch to:
Switch to:
See Also
Discover More
