Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
DuksanHiMetal Co Ltd banner
D

DuksanHiMetal Co Ltd
KOSDAQ:077360

Watchlist Manager
DuksanHiMetal Co Ltd
KOSDAQ:077360
Watchlist
Price: 10 420 KRW -7.3% Market Closed
Market Cap: ₩473.5B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+44%
5Y
+314%
10Y
+271%
Operating Income
+
3Y
-44%
5Y
+85%
10Y
+335%
Net Income
+
3Y
-62%
5Y
-39%
10Y
-73%

Earnings Waterfall
DuksanHiMetal Co Ltd

Income Statement
DuksanHiMetal Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2012 Mar-2013 Jun-2013 Sep-2013 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
65
0
0
0
136
0
0
0
107
75
159
343
29
(37)
(113)
(289)
31
29
28
28
27
28
27
26
24
23
23
24
24
26
25
25
24
42
135
238
381
407
348
347
332
542
918
1 158
2 230
4 852
8 711
12 217
14 761
16 187
14 683
14 303
Revenue
143 832
N/A
143 572
0%
136 161
-5%
134 283
-1%
68 628
-49%
51 377
-25%
33 590
-35%
14 974
-55%
58 210
+289%
57 114
-2%
59 207
+4%
59 254
+0%
51 429
-13%
47 714
-7%
43 934
-8%
40 056
-9%
42 828
+7%
43 343
+1%
44 013
+2%
44 529
+1%
45 074
+1%
45 125
+0%
45 694
+1%
47 305
+4%
47 754
+1%
49 320
+3%
51 038
+3%
50 825
0%
51 758
+2%
53 303
+3%
52 754
-1%
53 150
+1%
55 234
+4%
55 378
+0%
67 365
+22%
77 656
+15%
92 723
+19%
116 112
+25%
118 767
+2%
153 201
+29%
164 401
+7%
170 927
+4%
179 099
+5%
159 317
-11%
144 453
-9%
168 499
+17%
193 882
+15%
212 460
+10%
235 892
+11%
219 234
-7%
215 963
-1%
219 888
+2%
Gross Profit
Cost of Revenue
(84 243)
(83 858)
(80 359)
(80 623)
(43 890)
(35 656)
(24 994)
(14 502)
(39 822)
(38 377)
(40 247)
(40 630)
(31 769)
(28 916)
(26 735)
(24 247)
(30 049)
(31 280)
(32 694)
(34 245)
(35 430)
(35 553)
(36 764)
(37 996)
(39 294)
(41 632)
(42 743)
(41 139)
(40 503)
(39 307)
(36 865)
(36 009)
(35 702)
(35 631)
(45 984)
(55 322)
(69 616)
(87 728)
(90 938)
(130 255)
(150 510)
(159 731)
(171 143)
(149 087)
(133 560)
(149 021)
(160 319)
(169 291)
(179 896)
(168 537)
(169 243)
(174 677)
Gross Profit
59 588
N/A
59 713
+0%
55 801
-7%
53 659
-4%
24 738
-54%
15 721
-36%
8 596
-45%
472
-95%
18 388
+3 796%
18 737
+2%
18 959
+1%
18 623
-2%
19 660
+6%
18 798
-4%
17 199
-9%
15 809
-8%
12 779
-19%
12 061
-6%
11 317
-6%
10 282
-9%
9 644
-6%
9 571
-1%
8 930
-7%
9 308
+4%
8 460
-9%
7 688
-9%
8 294
+8%
9 686
+17%
11 255
+16%
13 994
+24%
15 888
+14%
17 140
+8%
19 532
+14%
19 748
+1%
21 380
+8%
22 334
+4%
23 107
+3%
28 385
+23%
27 829
-2%
22 947
-18%
13 891
-39%
11 196
-19%
7 956
-29%
10 230
+29%
10 893
+6%
19 478
+79%
33 563
+72%
43 169
+29%
55 996
+30%
50 697
-9%
46 720
-8%
45 210
-3%
Operating Income
Operating Expenses
(17 927)
(18 129)
(17 244)
(17 056)
(8 009)
(6 678)
(3 795)
(3 000)
(12 716)
(14 053)
(16 226)
(16 814)
(9 994)
(8 461)
(6 466)
(4 354)
(7 349)
(7 766)
(7 992)
(7 783)
(6 885)
(6 866)
(7 352)
(7 145)
(7 297)
(6 819)
(6 002)
(6 029)
(7 182)
(8 219)
(11 764)
(12 887)
(13 155)
(13 904)
(13 146)
(14 233)
(17 114)
(7 541)
(8 413)
(8 927)
(17 616)
(26 909)
(26 492)
(26 478)
(21 859)
(35 140)
(39 950)
(46 269)
(37 357)
(37 450)
(37 989)
(37 336)
Selling, General & Administrative
(16 105)
(18 129)
(17 244)
(17 056)
(5 682)
(4 528)
(1 644)
(849)
(8 661)
(9 198)
(10 600)
(10 471)
(8 690)
(7 622)
(6 207)
(4 780)
(6 694)
(6 719)
(7 061)
(6 806)
(6 583)
(6 451)
(6 933)
(6 725)
(6 983)
(6 609)
(5 810)
(5 834)
(5 867)
(6 891)
(10 386)
(11 472)
(9 362)
(10 094)
(7 841)
(8 024)
(10 629)
(11 134)
(11 690)
(11 833)
(11 961)
(12 931)
(13 000)
(13 323)
(16 310)
(20 738)
(21 703)
(25 549)
(23 687)
(22 243)
(24 802)
(24 326)
Research & Development
0
0
0
0
(300)
0
0
0
(817)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(867)
0
0
0
(3 178)
0
(4 131)
(5 240)
(4 134)
(4 274)
(4 608)
(4 581)
(3 065)
(3 917)
(3 198)
(2 785)
(2 984)
(3 259)
(4 044)
(4 787)
(4 499)
(4 422)
(3 814)
(3 769)
Depreciation & Amortization
(1 821)
0
0
0
(2 027)
0
0
0
(3 239)
(799)
(1 571)
(2 289)
(1 303)
(741)
(161)
395
(655)
(488)
(372)
(288)
(303)
(314)
(317)
(318)
(314)
(313)
(314)
(335)
(448)
(511)
(562)
(599)
(616)
(632)
(1 174)
(1 217)
(2 352)
(2 920)
(2 653)
(3 053)
(2 590)
(2 153)
(2 386)
(2 462)
(2 564)
(2 818)
(5 878)
(7 609)
(9 171)
(10 785)
(9 334)
(9 202)
Other Operating Expenses
0
0
0
0
0
(2 150)
(2 151)
(2 151)
0
(4 056)
(4 055)
(4 054)
0
(98)
(98)
31
0
(559)
(559)
(689)
0
(101)
(102)
(102)
0
103
122
140
0
(817)
(816)
(816)
0
(3 178)
0
248
0
10 786
10 539
10 539
0
(7 908)
(7 908)
(7 908)
0
(8 325)
(8 325)
(8 325)
0
0
(39)
(39)
Operating Income
41 661
N/A
41 585
0%
38 557
-7%
36 603
-5%
16 729
-54%
9 044
-46%
4 802
-47%
(2 528)
N/A
5 672
N/A
4 684
-17%
2 733
-42%
1 810
-34%
9 666
+434%
10 338
+7%
10 735
+4%
11 457
+7%
5 430
-53%
4 296
-21%
3 325
-23%
2 499
-25%
2 759
+10%
2 704
-2%
1 578
-42%
2 163
+37%
1 163
-46%
869
-25%
2 292
+164%
3 657
+60%
4 073
+11%
5 776
+42%
4 124
-29%
4 254
+3%
6 377
+50%
5 845
-8%
8 235
+41%
8 101
-2%
5 993
-26%
20 843
+248%
19 416
-7%
14 020
-28%
(3 725)
N/A
(15 713)
-322%
(18 536)
-18%
(16 248)
+12%
(10 966)
+33%
(15 662)
-43%
(6 387)
+59%
(3 100)
+51%
18 639
N/A
13 246
-29%
8 731
-34%
7 875
-10%
Pre-Tax Income
Interest Income Expense
1 346
2 210
2 101
2 040
1 871
1 213
732
1 247
1 668
1 775
1 663
1 774
1 417
1 693
2 600
1 656
2 916
2 360
3 820
6 415
4 336
5 315
7 126
7 524
9 699
9 994
7 988
8 440
8 291
10 894
9 299
9 014
9 358
10 998
13 899
16 080
19 285
18 351
17 991
17 682
14 243
12 405
6 966
7 128
6 185
7 098
10 852
6 054
23 973
20 122
18 536
21 467
Non-Reccuring Items
(120)
0
0
0
177
0
0
0
0
0
0
0
0
0
0
0
(687)
0
0
0
(100)
0
0
0
141
0
0
0
50
0
0
0
0
0
247
0
10 786
0
0
0
(7 908)
0
0
0
(8 325)
0
0
0
0
(39)
0
0
Gain/Loss on Disposition of Assets
(25)
0
0
0
(3)
0
0
0
75
(106)
(98)
(81)
(81)
7
16
33
32
51
114
87
87
69
(400)
(456)
(480)
(563)
(174)
(231)
(207)
0
(72)
34
34
0
0
461
463
463
465
(15)
(58)
(60)
(61)
(41)
(37)
(35)
(97)
(96)
(58)
25
86
84
Total Other Income
81
(24)
326
405
(83)
(86)
(589)
(556)
412
466
729
726
137
43
61
179
220
244
198
114
199
151
215
236
110
139
74
31
44
5 481
5 590
5 599
5 580
286
426
499
536
313
283
295
128
106
(47)
(189)
(557)
(511)
(492)
(431)
144
126
93
293
Pre-Tax Income
42 942
N/A
43 772
+2%
40 984
-6%
39 048
-5%
18 691
-52%
10 171
-46%
4 945
-51%
(1 837)
N/A
7 827
N/A
6 819
-13%
5 027
-26%
4 229
-16%
11 140
+163%
12 082
+8%
13 412
+11%
13 325
-1%
7 912
-41%
6 951
-12%
7 457
+7%
9 114
+22%
7 281
-20%
8 238
+13%
8 519
+3%
9 467
+11%
10 633
+12%
10 441
-2%
10 182
-2%
11 899
+17%
12 250
+3%
22 151
+81%
18 941
-14%
18 901
0%
21 349
+13%
17 129
-20%
22 807
+33%
25 141
+10%
37 064
+47%
39 970
+8%
38 156
-5%
31 982
-16%
2 680
-92%
(3 262)
N/A
(11 678)
-258%
(9 350)
+20%
(13 699)
-47%
(9 110)
+33%
3 876
N/A
2 426
-37%
42 698
+1 660%
33 481
-22%
27 446
-18%
29 719
+8%
Net Income
Tax Provision
(1 021)
(1 192)
(1 058)
(1 074)
(2 562)
(2 370)
(2 735)
(2 652)
(362)
(315)
(322)
(346)
(1 934)
(2 077)
(2 333)
846
(1 406)
(1 169)
(660)
(3 848)
(775)
(768)
(1 487)
2 137
1 481
1 453
1 395
(2 415)
(1 028)
(1 257)
(2 425)
(2 554)
(6 082)
(6 289)
(5 240)
(5 494)
(5 330)
(5 188)
(6 047)
(5 977)
2 653
2 818
3 386
3 862
1 705
1 056
149
(86)
(11 403)
(11 143)
(10 002)
(9 676)
Income from Continuing Operations
41 921
42 579
39 924
37 972
16 129
7 802
2 212
(4 487)
7 464
6 504
4 706
3 884
9 206
10 006
11 079
14 171
6 505
5 781
6 796
5 266
6 505
7 471
7 033
11 604
12 114
11 893
11 576
9 483
11 223
20 893
16 515
16 347
15 267
10 841
17 569
19 647
31 734
34 781
32 109
26 004
5 333
(444)
(8 292)
(5 488)
(11 995)
(8 055)
4 025
2 339
31 295
22 337
17 444
20 043
Income to Minority Interest
0
0
0
(190)
(387)
(199)
(210)
(17)
210
376
805
863
0
479
4 895
5 096
0
0
(4 745)
(4 961)
0
1
(58)
(89)
0
0
0
0
16
16
16
16
2
0
(203)
(180)
128
307
416
159
(16)
211
966
1 423
2 333
1 769
946
993
(10 910)
(9 886)
(10 187)
(10 161)
Net Income (Common)
41 921
N/A
42 579
+2%
39 924
-6%
37 782
-5%
30 679
-19%
22 432
-27%
17 623
-21%
11 940
-32%
41 381
+247%
40 500
-2%
38 338
-5%
36 751
-4%
(12 164)
N/A
(13 057)
-7%
(22 045)
-69%
(22 925)
-4%
(7 441)
+68%
(6 852)
+8%
3 905
N/A
6 220
+59%
8 119
+31%
9 306
+15%
8 780
-6%
13 423
+53%
12 150
-9%
11 931
-2%
11 728
-2%
9 628
-18%
11 239
+17%
20 906
+86%
16 403
-22%
16 235
-1%
15 269
-6%
10 844
-29%
17 370
+60%
19 472
+12%
31 862
+64%
35 089
+10%
32 525
-7%
26 163
-20%
6 089
-77%
(64)
N/A
7 994
N/A
11 256
+41%
5 660
-50%
8 866
+57%
4 970
-44%
3 332
-33%
20 386
+512%
12 451
-39%
7 258
-42%
9 881
+36%
EPS (Diluted)
2 794.73
N/A
2 838.6
+2%
2 661.6
-6%
2 518.8
-5%
2 045.26
-19%
1 725.53
-16%
1 174.86
-32%
852.85
-27%
2 758.73
+223%
2 025
-27%
1 916.9
-5%
1 837.55
-4%
-675.77
N/A
-652.85
+3%
-1 102.25
-69%
-1 146.25
-4%
-372.05
+68%
-342.6
+8%
195.25
N/A
311
+59%
405.95
+31%
465.3
+15%
439
-6%
671.15
+53%
607.5
-9%
596.54
-2%
586.4
-2%
481.4
-18%
561.95
+17%
1 045.3
+86%
820.15
-22%
811.75
-1%
763.45
-6%
254.29
-67%
403.42
+59%
448.5
+11%
751.13
+67%
772.25
+3%
715.82
-7%
575.81
-20%
134.39
-77%
-1.4
N/A
175.93
N/A
247.73
+41%
124.55
-50%
195.13
+57%
109.39
-44%
73.34
-33%
448.66
+512%
274.04
-39%
159.73
-42%
217.48
+36%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 318,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.