Daewoo Shipbuilding & Marine Engineering Co Ltd
KRX:042660

Watchlist Manager
Daewoo Shipbuilding & Marine Engineering Co Ltd Logo
Daewoo Shipbuilding & Marine Engineering Co Ltd
KRX:042660
Watchlist
Price: 115 200 KRW 1.05%
Market Cap: 35.3T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+167%
5Y
+68%
10Y
-11%
Operating Income
+
3Y
-
5Y
+185%
10Y
-
Net Income
+
3Y
-
5Y
+3 829%
10Y
-

Earnings Waterfall
Daewoo Shipbuilding & Marine Engineering Co Ltd

Revenue
12.7T KRW
Cost of Revenue
-11T KRW
Gross Profit
1.7T KRW
Operating Expenses
-653.9B KRW
Operating Income
1.1T KRW
Other Expenses
100.6B KRW
Net Income
1.2T KRW

Income Statement
Daewoo Shipbuilding & Marine 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 Sep-2025
Revenue
Interest Expense
132 120
0
0
0
117 507
0
0
37 792
154 974
113 853
144 014
161 886
153 322
160 245
186 803
162 487
135 897
127 677
95 114
83 984
95 361
97 580
103 327
113 616
115 345
112 274
95 965
74 830
46 550
64 154
93 909
126 920
182 202
185 852
184 621
184 465
167 796
163 819
158 943
151 099
144 045
135 712
127 956
121 845
115 308
109 896
107 873
112 527
121 815
138 210
152 482
155 433
159 033
156 422
165 376
181 306
172 514
185 026
186 946
187 218
Revenue
12 989 486
N/A
13 418 174
+3%
13 911 549
+4%
13 973 354
+0%
13 903 268
-1%
13 644 005
-2%
13 979 205
+2%
13 839 337
-1%
14 057 819
+2%
14 252 072
+1%
14 389 468
+1%
14 877 533
+3%
15 305 281
+3%
16 111 498
+5%
15 976 071
-1%
16 535 938
+4%
15 455 330
-7%
15 299 331
-1%
15 307 386
+0%
14 340 409
-6%
15 443 611
+8%
15 199 024
-2%
14 688 349
-3%
14 456 356
-2%
12 819 221
-11%
12 045 901
-6%
12 053 677
+0%
11 454 708
-5%
11 101 818
-3%
10 627 492
-4%
9 495 615
-11%
9 272 281
-2%
9 644 384
+4%
9 460 371
-2%
9 285 063
-2%
9 035 275
-3%
8 358 745
-7%
8 244 726
-1%
8 060 110
-2%
7 554 018
-6%
7 030 175
-7%
6 173 830
-12%
5 277 425
-15%
4 795 692
-9%
4 486 586
-6%
4 630 275
+3%
4 744 912
+2%
4 766 674
+0%
4 860 150
+2%
5 054 535
+4%
5 691 181
+13%
6 626 567
+16%
7 408 312
+12%
8 252 104
+11%
8 967 494
+9%
9 753 766
+9%
10 776 005
+10%
11 635 467
+8%
12 393 490
+7%
12 713 739
+3%
Gross Profit
Cost of Revenue
(11 182 207)
(11 398 201)
(11 812 918)
(11 987 928)
(12 269 143)
(12 233 784)
(12 711 379)
(12 701 045)
(12 921 887)
(13 230 345)
(13 377 014)
(13 886 181)
(14 277 299)
(15 068 506)
(14 991 388)
(15 489 403)
(15 540 379)
(16 076 989)
(16 779 169)
(16 477 469)
(17 019 177)
(16 033 522)
(15 103 780)
(14 430 718)
(13 449 557)
(12 418 546)
(11 313 315)
(10 459 932)
(9 557 731)
(9 129 757)
(8 776 241)
(8 755 016)
(8 892 718)
(8 705 138)
(8 636 129)
(8 742 234)
(7 889 790)
(7 708 973)
(7 554 441)
(6 759 285)
(6 634 249)
(6 285 554)
(6 493 457)
(6 066 148)
(6 033 692)
(6 412 923)
(5 603 915)
(6 230 347)
(6 207 033)
(5 993 729)
(6 668 035)
(6 894 801)
(7 309 504)
(8 011 434)
(8 577 022)
(9 372 171)
(10 092 079)
(10 664 308)
(10 971 593)
(10 970 795)
Gross Profit
1 807 279
N/A
2 019 973
+12%
2 098 631
+4%
1 985 426
-5%
1 634 125
-18%
1 410 221
-14%
1 267 826
-10%
1 138 292
-10%
1 135 932
0%
1 021 728
-10%
1 012 455
-1%
991 352
-2%
1 027 982
+4%
1 042 992
+1%
984 683
-6%
1 046 534
+6%
(85 049)
N/A
(777 659)
-814%
(1 471 784)
-89%
(2 137 060)
-45%
(1 575 566)
+26%
(834 498)
+47%
(415 432)
+50%
25 638
N/A
(630 336)
N/A
(372 645)
+41%
740 362
N/A
994 776
+34%
1 544 087
+55%
1 497 735
-3%
719 375
-52%
517 265
-28%
751 665
+45%
755 232
+0%
648 934
-14%
293 042
-55%
468 955
+60%
535 753
+14%
505 669
-6%
794 733
+57%
395 926
-50%
(111 724)
N/A
(1 216 032)
-988%
(1 270 456)
-4%
(1 547 107)
-22%
(1 782 648)
-15%
(859 003)
+52%
(1 463 673)
-70%
(1 346 882)
+8%
(939 194)
+30%
(976 853)
-4%
(268 235)
+73%
98 808
N/A
240 670
+144%
390 472
+62%
381 595
-2%
683 926
+79%
971 159
+42%
1 421 897
+46%
1 742 944
+23%
Operating Income
Operating Expenses
(1 056 624)
(682 332)
(595 413)
(719 219)
(545 387)
(613 897)
(638 111)
(653 210)
(649 667)
(609 906)
(615 253)
(596 995)
(587 078)
(588 740)
(555 739)
(600 580)
(657 884)
(700 074)
(689 507)
(803 223)
(548 927)
(863 730)
(679 526)
(661 351)
(900 506)
(883 240)
(978 866)
(850 442)
(811 083)
(689 401)
(346 338)
(163 181)
273 166
16 827
242 294
164 935
(176 194)
(321 416)
(412 726)
(411 954)
(242 489)
(340 530)
(317 055)
(201 388)
(207 545)
(229 211)
(244 917)
(249 095)
(266 682)
(339 863)
(288 902)
(353 569)
(295 307)
(296 956)
(321 888)
(340 886)
(446 050)
(527 611)
(596 986)
(653 856)
Selling, General & Administrative
(548 083)
(634 055)
(651 915)
(715 185)
(452 948)
(451 557)
(462 272)
(455 451)
(554 546)
(510 483)
(523 492)
(504 538)
(478 032)
(485 268)
(451 468)
(508 279)
(582 628)
(615 713)
(601 379)
(716 492)
(472 250)
(417 575)
(612 803)
(596 416)
(842 738)
(825 310)
(927 142)
(803 583)
(764 964)
(643 299)
(296 838)
(109 682)
337 295
233 687
309 245
235 747
(100 855)
(85 128)
(178 124)
(177 878)
(167 168)
(154 018)
(131 194)
(125 934)
(134 207)
(154 255)
(167 846)
(174 148)
(190 084)
(189 455)
(205 946)
(209 949)
(214 281)
(241 316)
(248 622)
(288 757)
(367 914)
(448 360)
(508 443)
(557 779)
Research & Development
(62 717)
(69 021)
(72 171)
(71 885)
(75 285)
(74 303)
(75 614)
(83 855)
(85 814)
(88 516)
(85 546)
(78 160)
(93 565)
(89 349)
(90 395)
(87 401)
(69 031)
(69 042)
(71 180)
(68 697)
(69 460)
(65 623)
(61 041)
(59 892)
(52 401)
(50 747)
(43 914)
(40 821)
(40 954)
(42 181)
(46 692)
(50 288)
(61 566)
(60 968)
(64 068)
(66 693)
(66 339)
(71 465)
(69 685)
(69 256)
(67 701)
(65 130)
(64 301)
(67 168)
(65 301)
(66 788)
(68 840)
(66 572)
(68 223)
(68 969)
(73 161)
(74 587)
(68 449)
(66 225)
(59 674)
(58 782)
(56 734)
(53 419)
(49 565)
(46 990)
Depreciation & Amortization
(17 748)
0
0
0
(10 405)
0
0
(2 219)
(9 307)
(5 225)
(6 215)
(14 297)
(15 481)
(14 123)
(13 876)
(4 900)
(6 225)
(7 044)
(8 673)
(9 760)
(7 218)
(6 702)
(5 683)
(5 043)
(5 366)
(7 182)
(7 810)
(6 038)
(5 166)
(3 921)
(2 808)
(3 210)
(2 563)
(2 117)
(2 883)
(4 119)
(8 999)
(7 007)
(7 155)
(7 058)
(7 620)
(7 603)
(7 781)
(8 286)
(8 037)
(8 168)
(8 231)
(8 375)
(8 375)
(8 636)
(9 795)
(11 032)
(12 577)
(13 896)
(13 592)
(14 025)
(21 402)
(25 832)
(38 978)
(49 087)
Other Operating Expenses
(428 076)
20 744
128 673
67 851
(6 749)
(88 037)
(100 225)
(111 686)
0
(5 682)
0
0
0
0
0
0
0
(8 275)
(8 275)
(8 275)
0
(373 830)
0
0
0
0
0
0
0
0
0
0
0
(153 774)
0
0
0
(157 816)
(157 762)
(157 762)
0
(113 779)
(113 779)
0
0
0
0
0
0
(72 803)
0
(58 001)
0
24 481
0
20 678
0
0
0
0
Operating Income
750 655
N/A
1 337 641
+78%
1 503 218
+12%
1 266 208
-16%
1 088 738
-14%
796 324
-27%
629 715
-21%
485 082
-23%
486 265
+0%
411 822
-15%
397 202
-4%
394 357
-1%
440 904
+12%
454 252
+3%
428 945
-6%
445 954
+4%
(742 932)
N/A
(1 477 733)
-99%
(2 161 290)
-46%
(2 940 283)
-36%
(2 124 494)
+28%
(1 698 228)
+20%
(1 094 958)
+36%
(635 713)
+42%
(1 530 841)
-141%
(1 255 885)
+18%
(238 504)
+81%
144 334
N/A
733 004
+408%
808 335
+10%
373 036
-54%
354 084
-5%
1 024 832
+189%
772 060
-25%
891 228
+15%
457 977
-49%
292 761
-36%
214 337
-27%
92 943
-57%
382 779
+312%
153 437
-60%
(452 253)
N/A
(1 533 087)
-239%
(1 471 844)
+4%
(1 754 651)
-19%
(2 011 859)
-15%
(1 103 920)
+45%
(1 712 768)
-55%
(1 613 565)
+6%
(1 279 057)
+21%
(1 265 755)
+1%
(621 803)
+51%
(196 498)
+68%
(56 286)
+71%
68 584
N/A
40 709
-41%
237 876
+484%
443 548
+86%
824 911
+86%
1 089 088
+32%
Pre-Tax Income
Interest Income Expense
327 818
(136 995)
(311 811)
(118 619)
(217 952)
(68 360)
53 837
233 693
597 288
440 261
246 688
429 861
266 002
515 599
965 437
170 679
(371 175)
(561 975)
(843 663)
(1 442 201)
(1 059 835)
(678 788)
(778 927)
496 180
(197 182)
(57 766)
(71 643)
(436 903)
337 337
(98 606)
(78 646)
(567 391)
(766 805)
(808 082)
(822 316)
(355 661)
261 867
(334 145)
(226 711)
(108 051)
101 206
175 980
150 661
(215 225)
(492 110)
(448 151)
(991 482)
(1 574 370)
(586 159)
(753 008)
(332 538)
402 928
(344 716)
(277 397)
(227 601)
(72 740)
(431 781)
(298 712)
(337 358)
(370 124)
Non-Reccuring Items
(24 899)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8 275)
0
0
0
(373 830)
0
(384 326)
(404 702)
(196 366)
(227 238)
620 753
657 140
882 995
882 963
(31 145)
(47 590)
(76 717)
0
(77 215)
(76 781)
(157 762)
0
0
0
(113 779)
0
0
(106 948)
(10 821)
(21 112)
(21 348)
(38 942)
(72 567)
0
(68 764)
0
24 481
0
20 678
0
0
0
66
66
Gain/Loss on Disposition of Assets
0
0
0
0
(847)
0
0
(14)
(1 408)
256
(2 633)
(3 118)
(2 635)
(3 861)
2 123
3 195
2 151
3 721
301
(31 365)
(30 965)
(31 272)
(28 681)
3 306
(10 119)
3 890
2 906
2 449
1 878
1 273
590
278
960
1 672
2 477
1 270
752
1 433
353
1 801
1 586
4 055
3 809
3 936
2 958
(469)
(619)
1 924
3 209
3 542
3 610
476
409
(5)
(1 180)
(1 048)
(854)
(382)
1 759
1 684
Total Other Income
(13 407)
0
0
0
127 641
54 636
1 351
(312 254)
(817 049)
(635 757)
(455 935)
(587 923)
(377 324)
(617 977)
(1 102 085)
(418 615)
98 593
164 256
457 893
385 799
464 762
262 590
306 276
(213 447)
(27 148)
(208 497)
(334 082)
23 032
(766 169)
(430 664)
(127 052)
(114 657)
185 437
365 527
271 196
443 021
108 955
180 481
103 192
(223 380)
(64 139)
(128 772)
(100 658)
284 475
527 165
500 586
985 247
1 565 089
474 755
605 765
179 563
(351 597)
400 045
391 249
408 807
(2 163)
375 794
199 847
30 821
145 012
Pre-Tax Income
1 040 167
N/A
1 200 646
+15%
1 191 407
-1%
1 147 589
-4%
997 580
-13%
782 600
-22%
684 903
-12%
406 507
-41%
265 096
-35%
216 582
-18%
185 323
-14%
233 178
+26%
326 947
+40%
348 013
+6%
294 420
-15%
201 212
-32%
(1 021 638)
N/A
(1 871 730)
-83%
(2 546 759)
-36%
(4 028 050)
-58%
(3 124 361)
+22%
(2 145 698)
+31%
(1 980 616)
+8%
(754 376)
+62%
(1 961 657)
-160%
(1 745 495)
+11%
(20 569)
+99%
390 052
N/A
1 189 045
+205%
1 163 301
-2%
136 783
-88%
(375 276)
N/A
367 707
N/A
331 177
-10%
265 371
-20%
469 825
+77%
506 573
+8%
62 106
-88%
(30 222)
N/A
53 150
N/A
78 311
+47%
(400 990)
N/A
(1 479 275)
-269%
(1 505 606)
-2%
(1 727 459)
-15%
(1 981 005)
-15%
(1 132 121)
+43%
(1 759 068)
-55%
(1 794 326)
-2%
(1 422 758)
+21%
(1 483 885)
-4%
(569 996)
+62%
(116 279)
+80%
57 561
N/A
269 288
+368%
(35 242)
N/A
181 035
N/A
344 301
+90%
520 199
+51%
865 726
+66%
Net Income
Tax Provision
(264 131)
(304 523)
(290 902)
(325 612)
(349 325)
(313 296)
(261 933)
(158 804)
(89 243)
(75 989)
(88 652)
(107 048)
(85 054)
(91 849)
(82 545)
(73 955)
157 270
333 003
568 957
931 693
950 634
768 606
(111 864)
(512 283)
(827 831)
(812 695)
(136 739)
(188 740)
(543 287)
(524 844)
(546 739)
(433 469)
(47 655)
(42 276)
(37 377)
(28 200)
2 412
4 870
3 356
1 073
8 261
10 341
24 895
25 958
27 630
24 081
11 357
46 158
49 548
49 369
49 367
13 711
276 323
273 913
272 013
270 091
347 178
348 617
348 578
347 285
Income from Continuing Operations
776 036
896 124
900 505
821 976
648 255
469 304
422 970
247 703
175 853
140 594
96 670
126 129
241 893
256 164
211 875
127 258
(864 368)
(1 538 727)
(1 977 802)
(3 096 357)
(2 173 728)
(1 377 093)
(2 092 480)
(1 266 659)
(2 789 488)
(2 558 190)
(157 309)
201 311
645 758
638 457
(409 956)
(808 745)
320 052
288 901
227 993
441 625
508 985
66 976
(26 866)
54 222
86 573
(390 648)
(1 454 379)
(1 479 647)
(1 699 829)
(1 956 924)
(1 120 764)
(1 712 909)
(1 744 778)
(1 373 390)
(1 434 518)
(556 284)
160 044
331 474
541 301
234 848
528 213
692 918
868 777
1 213 011
Income to Minority Interest
(9 124)
(13 997)
(46 562)
(7 568)
38 186
56 355
103 789
75 162
46 039
41 489
495
6 311
27 146
40 629
48 788
75 751
79 136
100 122
85 046
62 633
111 731
56 472
93 759
101 294
55 349
71 839
18 041
2 613
(24 266)
(23 489)
27 022
32 345
24 670
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(86)
(158)
(144)
(281)
(233)
(94)
(140)
(48)
(44)
Net Income (Common)
766 912
N/A
882 126
+15%
853 943
-3%
814 409
-5%
686 441
-16%
525 659
-23%
526 758
+0%
322 864
-39%
221 892
-31%
182 082
-18%
97 165
-47%
132 440
+36%
269 039
+103%
296 792
+10%
260 059
-12%
203 721
-22%
(783 933)
N/A
(1 437 307)
-83%
(1 890 769)
-32%
(3 073 306)
-63%
(2 097 513)
+32%
(1 356 137)
+35%
(2 034 323)
-50%
(1 160 713)
+43%
(2 734 139)
-136%
(2 493 851)
+9%
(154 275)
+94%
183 206
N/A
595 047
+225%
590 282
-1%
(405 987)
N/A
(799 774)
-97%
321 127
N/A
294 127
-8%
204 698
-30%
418 182
+104%
485 217
+16%
43 252
-91%
(50 714)
N/A
30 276
N/A
62 566
+107%
(414 780)
N/A
(1 478 543)
-256%
(1 503 833)
-2%
(1 724 076)
-15%
(1 981 270)
-15%
(1 145 132)
+42%
(1 737 338)
-52%
(1 769 269)
-2%
(1 397 941)
+21%
(1 459 038)
-4%
(580 592)
+60%
136 045
N/A
307 818
+126%
517 692
+68%
211 287
-59%
504 791
+139%
669 450
+33%
845 401
+26%
1 189 639
+41%
EPS (Diluted)
34 321.41
N/A
39 477.56
+15%
38 216.27
-3%
36 447.01
-5%
30 720.13
-16%
23 524.68
-23%
23 317.18
-1%
14 449.07
-38%
9 930.26
-31%
8 148.67
-18%
4 301.05
-47%
5 927.04
+38%
12 040.21
+103%
13 282.26
+10%
11 511.62
-13%
9 117.06
-21%
-35 083.15
N/A
-64 323.41
-83%
-84 617.07
-32%
-137 538.87
-63%
-118 960.58
+14%
-53 814.95
+55%
-80 727.1
-50%
-46 060.02
+43%
-106 681.44
-132%
-23 232.76
+78%
-1 435.84
+94%
1 009.03
N/A
6 041.52
+499%
2 942.08
-51%
-3 204.37
N/A
-6 312.44
-97%
1 649.94
N/A
1 508.07
-9%
1 049.54
-30%
3 300.61
+214%
3 829.38
+16%
221.74
-94%
-260
N/A
238.94
N/A
320.6
+34%
-3 270.89
N/A
-11 659.6
-256%
-11 859.04
-2%
-13 595.85
-15%
-15 624.05
-15%
-9 030.36
+42%
-13 700.43
-52%
-13 952.23
-2%
-11 023.99
+21%
-8 092.23
+27%
-2 113.76
+74%
560.67
N/A
845.22
+51%
1 689.9
+100%
689.59
-59%
1 647.66
+139%
2 184.9
+33%
2 759.16
+26%
3 882.67
+41%

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 301,900+ 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.