Watchlist Manager

Watchlist

Price: 3 600 KRW -1.1%

Market Cap: ₩103B

N	NI Steel Co Ltd KRX:008260	KR

Income Statement

Currency: KRW

	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	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	Dec-2025
Revenue
Interest Expense	672	806	1 026	1 277	1 453	1 726	2 125	2 437	2 855	3 723	3 991	3 988	3 766	0	0	0	2 983	0	0	0	2 717	0	0	866	2 980	1 496	2 057	1 691	2 193	2 159	2 213	2 288	2 361	2 387	2 340	2 299	2 227	2 152	2 084	2 091	2 123	2 234	2 546	2 709	3 152	3 358	3 697	3 814	3 686	3 552	3 516	3 490	3 381	3 424	3 169	3 035	2 967	2 874	2 880	2 989	3 194	3 394	3 694	4 096	4 517	5 498	5 968	6 411	6 989	6 921	6 950	6 880	6 774	0	0	0	0
Revenue	57 350 N/A	62 078 +8%	66 234 +7%	71 209 +8%	80 974 +14%	89 822 +11%	103 454 +15%	113 789 +10%	108 222 -5%	98 521 -9%	84 150 -15%	79 171 -6%	83 885 +6%	91 219 +9%	100 543 +10%	95 411 -5%	93 421 -2%	99 521 +7%	103 497 +4%	108 689 +5%	107 269 -1%	103 192 -4%	101 339 -2%	101 289 0%	105 332 +4%	109 118 +4%	109 285 +0%	113 866 +4%	121 322 +7%	125 647 +4%	127 849 +2%	125 898 -2%	126 581 +1%	124 560 -2%	125 533 +1%	129 750 +3%	118 556 -9%	110 504 -7%	104 809 -5%	98 505 -6%	114 326 +16%	123 329 +8%	127 361 +3%	142 028 +12%	150 604 +6%	157 396 +5%	161 554 +3%	156 135 -3%	150 733 -3%	141 857 -6%	146 972 +4%	150 684 +3%	148 224 -2%	160 879 +9%	171 862 +7%	177 834 +3%	192 572 +8%	197 474 +3%	210 685 +7%	227 686 +8%	248 213 +9%	277 687 +12%	298 836 +8%	326 684 +9%	355 390 +9%	388 035 +9%	413 294 +7%	409 950 -1%	382 911 -7%	348 763 -9%	318 577 -9%	289 401 -9%	275 274 -5%	252 450 -8%	235 640 -7%	244 488 +4%	247 943 +1%
Gross Profit
Cost of Revenue	(49 619)	(53 152)	(56 931)	(60 449)	(68 863)	(75 002)	(83 224)	(89 316)	(85 971)	(84 064)	(75 300)	(72 937)	(74 205)	(74 710)	(80 792)	(77 639)	(76 301)	(80 952)	(83 710)	(88 508)	(87 367)	(85 400)	(86 052)	(84 671)	(87 741)	(90 439)	(91 000)	(95 014)	(101 192)	(105 638)	(107 598)	(106 477)	(107 736)	(105 593)	(106 257)	(110 087)	(99 894)	(92 150)	(86 332)	(79 596)	(92 901)	(100 617)	(104 261)	(117 621)	(125 813)	(130 304)	(133 591)	(127 690)	(122 277)	(115 680)	(120 157)	(124 504)	(124 806)	(138 086)	(146 561)	(150 928)	(159 654)	(160 184)	(172 683)	(186 602)	(203 373)	(223 561)	(234 073)	(251 544)	(265 674)	(288 572)	(306 745)	(300 247)	(285 598)	(260 989)	(241 103)	(225 884)	(217 525)	(202 174)	(190 881)	(196 455)	(197 182)
Gross Profit	7 731 N/A	8 926 +15%	9 302 +4%	10 760 +16%	12 111 +13%	14 822 +22%	20 232 +36%	24 473 +21%	22 251 -9%	14 455 -35%	8 848 -39%	6 233 -30%	9 680 +55%	16 509 +71%	19 751 +20%	17 773 -10%	17 120 -4%	18 571 +8%	19 789 +7%	20 182 +2%	19 902 -1%	17 792 -11%	15 287 -14%	16 618 +9%	17 591 +6%	18 679 +6%	18 285 -2%	18 851 +3%	20 129 +7%	20 008 -1%	20 250 +1%	19 421 -4%	18 845 -3%	18 967 +1%	19 276 +2%	19 662 +2%	18 661 -5%	18 353 -2%	18 476 +1%	18 909 +2%	21 425 +13%	22 712 +6%	23 101 +2%	24 408 +6%	24 791 +2%	27 092 +9%	27 963 +3%	28 445 +2%	28 455 +0%	26 178 -8%	26 815 +2%	26 180 -2%	23 418 -11%	22 794 -3%	25 302 +11%	26 907 +6%	32 918 +22%	37 290 +13%	38 003 +2%	41 083 +8%	44 840 +9%	54 126 +21%	64 763 +20%	75 140 +16%	89 717 +19%	99 463 +11%	106 549 +7%	109 703 +3%	97 313 -11%	87 774 -10%	77 474 -12%	63 517 -18%	57 749 -9%	50 276 -13%	44 759 -11%	48 033 +7%	50 761 +6%
Operating Income
Operating Expenses	(5 007)	(5 180)	(5 355)	(5 848)	(6 618)	(6 542)	(6 713)	(6 886)	(6 018)	(5 904)	(5 569)	(5 056)	(5 124)	(5 399)	(5 699)	(5 450)	(6 563)	(6 707)	(7 212)	(7 601)	(6 770)	(6 675)	(6 082)	(5 902)	(6 062)	(6 225)	(6 646)	(7 134)	(8 061)	(8 426)	(8 603)	(8 747)	(8 405)	(8 478)	(8 774)	(9 098)	(9 173)	(8 302)	(8 602)	(8 173)	(7 279)	(7 454)	(6 922)	(7 641)	(9 225)	(11 057)	(11 513)	(11 587)	(11 972)	(10 885)	(11 242)	(11 288)	(11 331)	(11 723)	(12 812)	(13 693)	(14 303)	(15 251)	(14 116)	(14 168)	(13 639)	(13 921)	(16 621)	(18 017)	(21 982)	(24 583)	(25 940)	(27 711)	(26 652)	(25 903)	(24 759)	(22 225)	(20 616)	(19 893)	(18 672)	(19 817)	(20 646)
Selling, General & Administrative	(4 724)	(4 915)	(5 105)	(5 585)	(6 476)	(6 412)	(6 599)	(6 808)	(5 946)	(5 832)	(5 478)	(4 975)	(5 030)	(5 317)	(5 651)	(5 415)	(6 435)	(6 707)	(7 213)	(7 602)	(6 567)	(6 675)	(6 080)	(5 833)	(5 841)	(6 115)	(6 486)	(6 989)	(7 862)	(8 229)	(8 414)	(8 564)	(8 224)	(8 290)	(8 578)	(8 871)	(8 963)	(8 610)	(8 414)	(8 026)	(7 127)	(7 189)	(6 671)	(7 398)	(8 984)	(10 779)	(11 190)	(11 217)	(11 540)	(10 456)	(10 622)	(10 576)	(10 921)	(10 979)	(11 982)	(12 837)	(13 408)	(14 248)	(12 974)	(12 979)	(12 522)	(12 763)	(15 458)	(16 761)	(20 578)	(23 208)	(24 869)	(26 761)	(25 836)	(25 044)	(23 901)	(21 338)	(19 742)	(19 039)	(17 683)	(18 823)	(19 349)
Research & Development	(75)	0	(80)	(113)	(37)	0	(33)	0	0	0	(21)	(21)	0	0	0	0	0	0	0	0	(86)	0	0	(28)	(75)	(29)	0	0	(1)	0	0	0	0	0	0	(25)	(25)	(25)	0	0	0	0	0	0	0	0	0	0	(135)	0	0	0	0	0	(164)	0	(164)	0	(230)	0	(230)	0	(312)	(432)	(601)	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(208)	(187)	(168)	(149)	(104)	(91)	(80)	(77)	(73)	(71)	(69)	(59)	(95)	0	0	0	(128)	0	0	0	(117)	0	0	(39)	(147)	(80)	(132)	(145)	(197)	(198)	(190)	(184)	(182)	(190)	(197)	(202)	(185)	(170)	(161)	(146)	(152)	(146)	(133)	(126)	(241)	(278)	(324)	(370)	(297)	(295)	(485)	(577)	(410)	(744)	(667)	(679)	(732)	(827)	(913)	(959)	(888)	(928)	(851)	(824)	(802)	(775)	(783)	(781)	(816)	(859)	(858)	(887)	(873)	(854)	(989)	(994)	(1 297)
Other Operating Expenses	0	(78)	0	0	0	(39)	0	0	0	0	0	0	0	(82)	(48)	(35)	0	0	0	0	0	0	0	0	0	0	(28)	0	0	0	0	0	0	0	0	0	0	503	(27)	0	0	(119)	(118)	(117)	0	0	0	0	0	(134)	(135)	(135)	0	0	0	(177)	0	(177)	0	(230)	0	(230)	0	0	0	(601)	(289)	(169)	0	0	0	0	0	0	0	0	0
Operating Income	2 725 N/A	3 748 +38%	3 949 +5%	4 913 +24%	5 493 +12%	8 279 +51%	13 518 +63%	17 587 +30%	16 233 -8%	8 552 -47%	3 281 -62%	1 179 -64%	4 556 +286%	11 111 +144%	14 052 +26%	12 322 -12%	10 557 -14%	11 863 +12%	12 575 +6%	12 580 +0%	13 132 +4%	11 117 -15%	9 206 -17%	10 717 +16%	11 528 +8%	12 453 +8%	11 638 -7%	11 716 +1%	12 069 +3%	11 582 -4%	11 647 +1%	10 674 -8%	10 439 -2%	10 487 +0%	10 500 +0%	10 563 +1%	9 488 -10%	10 052 +6%	9 875 -2%	10 736 +9%	14 146 +32%	15 258 +8%	16 179 +6%	16 767 +4%	15 566 -7%	16 035 +3%	16 449 +3%	16 857 +2%	16 484 -2%	15 292 -7%	15 572 +2%	14 891 -4%	12 088 -19%	11 069 -8%	12 488 +13%	13 212 +6%	18 615 +41%	22 038 +18%	23 886 +8%	26 915 +13%	31 201 +16%	40 205 +29%	48 142 +20%	57 122 +19%	67 735 +19%	74 880 +11%	80 609 +8%	81 992 +2%	70 661 -14%	61 871 -12%	52 714 -15%	41 292 -22%	37 133 -10%	30 384 -18%	26 086 -14%	28 216 +8%	30 115 +7%
Pre-Tax Income
Interest Income Expense	346	(465)	(214)	(478)	(1 206)	(3 842)	(8 119)	(11 857)	(14 930)	(13 311)	(9 982)	(6 709)	(3 382)	(2 224)	(3 848)	(2 770)	(5 208)	(2 826)	(490)	(3 989)	(3 671)	(4 312)	(5 658)	(2 967)	(2 624)	(3 040)	(3 145)	(2 608)	(2 585)	(2 119)	(1 189)	(2 213)	(3 027)	(2 975)	(3 877)	(3 857)	(3 193)	(3 018)	(1 786)	(1 236)	(1 253)	(1 478)	(2 015)	(2 333)	(2 752)	(3 007)	(3 275)	(3 386)	(3 397)	(3 305)	(3 375)	(3 417)	(3 317)	(3 419)	(3 333)	(3 302)	(3 112)	(2 922)	(2 576)	(2 526)	(2 747)	(2 971)	(3 400)	(3 870)	(4 198)	(5 280)	(5 472)	(5 532)	(5 776)	(5 162)	(4 680)	(4 820)	(4 663)	(5 044)	(5 437)	(5 622)	(6 004)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(25)	0	0	0	0	0	0	0	0	0	504	504	504	0	0	0	(118)	0	0	0	0	0	0	0	0	0	0	0	0	0	(14)	0	(14)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	(242)	(268)	(327)	(337)	(382)	(366)	(395)	(476)	(403)	0	(297)	(180)	(150)	0	0	0	3 521	0	0	0	0	0	0	0	9	0	0	0	1	1	18	0	34	0	0	9	(8)	(8)	53	97	347	0	0	0	0	0	4	0	4	0	0	0	0	0	0	0	0	45	49	0	(92)	0	(54)	0	91	92	6	20	15	0	490	0	474	576	100	100	100
Total Other Income	112	148	151	111	280	240	591	660	599	348	356	593	536	250	310	65	79	1 589	1 608	1 220	434	306	274	660	109	210	230	235	103	98	15	35	21	67	2 592	2 627	2 642	2 644	(429)	(475)	(524)	(200)	472	313	115	203	(5)	258	100	(538)	(452)	(578)	(343)	221	222	192	85	136	129	182	11	(167)	31	(8)	244	258	219	168	172	191	206	704	162	196	147	232	293
Pre-Tax Income	2 941 N/A	3 162 +8%	3 557 +12%	4 208 +18%	4 186 -1%	4 311 +3%	5 596 +30%	5 914 +6%	1 498 -75%	(4 411) N/A	(6 643) -51%	(5 117) +23%	1 560 N/A	9 137 +486%	10 514 +15%	9 617 -9%	8 949 -7%	10 625 +19%	13 694 +29%	9 811 -28%	9 895 +1%	7 112 -28%	3 823 -46%	8 411 +120%	8 997 +7%	9 624 +7%	8 723 -9%	9 344 +7%	9 588 +3%	9 562 0%	10 490 +10%	8 496 -19%	7 467 -12%	7 579 +1%	9 719 +28%	9 848 +1%	9 433 -4%	9 669 +3%	7 713 -20%	9 122 +18%	12 597 +38%	13 580 +8%	14 636 +8%	14 747 +1%	12 929 -12%	13 232 +2%	13 174 0%	13 729 +4%	13 191 -4%	11 451 -13%	11 744 +3%	10 896 -7%	8 428 -23%	7 873 -7%	9 364 +19%	10 103 +8%	15 574 +54%	19 298 +24%	21 489 +11%	24 571 +14%	28 373 +15%	37 066 +31%	44 719 +21%	53 244 +19%	63 871 +20%	69 949 +10%	75 361 +8%	76 648 +2%	65 072 -15%	56 900 -13%	48 730 -14%	37 176 -24%	33 105 -11%	26 113 -21%	20 896 -20%	22 926 +10%	24 504 +7%
Net Income
Tax Provision	(178)	(343)	(549)	(656)	(599)	(709)	(1 035)	(1 285)	(426)	959	1 302	1 035	(444)	(2 196)	(2 574)	(2 414)	(2 946)	(3 596)	(4 277)	(3 515)	(2 454)	(1 606)	(841)	(1 683)	(1 938)	(2 119)	(1 801)	(2 027)	(2 139)	(2 107)	(2 835)	(2 346)	(2 167)	(2 258)	(2 409)	(2 418)	(2 333)	(2 274)	(1 442)	(1 767)	(2 374)	(2 647)	(3 164)	(2 709)	(1 952)	(2 165)	(2 060)	(2 535)	(2 986)	(2 381)	(2 510)	(2 413)	(2 011)	(1 991)	(2 231)	(2 467)	(3 440)	(4 264)	(4 692)	(5 338)	(6 318)	(8 166)	(10 207)	(12 419)	(15 082)	(16 506)	(17 641)	(17 749)	(14 863)	(12 842)	(10 381)	(8 309)	(7 383)	(6 193)	(5 297)	(5 087)	(5 532)
Income from Continuing Operations	2 763	2 820	3 009	3 553	3 587	3 601	4 560	4 628	1 073	(3 452)	(5 341)	(4 083)	1 116	6 940	7 939	7 203	6 002	7 030	9 417	6 296	7 441	5 504	2 981	6 728	7 059	7 506	6 923	7 317	7 449	7 455	7 655	6 150	5 300	5 321	7 310	7 429	7 100	7 394	6 270	7 355	10 223	10 932	11 471	12 036	10 976	11 066	11 114	11 195	10 204	9 072	9 235	8 484	6 418	5 882	7 134	7 637	12 134	15 034	16 796	19 233	22 055	28 901	34 512	40 825	48 790	53 443	57 721	58 899	50 210	44 059	38 349	28 866	25 722	19 919	15 599	17 839	18 971
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	295	369	626	754	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	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	2 763 N/A	2 820 +2%	3 009 +7%	3 553 +18%	3 587 +1%	3 601 +0%	4 560 +27%	4 628 +1%	1 073 -77%	(3 452) N/A	(5 341) -55%	(4 083) +24%	1 116 N/A	6 940 +522%	7 939 +14%	7 203 -9%	6 298 -13%	7 399 +17%	10 044 +36%	6 923 -31%	6 434 -7%	4 295 -33%	1 653 -62%	5 400 +227%	7 059 +31%	7 645 +8%	6 923 -9%	7 316 +6%	7 449 +2%	7 454 +0%	7 654 +3%	6 150 -20%	5 300 -14%	5 321 +0%	7 310 +37%	7 429 +2%	7 100 -4%	7 394 +4%	6 270 -15%	7 355 +17%	10 223 +39%	10 932 +7%	11 471 +5%	12 036 +5%	10 976 -9%	11 066 +1%	11 114 +0%	11 195 +1%	10 204 -9%	9 072 -11%	9 235 +2%	8 484 -8%	6 418 -24%	5 882 -8%	7 134 +21%	7 637 +7%	12 134 +59%	15 034 +24%	12 417 -17%	14 854 +20%	22 055 +48%	28 901 +31%	34 512 +19%	40 825 +18%	48 790 +20%	53 443 +10%	57 721 +8%	58 899 +2%	50 210 -15%	44 059 -12%	38 349 -13%	28 866 -25%	25 722 -11%	19 919 -23%	15 599 -22%	17 839 +14%	18 971 +6%
EPS (Diluted)	98.67 N/A	100.71 +2%	107.46 +7%	126.89 +18%	128.1 +1%	128.6 +0%	162.85 +27%	165.28 +1%	38.32 -77%	-123.28 N/A	-190.75 -55%	-145.82 +24%	39.85 N/A	247.85 +522%	283.53 +14%	257.25 -9%	224.92 -13%	264.25 +17%	358.71 +36%	247.25 -31%	229.78 -7%	153.39 -33%	59.03 -62%	192.85 +227%	252.1 +31%	273.03 +8%	247.25 -9%	261.28 +6%	266.03 +2%	266.21 +0%	273.35 +3%	219.64 -20%	189.28 -14%	190.03 +0%	270.74 +42%	275.14 +2%	253.57 -8%	264.07 +4%	223.92 -15%	262.67 +17%	365.1 +39%	390.42 +7%	382.36 -2%	364.72 -5%	354.06 -3%	325.47 -8%	326.88 +0%	329.26 +1%	300.11 -9%	292.64 -2%	297.9 +2%	292.55 -2%	207.03 -29%	202.82 -2%	246 +21%	263.34 +7%	418.41 +59%	525.66 +26%	434.15 -17%	519.36 +20%	771.14 +48%	1 009.25 +31%	1 206.7 +20%	1 427.45 +18%	1 705.92 +20%	1 868.64 +10%	2 018.19 +8%	2 059.39 +2%	1 755.57 -15%	1 540.51 -12%	1 340.86 -13%	1 006.19 -25%	899.37 -11%	706.6 -21%	553.41 -22%	632.88 +14%	673.03 +6%

Income Statement Balance Sheet Cash Flow Statement

NI Steel Co Ltd
KRX:008260

Income Statement

Earnings Waterfall
NI Steel Co Ltd

Income Statement
NI Steel Co Ltd

See Also

Company

Help

Tools

Stocks

NI Steel Co Ltd KRX:008260

Income Statement

Earnings Waterfall NI Steel Co Ltd

Income Statement NI Steel Co Ltd

See Also

Company

Help

Tools

Stocks

NI Steel Co Ltd
KRX:008260

Earnings Waterfall
NI Steel Co Ltd

Income Statement
NI Steel Co Ltd