Korea Shipbuilding & Offshore Engineering Co Ltd
KRX:009540

Watchlist Manager
Korea Shipbuilding & Offshore Engineering Co Ltd Logo
Korea Shipbuilding & Offshore Engineering Co Ltd
KRX:009540
Watchlist
Price: 432 000 KRW 3.1% Market Closed
Market Cap: 30.6T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+71%
5Y
+74%
10Y
-45%
Operating Income
+
3Y
-
5Y
+649%
10Y
-
Net Income
+
3Y
-
5Y
+1 366%
10Y
-

Earnings Waterfall
Korea Shipbuilding & Offshore Engineering Co Ltd

Revenue
27.6T KRW
Cost of Revenue
-23.6T KRW
Gross Profit
4T KRW
Operating Expenses
-1.3T KRW
Operating Income
2.7T KRW
Other Expenses
-1.2T KRW
Net Income
1.5T KRW

Income Statement
Korea Shipbuilding & Offshore Engineering Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Interest Expense
140 627
50 111
0
0
288 504
0
0
101 946
392 293
0
0
158 332
322 751
232 269
288 947
273 825
255 332
237 283
236 553
266 462
225 663
185 287
143 707
66 745
66 356
80 009
88 643
93 895
90 587
98 668
106 408
120 969
138 528
135 049
143 596
154 018
165 679
178 280
193 457
204 109
208 877
206 647
196 887
186 509
177 732
166 946
163 623
163 397
165 846
177 604
191 658
206 160
193 879
204 919
203 467
188 332
206 322
185 953
176 848
Revenue
37 342 404
N/A
42 576 756
+14%
48 197 219
+13%
51 703 519
+7%
53 711 666
+4%
54 948 916
+2%
55 254 637
+1%
55 359 467
+0%
54 973 701
-1%
54 178 255
-1%
53 568 866
-1%
53 508 282
0%
54 188 096
+1%
54 565 984
+1%
54 286 470
-1%
53 552 093
-1%
52 582 404
-2%
51 289 731
-2%
50 424 336
-2%
48 938 664
-3%
46 231 714
-6%
40 785 920
-12%
34 916 020
-14%
29 232 124
-16%
22 300 438
-24%
19 827 372
-11%
17 996 940
-9%
16 187 531
-10%
15 468 836
-4%
12 955 320
-16%
11 846 053
-9%
11 671 906
-1%
13 161 046
+13%
13 378 972
+2%
14 165 387
+6%
14 557 206
+3%
15 182 553
+4%
15 852 158
+4%
15 854 761
+0%
15 671 807
-1%
14 903 658
-5%
14 640 585
-2%
14 512 339
-1%
14 610 526
+1%
15 493 382
+6%
15 719 621
+1%
16 110 949
+2%
16 817 398
+4%
17 302 020
+3%
18 236 652
+5%
19 501 685
+7%
20 248 476
+4%
21 296 206
+5%
21 969 472
+3%
23 131 316
+5%
24 365 866
+5%
25 538 577
+5%
26 794 657
+5%
27 607 591
+3%
Gross Profit
Cost of Revenue
(29 849 449)
(34 522 424)
(40 390 582)
(44 025 002)
(46 784 445)
(48 774 841)
(49 740 081)
(50 181 619)
(50 320 498)
(50 049 836)
(49 342 991)
(49 813 292)
(50 932 985)
(51 897 752)
(53 321 272)
(54 531 394)
(53 299 442)
(51 929 529)
(49 898 520)
(47 035 025)
(44 681 972)
(39 354 280)
(33 339 041)
(27 239 096)
(20 329 444)
(17 842 562)
(16 186 384)
(14 648 457)
(14 434 936)
(12 565 640)
(11 897 359)
(11 785 260)
(12 763 180)
(12 912 827)
(13 482 277)
(13 857 646)
(14 191 187)
(14 677 792)
(14 685 223)
(14 556 553)
(14 159 005)
(13 986 304)
(14 832 362)
(14 747 541)
(16 010 120)
(16 610 083)
(16 347 282)
(17 004 689)
(16 935 581)
(17 492 362)
(18 420 373)
(19 280 758)
(20 248 178)
(20 775 260)
(21 510 639)
(22 335 411)
(22 943 210)
(23 387 334)
(23 607 461)
Gross Profit
7 492 955
N/A
8 054 332
+7%
7 806 637
-3%
7 678 517
-2%
6 927 220
-10%
6 174 074
-11%
5 514 555
-11%
5 177 847
-6%
4 653 204
-10%
4 128 419
-11%
4 225 874
+2%
3 694 989
-13%
3 255 111
-12%
2 668 231
-18%
965 198
-64%
(979 301)
N/A
(717 038)
+27%
(639 798)
+11%
525 815
N/A
1 903 638
+262%
1 549 742
-19%
1 431 639
-8%
1 576 979
+10%
1 993 028
+26%
1 970 994
-1%
1 984 810
+1%
1 810 557
-9%
1 539 074
-15%
1 033 900
-33%
389 680
-62%
(51 307)
N/A
(113 354)
-121%
397 865
N/A
466 145
+17%
683 110
+47%
699 560
+2%
991 366
+42%
1 174 366
+18%
1 169 538
0%
1 115 253
-5%
744 653
-33%
654 280
-12%
(320 024)
N/A
(137 015)
+57%
(516 738)
-277%
(890 462)
-72%
(236 334)
+73%
(187 291)
+21%
366 440
N/A
744 290
+103%
1 081 312
+45%
967 718
-11%
1 048 027
+8%
1 194 212
+14%
1 620 677
+36%
2 030 455
+25%
2 595 367
+28%
3 407 323
+31%
4 000 130
+17%
Operating Income
Operating Expenses
(1 961 168)
(2 138 767)
(2 199 924)
(2 365 394)
(2 366 180)
(2 338 151)
(2 346 780)
(2 325 226)
(2 647 673)
(3 107 462)
(3 278 123)
(2 754 345)
(2 460 504)
(2 442 078)
(2 131 747)
(2 338 524)
(2 532 417)
(2 613 201)
(2 846 017)
(3 371 390)
(3 089 873)
(2 768 820)
(2 567 576)
(1 967 855)
(1 579 464)
(1 462 296)
(1 315 303)
(1 094 983)
(1 019 254)
(677 697)
(460 077)
(458 166)
(879 231)
(803 674)
(801 534)
(881 828)
(701 199)
(850 074)
(807 748)
(743 066)
(670 286)
(634 093)
(650 088)
(966 022)
(868 078)
(958 222)
(1 008 306)
(1 010 389)
(722 000)
(753 653)
(754 334)
(760 518)
(765 766)
(732 744)
(854 001)
(934 328)
(1 161 277)
(1 274 241)
(1 289 871)
Selling, General & Administrative
(1 793 382)
(2 077 433)
(2 199 925)
(2 365 395)
(2 132 424)
(2 399 885)
(2 346 780)
(2 257 521)
(2 384 961)
(2 590 016)
(2 760 676)
(2 613 804)
(2 186 901)
(2 227 034)
(1 841 963)
(2 031 844)
(2 220 622)
(2 303 446)
(2 538 420)
(2 892 691)
(2 806 448)
(2 517 802)
(2 355 498)
(1 794 039)
(1 463 189)
(1 355 312)
(1 211 796)
(999 107)
(906 598)
(577 353)
(454 881)
(423 761)
(777 231)
(702 297)
(698 250)
(719 802)
(588 208)
(674 330)
(626 290)
(561 331)
(557 545)
(533 277)
(554 029)
(632 490)
(750 637)
(838 537)
(858 478)
(860 608)
(601 207)
(622 084)
(620 163)
(621 903)
(624 702)
(587 735)
(704 228)
(778 921)
(993 570)
(1 096 857)
(1 093 812)
Research & Development
(120 881)
(32 645)
0
0
(143 892)
0
0
(44 502)
(172 787)
0
0
(96 102)
(181 367)
(145 876)
(197 355)
(214 301)
(218 719)
(216 896)
(215 389)
(198 989)
(189 415)
(166 415)
(137 155)
(112 646)
(77 466)
(71 835)
(71 687)
(68 370)
(77 996)
(72 809)
(67 630)
(66 024)
(66 666)
(65 646)
(66 568)
(68 371)
(75 838)
(84 440)
(89 340)
(90 624)
(74 538)
(64 301)
(59 865)
(62 622)
(80 777)
(82 719)
(84 978)
(84 849)
(81 845)
(83 308)
(85 075)
(87 607)
(98 003)
(99 507)
(103 038)
(107 114)
(115 410)
(122 218)
(135 849)
Depreciation & Amortization
(46 905)
(28 690)
0
0
(89 864)
0
0
(23 203)
(89 925)
0
0
(44 438)
(92 236)
(69 167)
(92 429)
(92 379)
(93 076)
(92 858)
(92 207)
(95 182)
(94 010)
(84 602)
(74 923)
(61 171)
(38 810)
(35 150)
(31 820)
(27 506)
(34 660)
(27 536)
(26 198)
(25 887)
(35 334)
(35 732)
(36 717)
(37 476)
(37 153)
(38 316)
(39 130)
(38 123)
(38 203)
(36 516)
(36 195)
(36 871)
(36 664)
(36 966)
(36 673)
(36 755)
(38 948)
(39 784)
(40 619)
(42 531)
(43 061)
(45 502)
(46 735)
(48 293)
(52 297)
(55 166)
(60 210)
Other Operating Expenses
0
0
0
0
0
61 734
0
0
0
(517 446)
(517 447)
0
0
0
0
0
0
0
0
(184 528)
0
0
0
0
0
0
0
0
0
0
88 632
57 506
0
0
0
(56 179)
0
(52 988)
(52 988)
(52 988)
0
0
0
(234 039)
0
0
(28 177)
(28 177)
0
(8 477)
(8 477)
(8 477)
0
0
0
0
0
0
0
Operating Income
5 531 786
N/A
5 915 565
+7%
5 606 713
-5%
5 313 123
-5%
4 561 041
-14%
3 835 924
-16%
3 167 776
-17%
2 852 622
-10%
2 005 530
-30%
1 020 957
-49%
947 752
-7%
940 645
-1%
794 607
-16%
226 154
-72%
(1 166 550)
N/A
(3 317 826)
-184%
(3 249 455)
+2%
(3 252 999)
0%
(2 320 200)
+29%
(1 467 750)
+37%
(1 540 131)
-5%
(1 337 181)
+13%
(990 598)
+26%
25 171
N/A
391 530
+1 455%
522 512
+33%
495 252
-5%
444 091
-10%
14 646
-97%
(288 017)
N/A
(511 383)
-78%
(571 520)
-12%
(481 365)
+16%
(337 528)
+30%
(118 424)
+65%
(182 268)
-54%
290 168
N/A
324 292
+12%
361 790
+12%
372 187
+3%
74 367
-80%
20 186
-73%
(970 114)
N/A
(1 103 038)
-14%
(1 384 816)
-26%
(1 848 684)
-33%
(1 244 640)
+33%
(1 197 680)
+4%
(355 561)
+70%
(9 363)
+97%
326 979
N/A
207 200
-37%
282 261
+36%
461 468
+63%
766 676
+66%
1 096 126
+43%
1 434 090
+31%
2 133 082
+49%
2 710 258
+27%
Pre-Tax Income
Interest Income Expense
211 697
388 712
1 876 435
(320 709)
(474 480)
(759 742)
(1 614 512)
492 956
(84 887)
499 083
241 719
220 108
(377 691)
337 202
1 742 744
406 346
(20 006)
(287 557)
(1 454 593)
(1 905 619)
50 669
(519 190)
(184 755)
1 420 152
47 444
156 026
309 123
(210 702)
539 444
552 203
164 347
38 759
(52 286)
(329 536)
(276 402)
(565 406)
11 786
(475 762)
(285 585)
67 998
(240 393)
177 023
99 507
(349 774)
(712 893)
(518 296)
(1 464 424)
(2 964 424)
(673 028)
(1 233 231)
(323 162)
961 305
(717 046)
(997 724)
(1 661 455)
(343 546)
(3 301 863)
(2 623 256)
(215 221)
Non-Reccuring Items
0
(399)
0
0
0
0
0
(184)
(389 669)
0
0
(461 848)
(245 744)
(141 540)
55 636
133 987
83 296
47 307
(191 676)
0
(282 650)
(313 673)
(281 806)
(313 723)
(109 158)
(44 291)
(109 632)
(46 588)
(287 756)
13 350
0
0
(49 753)
(56 179)
(56 179)
0
(59 504)
0
0
0
(222 484)
(234 040)
(234 040)
0
(34 501)
(28 177)
0
0
(35 630)
0
0
0
(47 303)
(41 536)
(41 401)
(41 618)
(7 305)
(12 987)
(52 762)
Gain/Loss on Disposition of Assets
(10 446)
(4 905)
0
0
(12 125)
0
0
(682)
(11 137)
0
0
651
(11 269)
(5 965)
(8 737)
(8 048)
(483)
(462)
6 380
8 063
486
2 628
4 516
(1 667)
671
916
(9 356)
43 506
49 149
42 912
22 939
(37 993)
(32 567)
(60 227)
(61 788)
(44 703)
(51 608)
(21 816)
3 059
(20 912)
(17 897)
(17 280)
(14 000)
2 609
80 569
(783)
781
297
5 981
1 367
(226)
1 741
4 929
(6 772)
(6 549)
(4 902)
(5 417)
14 703
8 393
Total Other Income
395 181
254 630
(1 228 557)
471 164
(198 137)
(268 712)
343 745
(1 224 566)
(71 617)
(493 551)
(283 123)
(804 375)
(22 986)
(742 438)
(1 988 149)
(601 238)
81 603
338 088
1 449 533
1 947 124
(69 792)
519 563
281 849
(1 103 517)
(234 460)
(408 828)
(338 521)
101 575
(342 389)
(469 183)
(421 287)
(448 755)
(238 066)
155 855
224 782
553 904
(100 901)
455 014
175 234
(263 580)
(162 561)
(651 030)
(551 735)
91 534
419 457
297 789
1 412 567
3 028 870
627 142
1 045 502
3 447
(1 443 363)
469 113
973 178
1 735 807
179 058
3 703 157
2 861 157
12 070
Pre-Tax Income
6 128 218
N/A
6 553 603
+7%
6 254 591
-5%
5 463 577
-13%
3 876 298
-29%
2 807 470
-28%
1 897 007
-32%
2 120 145
+12%
1 448 220
-32%
1 026 489
-29%
906 348
-12%
(104 818)
N/A
136 917
N/A
(326 587)
N/A
(1 365 056)
-318%
(3 386 780)
-148%
(3 105 045)
+8%
(3 155 625)
-2%
(2 510 558)
+20%
(1 418 183)
+44%
(1 841 419)
-30%
(1 647 853)
+11%
(1 170 795)
+29%
26 416
N/A
96 027
+264%
226 336
+136%
346 868
+53%
331 883
-4%
(26 905)
N/A
(148 735)
-453%
(745 384)
-401%
(1 019 508)
-37%
(854 037)
+16%
(627 614)
+27%
(288 009)
+54%
(238 473)
+17%
89 941
N/A
281 728
+213%
254 497
-10%
155 694
-39%
(568 968)
N/A
(705 139)
-24%
(1 670 380)
-137%
(1 358 668)
+19%
(1 632 184)
-20%
(2 098 151)
-29%
(1 295 716)
+38%
(1 132 937)
+13%
(431 095)
+62%
(195 725)
+55%
7 038
N/A
(273 118)
N/A
(8 046)
+97%
388 613
N/A
793 078
+104%
885 118
+12%
1 822 663
+106%
2 372 700
+30%
2 462 738
+4%
Net Income
Tax Provision
(1 565 536)
(1 613 498)
(1 565 366)
(1 452 775)
(1 132 862)
(957 580)
(698 207)
(752 303)
(418 577)
(202 411)
(151 822)
109 504
2 010
52 983
407 980
987 331
898 980
915 360
644 519
395 144
478 196
408 237
311 086
(75 554)
(80 484)
(95 087)
(170 405)
(166 340)
(66 485)
(114 024)
66 152
135 142
209 050
131 986
227 787
221 694
123 140
78 957
(95 048)
(93 645)
(266 210)
(231 339)
11 353
(30 707)
490 980
600 166
414 262
374 719
135 918
41 859
(15 896)
294 321
152 976
101 512
15 417
(246 130)
(368 083)
(499 840)
(500 585)
Income from Continuing Operations
4 562 682
4 940 105
4 689 226
4 010 803
2 743 436
1 849 890
1 198 800
1 367 842
1 029 643
824 079
754 527
4 686
138 927
(273 605)
(957 077)
(2 399 449)
(2 206 065)
(2 240 265)
(1 866 039)
(1 023 039)
(1 363 223)
(1 239 616)
(859 709)
(49 138)
15 543
131 249
176 463
165 543
(93 390)
(262 760)
(679 233)
(884 368)
(644 987)
(495 629)
(60 224)
(16 780)
213 081
360 684
159 449
62 049
(835 178)
(936 480)
(1 659 029)
(1 389 378)
(1 141 204)
(1 497 985)
(881 453)
(758 218)
(295 177)
(153 866)
(8 858)
21 203
144 930
490 125
808 495
638 988
1 454 580
1 872 860
1 962 154
Income to Minority Interest
(409 147)
(442 305)
(383 012)
(333 228)
(184 431)
(72 418)
2 454
14 675
(37 037)
(10 826)
22 670
94 769
132 402
166 336
262 593
509 824
436 850
390 600
264 239
(3 520)
13 311
12 926
(51 774)
(88 925)
(37 510)
(44 627)
30 375
(51 193)
(78 718)
42 727
15 749
92 355
(11 552)
(21 557)
(19 551)
(16 795)
(49 002)
(63 862)
(54 221)
(40 693)
1 391
11 882
109 031
99 381
211 885
292 237
187 862
118 112
78 227
28 806
50 198
129 161
76 781
60 326
(15 693)
(32 138)
(282 244)
(394 073)
(419 060)
Net Income (Common)
4 153 535
N/A
4 497 802
+8%
4 306 215
-4%
3 677 574
-15%
2 559 006
-30%
1 777 470
-31%
1 201 251
-32%
1 382 515
+15%
992 606
-28%
813 251
-18%
777 196
-4%
99 454
-87%
271 330
+173%
(107 271)
N/A
(694 486)
-547%
(1 889 627)
-172%
(1 769 923)
+6%
(1 853 646)
-5%
(1 609 761)
+13%
(1 042 311)
+35%
(1 370 204)
-31%
(1 024 840)
+25%
(492 877)
+52%
405 327
N/A
524 121
+29%
691 439
+32%
2 931 108
+324%
2 724 828
-7%
2 437 243
-11%
2 073 274
-15%
(694 122)
N/A
(834 795)
-20%
(510 060)
+39%
(519 663)
-2%
(94 986)
+82%
(39 842)
+58%
154 378
N/A
292 373
+89%
105 229
-64%
21 355
-80%
(833 787)
N/A
(924 598)
-11%
(1 549 998)
-68%
(1 289 996)
+17%
(929 319)
+28%
(1 205 747)
-30%
(693 591)
+42%
(640 106)
+8%
(216 950)
+66%
(125 060)
+42%
41 340
N/A
150 364
+264%
221 711
+47%
550 451
+148%
792 802
+44%
606 850
-23%
1 172 336
+93%
1 478 786
+26%
1 543 094
+4%
EPS (Diluted)
96 593.83
N/A
102 222.77
+6%
97 868.52
-4%
83 581.22
-15%
58 159.22
-30%
40 397.04
-31%
27 301.15
-32%
31 420.79
+15%
22 559.22
-28%
18 482.97
-18%
17 663.54
-4%
2 312.88
-87%
6 310
+173%
-2 494.67
N/A
-16 150.83
-547%
-43 944.81
-172%
-40 225.52
+8%
-42 128.31
-5%
-36 585.47
+13%
-23 688.88
+35%
-31 141
-31%
-21 805.1
+30%
-10 486.74
+52%
6 433.76
N/A
11 151.51
+73%
12 130.5
+9%
53 292.87
+339%
52 400.53
-2%
42 758.64
-18%
32 394.9
-24%
-10 517
N/A
-12 276.39
-17%
-7 847.07
+36%
-7 319.19
+7%
-1 337.83
+82%
-561.15
+58%
2 174.33
N/A
4 117.92
+89%
1 482.09
-64%
300.77
-80%
-11 743.47
N/A
-13 022.5
-11%
-21 918.94
-68%
-18 242.19
+17%
-13 141.75
+28%
-17 050.8
-30%
-9 808.26
+42%
-9 051.91
+8%
-3 067.94
+66%
-1 768.51
+42%
584.6
N/A
2 126.34
+264%
3 135.28
+47%
7 784.11
+148%
11 211.28
+44%
8 581.68
-23%
16 578.32
+93%
20 912.02
+26%
21 821.42
+4%

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 301,100+ 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

© 2025 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.