S

Sejin Heavy Industries Co Ltd
KRX:075580

Watchlist Manager
Sejin Heavy Industries Co Ltd
KRX:075580
Watchlist
Price: 8 510 KRW 2.53%
Market Cap: 483.8B KRW
Have any thoughts about
Sejin Heavy Industries Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Sejin Heavy Industries Co Ltd

Revenue
351.7B KRW
Cost of Revenue
-290.7B KRW
Gross Profit
61B KRW
Operating Expenses
-22.7B KRW
Operating Income
38.3B KRW
Other Expenses
-34.7B KRW
Net Income
3.6B KRW

Income Statement
Sejin Heavy Industries Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
453 318
N/A
456 869
+1%
464 602
+2%
457 070
-2%
427 423
-6%
389 060
-9%
346 867
-11%
295 537
-15%
251 785
-15%
203 135
-19%
183 897
-9%
200 167
+9%
218 222
+9%
245 085
+12%
284 186
+16%
293 378
+3%
295 856
+1%
297 064
+0%
295 848
0%
280 265
-5%
285 565
+2%
284 366
0%
249 709
-12%
242 754
-3%
250 381
+3%
325 398
+30%
499 118
+53%
530 687
+6%
410 054
-23%
481 756
+17%
373 289
-23%
375 371
+1%
384 796
+3%
399 172
+4%
359 519
-10%
351 684
-2%
Gross Profit
Cost of Revenue
(400 805)
(404 006)
(415 281)
(407 118)
(387 624)
(354 396)
(320 124)
(274 054)
(232 964)
(191 787)
(172 181)
(186 216)
(198 313)
(218 963)
(255 048)
(264 394)
(271 660)
(274 919)
(280 162)
(266 222)
(266 432)
(259 542)
(217 690)
(207 940)
(228 043)
(314 700)
(480 942)
(509 509)
(362 708)
(435 621)
(317 401)
(330 275)
(328 212)
(331 359)
(305 012)
(290 684)
Gross Profit
52 513
N/A
52 862
+1%
49 321
-7%
49 952
+1%
39 799
-20%
34 664
-13%
26 743
-23%
21 482
-20%
18 821
-12%
11 347
-40%
11 715
+3%
13 951
+19%
19 910
+43%
26 122
+31%
29 138
+12%
28 985
-1%
24 196
-17%
22 145
-8%
15 687
-29%
14 043
-10%
19 133
+36%
24 825
+30%
32 020
+29%
34 815
+9%
22 337
-36%
10 697
-52%
18 176
+70%
21 179
+17%
47 346
+124%
46 135
-3%
55 888
+21%
45 096
-19%
56 585
+25%
67 813
+20%
54 507
-20%
61 000
+12%
Operating Income
Operating Expenses
(17 125)
(15 455)
(20 260)
(20 236)
(20 065)
(19 534)
(15 806)
(13 998)
(11 688)
(10 962)
(10 725)
(11 163)
(11 530)
(12 269)
(13 374)
(14 456)
(15 216)
(16 017)
(16 390)
(15 975)
(18 174)
(17 991)
(18 129)
(18 899)
(18 622)
(20 222)
(27 845)
(29 342)
(22 414)
(28 741)
(22 222)
(21 592)
(23 030)
(23 579)
(23 516)
(22 723)
Selling, General & Administrative
(16 812)
(15 713)
(19 996)
(20 372)
(19 683)
(19 194)
(15 506)
(13 575)
(11 257)
(10 529)
(10 272)
(10 722)
(11 091)
(11 834)
(12 889)
(13 926)
(14 263)
(15 274)
(15 549)
(15 134)
(17 256)
(16 769)
(17 019)
(17 813)
(17 983)
(19 640)
(27 411)
(29 039)
(21 707)
(27 241)
(20 490)
(20 650)
(21 826)
(22 233)
(22 012)
(21 150)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(90)
(157)
(165)
0
(71)
(12)
0
0
(38)
(38)
(69)
(86)
(214)
(217)
(251)
(270)
Depreciation & Amortization
(314)
(168)
(263)
0
(382)
(303)
(300)
(422)
(431)
(431)
(451)
(439)
(439)
(436)
(486)
(532)
(953)
(1 103)
(1 201)
(1 202)
(828)
(708)
(588)
(570)
(568)
(577)
0
0
(668)
(376)
(578)
(856)
(990)
(1 130)
(1 253)
(1 303)
Other Operating Expenses
0
426
0
136
0
(37)
0
0
0
0
0
0
0
0
0
0
0
360
360
361
0
(357)
(357)
(515)
0
7
(434)
(302)
0
(1 086)
(1 086)
0
0
0
0
0
Operating Income
35 388
N/A
37 407
+6%
29 061
-22%
29 716
+2%
19 734
-34%
15 130
-23%
10 937
-28%
7 485
-32%
7 133
-5%
387
-95%
992
+156%
2 789
+181%
8 380
+200%
13 853
+65%
15 764
+14%
14 529
-8%
8 980
-38%
6 129
-32%
(702)
N/A
(1 931)
-175%
958
N/A
6 833
+613%
13 890
+103%
15 915
+15%
3 715
-77%
(9 524)
N/A
(9 669)
-2%
(8 163)
+16%
24 932
N/A
17 394
-30%
33 666
+94%
23 504
-30%
33 555
+43%
44 234
+32%
30 991
-30%
38 277
+24%
Pre-Tax Income
Interest Income Expense
(9 498)
(8 430)
(7 619)
(5 770)
(5 177)
(4 724)
(4 921)
(4 393)
(4 764)
(4 619)
(5 402)
(4 851)
(4 849)
(4 832)
(4 030)
(4 496)
(4 639)
(5 063)
(4 863)
(4 623)
(4 770)
(4 194)
(3 485)
(3 130)
(2 238)
(4 152)
(4 748)
(3 861)
(7 430)
(10 667)
(12 838)
(15 098)
(9 668)
(9 369)
(9 013)
(9 981)
Non-Reccuring Items
(833)
436
400
0
0
0
0
0
0
0
0
0
0
0
0
0
359
0
0
0
(360)
0
0
0
0
0
0
0
(1 086)
0
0
(1 141)
0
0
0
55
Gain/Loss on Disposition of Assets
(1 285)
5
19
0
(915)
(914)
(980)
(1 163)
(280)
(391)
(333)
(147)
(91)
0
0
0
0
3
3
11 355
10 961
47 540
43 873
32 521
33 769
(2 811)
0
0
2
(120)
(116)
(116)
(78)
47
43
44
Total Other Income
508
(2 281)
1 109
(1 394)
676
509
(99)
2 217
282
568
523
630
(1 334)
(1 540)
(2 278)
(2 349)
(819)
(833)
(1 906)
(2 104)
(1 275)
(1 210)
(9 730)
(9 926)
(11 701)
(11 697)
(404)
826
939
2 433
1 450
1 028
2 017
1 399
2 585
2 560
Pre-Tax Income
24 280
N/A
27 137
+12%
22 969
-15%
22 552
-2%
14 318
-37%
9 999
-30%
4 937
-51%
4 144
-16%
2 371
-43%
(4 055)
N/A
(4 218)
-4%
(1 578)
+63%
2 106
N/A
7 481
+255%
9 456
+26%
7 685
-19%
3 880
-50%
235
-94%
(7 470)
N/A
2 695
N/A
5 515
+105%
48 968
+788%
44 548
-9%
35 380
-21%
23 544
-33%
(28 184)
N/A
(14 821)
+47%
(11 198)
+24%
17 357
N/A
9 040
-48%
22 161
+145%
8 177
-63%
25 826
+216%
36 312
+41%
24 607
-32%
30 955
+26%
Net Income
Tax Provision
(5 844)
(6 782)
(5 859)
(5 713)
(3 760)
(2 736)
(1 528)
(992)
(503)
308
623
392
(338)
(900)
(1 740)
(1 798)
(784)
(395)
1 546
(619)
(2 231)
(12 417)
(13 968)
(11 940)
(9 484)
2 629
1 553
323
(3 284)
(1 737)
(4 149)
(2 917)
(2 460)
(4 288)
(4 316)
(3 229)
Income from Continuing Operations
18 435
20 355
17 110
16 839
10 558
7 264
3 410
3 153
1 868
(3 746)
(3 594)
(1 185)
1 768
6 580
7 715
5 886
3 096
(159)
(5 923)
2 077
3 284
36 551
30 579
23 440
14 060
(25 555)
(13 268)
(10 875)
14 073
7 303
18 012
5 260
23 366
32 024
20 290
27 726
Income to Minority Interest
(3 979)
(5 884)
(6 618)
(6 098)
(5 540)
0
0
0
0
0
0
0
0
(163)
(455)
(598)
(729)
(585)
(870)
(1 133)
(1 432)
(1 424)
3 587
3 182
2 320
2 498
(2 242)
(2 324)
(1 744)
(2 237)
(2 088)
(1 241)
(5 609)
(5 144)
(10 252)
(11 711)
Net Income (Common)
19 807
N/A
23 095
+17%
18 977
-18%
19 891
+5%
14 147
-29%
9 855
-30%
5 177
-47%
3 150
-39%
1 868
-41%
(3 746)
N/A
(3 594)
+4%
(1 185)
+67%
1 768
N/A
6 417
+263%
7 260
+13%
5 289
-27%
2 367
-55%
(743)
N/A
(6 792)
-814%
944
N/A
1 852
+96%
35 128
+1 797%
34 168
-3%
26 623
-22%
16 380
-38%
(23 057)
N/A
(15 510)
+33%
(13 199)
+15%
11 614
N/A
5 066
-56%
15 924
+214%
15 820
-1%
17 122
+8%
26 244
+53%
9 402
-64%
3 578
-62%
EPS (Diluted)
366.79
N/A
405.17
+10%
327.18
-19%
342.94
+5%
248.19
-28%
169.91
-32%
89.25
-47%
54.31
-39%
32.2
-41%
-64.58
N/A
-61.96
+4%
-20.43
+67%
30.48
N/A
110.63
+263%
125.17
+13%
91.18
-27%
40.81
-55%
-13.03
N/A
-121.28
-831%
16.85
N/A
33.07
+96%
638.69
+1 831%
622.35
-3%
510.03
-18%
297.47
-42%
-420.17
N/A
-282.16
+33%
-239.77
+15%
211.57
N/A
92.28
-56%
290.07
+214%
288.17
-1%
311.88
+8%
464.09
+49%
165.15
-64%
63.05
-62%

See Also

Discover More