STX Heavy Industries Co Ltd
KRX:071970

Watchlist Manager
STX Heavy Industries Co Ltd Logo
STX Heavy Industries Co Ltd
KRX:071970
Watchlist
Price: 83 100 KRW 1.34% Market Closed
Market Cap: 2.8T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+113%
5Y
+29%
10Y
-69%
Operating Income
+
3Y
+1 205%
5Y
-
10Y
+904%
Net Income
+
3Y
+1 052%
5Y
-
10Y
-

Earnings Waterfall
STX Heavy Industries Co Ltd

Revenue
351.6B KRW
Cost of Revenue
-268.9B KRW
Gross Profit
82.7B KRW
Operating Expenses
-50.7B KRW
Operating Income
32B KRW
Other Expenses
58.1B KRW
Net Income
90.1B KRW

Income Statement
STX Heavy Industries Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Interest Expense
11 412
13 333
17 411
0
0
0
22 619
0
0
0
26 659
0
0
7 337
31 003
32 712
50 744
58 524
67 717
68 004
63 812
63 053
61 238
55 964
53 188
50 377
47 438
45 679
46 392
71 384
143 242
134 657
129 463
98 112
20 309
22 377
20 683
20 649
17 133
13 651
10 265
6 637
6 213
7 245
8 126
9 007
10 208
10 219
10 123
10 121
9 206
8 342
7 563
6 862
6 479
6 425
6 475
6 137
5 748
5 474
5 197
4 518
4 342
0
0
Revenue
997 719
N/A
953 232
-4%
1 001 465
+5%
969 807
-3%
960 538
-1%
943 409
-2%
963 760
+2%
1 005 989
+4%
998 164
-1%
1 061 933
+6%
1 134 047
+7%
1 419 541
+25%
1 533 263
+8%
1 595 140
+4%
1 409 094
-12%
1 157 515
-18%
1 074 607
-7%
1 026 227
-5%
1 099 448
+7%
1 031 252
-6%
990 776
-4%
949 800
-4%
1 012 751
+7%
1 084 332
+7%
1 140 805
+5%
1 140 050
0%
1 057 213
-7%
931 699
-12%
790 636
-15%
593 249
-25%
416 489
-30%
361 252
-13%
267 187
-26%
248 623
-7%
185 242
-25%
139 032
-25%
160 903
+16%
184 966
+15%
214 808
+16%
243 560
+13%
223 593
-8%
240 041
+7%
253 983
+6%
245 139
-3%
271 802
+11%
258 028
-5%
247 960
-4%
222 611
-10%
197 128
-11%
185 083
-6%
137 404
-26%
158 270
+15%
164 717
+4%
178 970
+9%
177 461
-1%
178 821
+1%
197 030
+10%
213 376
+8%
244 368
+15%
285 178
+17%
294 679
+3%
306 112
+4%
315 794
+3%
337 454
+7%
351 594
+4%
Gross Profit
Cost of Revenue
(887 875)
(848 380)
(918 445)
(905 684)
(910 649)
(900 443)
(909 055)
(947 774)
(935 946)
(997 933)
(1 077 681)
(1 297 071)
(1 404 474)
(1 455 296)
(1 271 120)
(1 094 583)
(1 012 053)
(975 621)
(1 107 853)
(1 038 758)
(1 000 784)
(966 755)
(982 468)
(1 036 847)
(1 091 221)
(1 065 272)
(975 614)
(869 246)
(754 996)
(620 770)
(528 518)
(471 187)
(370 275)
(319 322)
(170 735)
(132 278)
(150 522)
(175 904)
(214 281)
(239 487)
(220 291)
(228 165)
(240 634)
(233 537)
(252 079)
(240 935)
(220 242)
(198 317)
(182 945)
(172 396)
(121 691)
(142 031)
(146 540)
(156 502)
(148 992)
(148 047)
(158 863)
(171 027)
(202 009)
(235 956)
(240 215)
(246 127)
(246 194)
(262 825)
(268 894)
Gross Profit
109 843
N/A
104 851
-5%
83 019
-21%
64 123
-23%
49 889
-22%
42 965
-14%
54 705
+27%
58 213
+6%
62 216
+7%
63 999
+3%
56 365
-12%
122 471
+117%
128 789
+5%
139 844
+9%
137 975
-1%
62 930
-54%
62 553
-1%
50 604
-19%
(8 405)
N/A
(7 507)
+11%
(10 010)
-33%
(16 956)
-69%
30 284
N/A
47 483
+57%
49 583
+4%
74 777
+51%
81 599
+9%
62 453
-23%
35 641
-43%
(27 521)
N/A
(112 029)
-307%
(109 935)
+2%
(103 089)
+6%
(70 700)
+31%
14 507
N/A
6 754
-53%
10 381
+54%
9 062
-13%
527
-94%
4 073
+673%
3 302
-19%
11 877
+260%
13 349
+12%
11 603
-13%
19 724
+70%
17 093
-13%
27 717
+62%
24 294
-12%
14 182
-42%
12 687
-11%
15 713
+24%
16 239
+3%
18 177
+12%
22 468
+24%
28 468
+27%
30 774
+8%
38 167
+24%
42 349
+11%
42 359
+0%
49 222
+16%
54 464
+11%
59 985
+10%
69 600
+16%
74 629
+7%
82 699
+11%
Operating Income
Operating Expenses
(25 772)
(27 537)
(24 914)
(26 236)
(26 515)
(25 898)
(29 066)
(26 469)
(27 418)
(26 221)
(20 266)
(36 823)
(48 048)
(66 139)
(88 003)
(97 093)
(150 311)
(177 775)
(180 532)
(170 083)
(110 784)
(220 540)
(74 842)
(71 981)
(46 402)
(80 037)
(73 800)
(88 130)
(104 379)
(92 732)
(171 189)
(152 030)
(106 459)
(107 053)
(14 061)
(14 942)
(21 072)
(7 253)
(15 028)
(140 471)
(13 177)
(21 209)
(24 044)
(24 423)
(44 254)
(21 922)
(25 399)
(22 380)
(26 174)
(25 588)
(23 745)
(21 222)
(15 728)
(14 415)
(17 348)
(17 989)
(20 409)
(22 056)
(23 980)
(25 062)
(26 741)
(30 047)
(36 407)
(37 410)
(50 739)
Selling, General & Administrative
(23 530)
(24 947)
(22 320)
(24 346)
(25 270)
(25 349)
(25 805)
(26 468)
(27 417)
(26 220)
(17 141)
(36 822)
(46 171)
(63 345)
(84 306)
(92 275)
(146 226)
(173 451)
(176 020)
(165 629)
(106 597)
(72 800)
(71 336)
(68 838)
(76 856)
(77 253)
(71 230)
(74 326)
(100 553)
(89 013)
(167 497)
(148 589)
(104 886)
(105 794)
(13 090)
(14 112)
(20 416)
(15 564)
(14 730)
(16 273)
(12 619)
(20 447)
(22 998)
(23 289)
(23 506)
(20 785)
(24 215)
(21 418)
(25 298)
(24 784)
(23 139)
(24 247)
(18 772)
(17 471)
(16 749)
(17 286)
(19 693)
(21 329)
(23 378)
(24 367)
(26 042)
(29 361)
(35 730)
(36 736)
(36 399)
Research & Development
(1 055)
(1 132)
(958)
0
0
0
(986)
0
0
0
(1 057)
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
Depreciation & Amortization
(1 186)
(1 457)
(1 636)
0
0
0
(2 274)
0
0
0
(2 068)
0
0
(917)
(3 697)
(2 942)
(4 086)
(4 325)
(4 511)
(4 453)
(4 185)
(3 838)
(3 505)
(3 144)
(2 935)
(2 785)
(2 570)
(2 384)
(3 828)
(3 721)
(3 693)
(3 441)
(1 572)
(1 256)
(971)
(829)
(655)
(476)
(298)
(390)
(559)
(763)
(1 047)
(1 133)
(1 145)
(1 137)
(1 183)
(963)
(875)
(804)
(606)
(608)
(610)
(598)
(598)
(704)
(716)
(727)
(601)
(696)
(699)
(685)
(676)
(675)
(624)
Other Operating Expenses
0
0
0
(1 890)
(1 245)
(549)
0
0
0
0
0
0
(1 877)
(1 877)
0
(1 876)
0
0
0
0
0
(143 902)
0
0
33 389
0
0
(11 420)
0
0
0
0
0
(3)
0
0
0
8 787
0
(123 808)
0
0
0
0
(19 603)
0
0
0
0
0
0
3 633
3 655
3 655
0
0
0
0
0
0
0
0
0
0
(13 716)
Operating Income
84 071
N/A
77 315
-8%
58 105
-25%
37 886
-35%
23 374
-38%
17 068
-27%
25 639
+50%
31 746
+24%
34 800
+10%
37 780
+9%
36 100
-4%
85 648
+137%
80 742
-6%
73 705
-9%
49 971
-32%
(34 161)
N/A
(87 757)
-157%
(127 169)
-45%
(188 936)
-49%
(177 589)
+6%
(120 792)
+32%
(237 495)
-97%
(44 558)
+81%
(24 496)
+45%
3 183
N/A
(5 258)
N/A
7 799
N/A
(25 675)
N/A
(68 738)
-168%
(120 253)
-75%
(283 218)
-136%
(261 965)
+8%
(209 547)
+20%
(177 751)
+15%
446
N/A
(8 188)
N/A
(10 691)
-31%
1 809
N/A
(14 501)
N/A
(136 398)
-841%
(9 875)
+93%
(9 334)
+5%
(10 696)
-15%
(12 822)
-20%
(24 532)
-91%
(4 829)
+80%
2 319
N/A
1 914
-17%
(11 990)
N/A
(12 901)
-8%
(8 032)
+38%
(4 983)
+38%
2 449
N/A
8 053
+229%
11 121
+38%
12 785
+15%
17 758
+39%
20 292
+14%
18 379
-9%
24 159
+31%
27 723
+15%
29 938
+8%
33 194
+11%
37 219
+12%
31 961
-14%
Pre-Tax Income
Interest Income Expense
(16 254)
(11 686)
(10 828)
149
(6 132)
(17 315)
(20 176)
(29 074)
(30 508)
(27 394)
(25 652)
(30 494)
(32 059)
(36 536)
(40 301)
(79 863)
(107 190)
(112 130)
(64 077)
(28 054)
(12 961)
(745)
(44 919)
(32 005)
(20 043)
(29 719)
(36 292)
(45 832)
(47 304)
(68 582)
(138 300)
(130 192)
(124 973)
(93 867)
(21 880)
(22 109)
(19 739)
(16 904)
(10 850)
(6 465)
(3 907)
(1 847)
(3 798)
(3 709)
(5 763)
(9 144)
(12 028)
(12 733)
(12 445)
(9 912)
(6 118)
(6 124)
(3 588)
(1 878)
(5 376)
(5 239)
(6 007)
(7 649)
(4 485)
(2 918)
(883)
(1 898)
9 344
8 226
7 279
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5 075)
(15 860)
(30 970)
(30 779)
(169 471)
(158 820)
(143 710)
0
(34 535)
33 388
0
28 271
56 369
0
(11 446)
(135 220)
(255 350)
418 700
448 890
578 447
715 623
39 634
9 453
0
(125 749)
0
(123 780)
(123 105)
(19 590)
(19 590)
0
(20 306)
(10 017)
(11 530)
(11 551)
(11 523)
2 120
0
0
0
0
0
0
0
5 648
2 536
2 656
2 536
(13 600)
(13 596)
0
Gain/Loss on Disposition of Assets
40
(27)
(30)
0
0
0
(282)
0
0
0
(30)
0
0
175
10 743
3 079
4 041
6 291
(5 358)
(12 022)
(13 852)
(16 312)
(4 642)
(5 928)
(5 063)
(5 271)
(6 675)
(6 734)
(6 737)
(6 509)
(872)
(890)
(901)
(866)
(53)
417
438
0
455
(2 391)
(2 395)
(2 452)
(2 457)
(225)
(221)
(158)
2 953
3 118
3 372
3 478
3 043
3 497
3 336
8 753
6 313
6 227
7 152
1 618
1 417
961
(64)
2 868
1 029
7 932
7 085
Total Other Income
(8 651)
(7 871)
(5 122)
585
3 653
5 747
5 868
1 825
2 683
2 974
1 420
5 554
(47 324)
(87 737)
(122 874)
107 844
(33 703)
1 424
(46 777)
(266 276)
(64 892)
(72 367)
506
(1 698)
(13 876)
(729)
(10 262)
(21 700)
(19 337)
(51 170)
(19 776)
(7 197)
201
32 815
9 390
10 400
8 928
7 204
6 809
6 785
3 162
(60)
645
187
(607)
5 056
6 576
6 809
5 153
4 471
6 862
6 707
9 819
10 024
3 424
3 441
1 887
(6 154)
(2 597)
(3 021)
(2 958)
3 629
(2 265)
(2 116)
(2 049)
Pre-Tax Income
59 207
N/A
57 731
-2%
42 125
-27%
38 620
-8%
20 895
-46%
5 498
-74%
11 050
+101%
4 499
-59%
6 976
+55%
13 360
+92%
11 838
-11%
60 707
+413%
1 359
-98%
(50 393)
N/A
(107 536)
-113%
(18 961)
+82%
(255 580)
-1 248%
(262 364)
-3%
(474 618)
-81%
(642 760)
-35%
(356 206)
+45%
(326 919)
+8%
(128 148)
+61%
(30 740)
+76%
(35 801)
-16%
(12 707)
+65%
10 939
N/A
(99 943)
N/A
(153 564)
-54%
(381 736)
-149%
(697 516)
-83%
18 454
N/A
113 668
+516%
338 776
+198%
703 525
+108%
20 154
-97%
(11 610)
N/A
(7 891)
+32%
(143 836)
-1 723%
(138 470)
+4%
(136 796)
+1%
(136 798)
0%
(35 896)
+74%
(36 157)
-1%
(31 122)
+14%
(29 382)
+6%
(10 197)
+65%
(12 422)
-22%
(27 463)
-121%
(26 388)
+4%
(2 125)
+92%
(903)
+58%
12 016
N/A
24 952
+108%
15 482
-38%
17 214
+11%
20 791
+21%
8 108
-61%
18 362
+126%
21 717
+18%
26 475
+22%
37 073
+40%
27 702
-25%
37 664
+36%
44 276
+18%
Net Income
Tax Provision
(14 087)
(13 385)
(10 097)
(8 081)
(4 669)
(1 257)
(2 234)
(1 382)
(2 754)
(4 415)
(4 488)
(24 616)
(13 659)
(5 964)
2 128
23 578
18 130
12 909
25 932
26 622
25 037
28 303
2 356
243
(2 618)
(17 272)
(15 858)
(15 535)
(15 222)
(22 197)
(20 788)
(20 580)
(20 167)
(3 433)
(179)
(112)
(212)
0
(9 023)
(9 023)
(9 023)
(9 023)
0
0
0
(277)
11 300
11 293
11 302
11 579
(2 685)
(2 670)
(4 196)
(4 196)
(562)
(471)
1 066
1 075
16 642
16 545
15 341
14 500
48 215
45 270
45 833
Income from Continuing Operations
45 120
44 347
32 028
30 540
16 227
4 241
8 815
3 117
4 222
8 945
7 350
36 091
(12 300)
(56 356)
(105 409)
4 618
(237 449)
(249 456)
(448 687)
(616 138)
(331 168)
(298 613)
(125 792)
(30 493)
(38 416)
(29 978)
(4 919)
(115 479)
(168 786)
(403 932)
(718 304)
(2 124)
93 502
335 344
703 345
20 042
(11 822)
(7 891)
(152 859)
(147 493)
(145 819)
(145 821)
(35 896)
(36 157)
(31 122)
(29 659)
1 103
(1 130)
(16 160)
(14 809)
(4 811)
(3 573)
7 820
20 755
14 920
16 743
21 857
9 183
35 004
38 262
41 817
51 573
75 917
82 934
90 109
Income to Minority Interest
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
0
0
0
0
0
0
0
0
Net Income (Common)
45 120
N/A
44 347
-2%
32 028
-28%
30 540
-5%
16 227
-47%
4 241
-74%
8 815
+108%
3 117
-65%
4 222
+35%
8 945
+112%
7 350
-18%
36 091
+391%
(12 300)
N/A
(56 356)
-358%
(122 875)
-118%
(14 969)
+88%
(258 357)
-1 626%
(295 443)
-14%
(468 669)
-59%
(633 999)
-35%
(347 708)
+45%
(290 074)
+17%
(125 792)
+57%
(30 493)
+76%
(38 416)
-26%
(29 978)
+22%
(4 919)
+84%
(115 479)
-2 248%
(168 786)
-46%
(403 932)
-139%
(718 304)
-78%
(4 303)
+99%
112 426
N/A
365 522
+225%
735 482
+101%
55 736
-92%
45 218
-19%
42 208
-7%
(104 718)
N/A
(100 731)
+4%
(141 506)
-40%
(145 821)
-3%
(35 896)
+75%
(36 157)
-1%
(31 122)
+14%
(29 659)
+5%
1 103
N/A
(1 130)
N/A
(16 160)
-1 331%
(14 809)
+8%
(7 828)
+47%
(3 573)
+54%
7 820
N/A
20 755
+165%
14 144
-32%
15 813
+12%
20 927
+32%
8 253
-61%
31 642
+283%
38 306
+21%
41 860
+9%
51 617
+23%
75 775
+47%
82 933
+9%
90 109
+9%
EPS (Diluted)
2 828 292.93
N/A
2 723 452.91
-4%
1 838 367.82
-32%
1 783 771.41
-3%
930 283.55
-48%
242 297.57
-74%
505 997.83
+109%
178 911.12
-65%
242 340.38
+35%
513 449.19
+112%
421 878.34
-18%
2 170 553.66
+414%
-759 353.82
N/A
-3 424 958.06
-351%
-6 386 274.15
-86%
-4 109 438.9
+36%
-9 757 481.83
-137%
-8 775 707.87
+10%
-11 737 098.1
-34%
-15 249 515
-30%
-6 760 826.65
+56%
-5 392 477.69
+20%
-1 410 146.12
+74%
-524 460.14
+63%
-561 487.48
-7%
-410 525.22
+27%
-37 837.54
+91%
-827 498.45
-2 087%
-1 209 608.16
-46%
-2 863 802.13
-137%
-5 042 848.09
-76%
-2 151.5
+100%
28 106.5
N/A
121 840.66
+333%
245 160.66
+101%
18 578.66
-92%
15 072.66
-19%
14 069.33
-7%
-17 453
N/A
-3 597.53
+79%
-5 053.78
-40%
-5 207.89
-3%
-1 282
+75%
-1 291.32
-1%
-1 111.5
+14%
-1 022.72
+8%
39.39
N/A
-39.86
N/A
-569.7
-1 329%
-522.06
+8%
-275.98
+47%
-125.96
+54%
275.68
N/A
731.69
+165%
498.55
-32%
553.84
+11%
732.93
+32%
289.03
-61%
1 108.19
+283%
1 341.6
+21%
1 466.07
+9%
1 604.6
+9%
2 459.35
+53%
2 444.85
-1%
2 656.38
+9%

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 301,500+ 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.