S
Sejin Heavy Industries Co Ltd
KRX:075580
Sejin Heavy Industries Co Ltd
KRX:075580
Price:
17 340
KRW
9.06%
Market Closed
Market Cap:
₩985.8B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
S
|
Sejin Heavy Industries Co Ltd
KRX:075580
|
KR |
|
Raminfo Ltd
BSE:530951
|
IN |
|
SORIL Infra Resources Ltd
NSE:SORILINFRA
|
IN |
|
A
|
Amplifon SpA
LSE:0N61
|
IT |
|
L
|
Learnd SE
XETRA:LRND
|
LU |
|
V
|
Vigo Photonics SA
WSE:VGO
|
PL |
|
Shanghai Sheng Jian Environment Technology Co Ltd
SSE:603324
|
CN |
Income Statement
Earnings Waterfall
Sejin Heavy Industries Co Ltd
Sejin Heavy Industries Co Ltd
Income Statement
Sejin Heavy Industries Co Ltd
Sejin Heavy Industries Co Ltd
Currency: KRW
| 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 |
9 030
|
3 728
|
5 363
|
0
|
6 314
|
4 329
|
3 944
|
5 086
|
4 900
|
4 918
|
4 988
|
5 246
|
5 473
|
5 651
|
5 892
|
6 068
|
6 197
|
6 376
|
6 288
|
6 039
|
5 559
|
5 397
|
5 303
|
5 509
|
5 838
|
6 141
|
0
|
0
|
8 708
|
3 310
|
6 088
|
8 736
|
12 374
|
11 632
|
11 804
|
12 116
|
11 946
|
0
|
0
|
0
|
|
| Revenue |
453 318
N/A
|
456 869
+1%
|
464 602
+2%
|
457 070
-2%
|
427 423
-6%
|
389 060
-9%
|
346 867
-11%
|
295 537
-15%
|
251 785
-15%
|
203 135
-19%
|
183 897
-9%
|
200 167
+9%
|
218 222
+9%
|
245 085
+12%
|
284 186
+16%
|
293 378
+3%
|
295 856
+1%
|
297 064
+0%
|
295 848
0%
|
280 265
-5%
|
285 565
+2%
|
284 366
0%
|
249 709
-12%
|
242 754
-3%
|
250 381
+3%
|
325 398
+30%
|
499 118
+53%
|
530 687
+6%
|
410 054
-23%
|
481 756
+17%
|
373 289
-23%
|
375 371
+1%
|
384 796
+3%
|
399 172
+4%
|
359 519
-10%
|
351 684
-2%
|
352 377
+0%
|
364 794
+4%
|
382 128
+5%
|
398 344
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(400 805)
|
(404 006)
|
(415 281)
|
(407 118)
|
(387 624)
|
(354 396)
|
(320 124)
|
(274 054)
|
(232 964)
|
(191 787)
|
(172 181)
|
(186 216)
|
(198 313)
|
(218 963)
|
(255 048)
|
(264 394)
|
(271 660)
|
(274 919)
|
(280 162)
|
(266 222)
|
(266 432)
|
(259 542)
|
(217 690)
|
(207 940)
|
(228 043)
|
(314 700)
|
(480 942)
|
(509 509)
|
(362 708)
|
(435 621)
|
(317 401)
|
(330 275)
|
(328 212)
|
(331 359)
|
(305 012)
|
(290 684)
|
(293 849)
|
(292 509)
|
(308 146)
|
(312 906)
|
|
| Gross Profit |
52 513
N/A
|
52 862
+1%
|
49 321
-7%
|
49 952
+1%
|
39 799
-20%
|
34 664
-13%
|
26 743
-23%
|
21 482
-20%
|
18 821
-12%
|
11 347
-40%
|
11 715
+3%
|
13 951
+19%
|
19 910
+43%
|
26 122
+31%
|
29 138
+12%
|
28 985
-1%
|
24 196
-17%
|
22 145
-8%
|
15 687
-29%
|
14 043
-10%
|
19 133
+36%
|
24 825
+30%
|
32 020
+29%
|
34 815
+9%
|
22 337
-36%
|
10 697
-52%
|
18 176
+70%
|
21 179
+17%
|
47 346
+124%
|
46 135
-3%
|
55 888
+21%
|
45 096
-19%
|
56 585
+25%
|
67 813
+20%
|
54 507
-20%
|
61 000
+12%
|
58 528
-4%
|
72 285
+24%
|
73 981
+2%
|
85 438
+15%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(17 125)
|
(15 455)
|
(20 260)
|
(20 236)
|
(20 065)
|
(19 534)
|
(15 806)
|
(13 998)
|
(11 688)
|
(10 962)
|
(10 725)
|
(11 163)
|
(11 530)
|
(12 269)
|
(13 374)
|
(14 456)
|
(15 216)
|
(16 017)
|
(16 390)
|
(15 975)
|
(18 174)
|
(17 991)
|
(18 129)
|
(18 899)
|
(18 622)
|
(20 222)
|
(27 845)
|
(29 342)
|
(22 414)
|
(28 741)
|
(22 222)
|
(21 592)
|
(23 030)
|
(23 579)
|
(23 516)
|
(22 723)
|
(22 548)
|
(22 764)
|
(23 647)
|
(23 599)
|
|
| Selling, General & Administrative |
(16 812)
|
(15 713)
|
(19 996)
|
(20 372)
|
(19 683)
|
(19 194)
|
(15 506)
|
(13 575)
|
(11 257)
|
(10 529)
|
(10 272)
|
(10 722)
|
(11 091)
|
(11 834)
|
(12 889)
|
(13 926)
|
(14 263)
|
(15 274)
|
(15 549)
|
(15 134)
|
(17 256)
|
(16 769)
|
(17 019)
|
(17 813)
|
(17 983)
|
(19 640)
|
(27 411)
|
(29 039)
|
(21 707)
|
(27 241)
|
(20 490)
|
(20 650)
|
(21 826)
|
(22 233)
|
(22 012)
|
(21 150)
|
(21 054)
|
(21 334)
|
(22 461)
|
(22 586)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(90)
|
(157)
|
(165)
|
0
|
(71)
|
(12)
|
0
|
0
|
(38)
|
(38)
|
(69)
|
(86)
|
(214)
|
(217)
|
(251)
|
(270)
|
(178)
|
(171)
|
(108)
|
(74)
|
|
| Depreciation & Amortization |
(314)
|
(168)
|
(263)
|
0
|
(382)
|
(303)
|
(300)
|
(422)
|
(431)
|
(431)
|
(451)
|
(439)
|
(439)
|
(436)
|
(486)
|
(532)
|
(953)
|
(1 103)
|
(1 201)
|
(1 202)
|
(828)
|
(708)
|
(588)
|
(570)
|
(568)
|
(577)
|
0
|
0
|
(668)
|
(376)
|
(578)
|
(856)
|
(990)
|
(1 130)
|
(1 253)
|
(1 303)
|
(1 316)
|
(1 259)
|
(1 079)
|
(940)
|
|
| Other Operating Expenses |
0
|
426
|
0
|
136
|
0
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
360
|
360
|
361
|
0
|
(357)
|
(357)
|
(515)
|
0
|
7
|
(434)
|
(302)
|
0
|
(1 086)
|
(1 086)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
35 388
N/A
|
37 407
+6%
|
29 061
-22%
|
29 716
+2%
|
19 734
-34%
|
15 130
-23%
|
10 937
-28%
|
7 485
-32%
|
7 133
-5%
|
387
-95%
|
992
+156%
|
2 789
+181%
|
8 380
+200%
|
13 853
+65%
|
15 764
+14%
|
14 529
-8%
|
8 980
-38%
|
6 129
-32%
|
(702)
N/A
|
(1 931)
-175%
|
958
N/A
|
6 833
+613%
|
13 890
+103%
|
15 915
+15%
|
3 715
-77%
|
(9 524)
N/A
|
(9 669)
-2%
|
(8 163)
+16%
|
24 932
N/A
|
17 394
-30%
|
33 666
+94%
|
23 504
-30%
|
33 555
+43%
|
44 234
+32%
|
30 991
-30%
|
38 277
+24%
|
35 979
-6%
|
49 521
+38%
|
50 334
+2%
|
61 839
+23%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(9 498)
|
(8 430)
|
(7 619)
|
(5 770)
|
(5 177)
|
(4 724)
|
(4 921)
|
(4 393)
|
(4 764)
|
(4 619)
|
(5 402)
|
(4 851)
|
(4 849)
|
(4 832)
|
(4 030)
|
(4 496)
|
(4 639)
|
(5 063)
|
(4 863)
|
(4 623)
|
(4 770)
|
(4 194)
|
(3 485)
|
(3 130)
|
(2 238)
|
(4 152)
|
(4 748)
|
(3 861)
|
(7 430)
|
(10 667)
|
(12 838)
|
(15 098)
|
(9 668)
|
(9 369)
|
(9 013)
|
(9 981)
|
(7 966)
|
(7 233)
|
(6 717)
|
(3 479)
|
|
| Non-Reccuring Items |
(833)
|
436
|
400
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
359
|
0
|
0
|
0
|
(360)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 086)
|
0
|
0
|
(1 141)
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(1 285)
|
5
|
19
|
0
|
(915)
|
(914)
|
(980)
|
(1 163)
|
(280)
|
(391)
|
(333)
|
(147)
|
(91)
|
0
|
0
|
0
|
0
|
3
|
3
|
11 355
|
10 961
|
47 540
|
43 873
|
32 521
|
33 769
|
(2 811)
|
0
|
0
|
2
|
(120)
|
(116)
|
(116)
|
(78)
|
47
|
43
|
44
|
0
|
0
|
14
|
14
|
|
| Total Other Income |
508
|
(2 281)
|
1 109
|
(1 394)
|
676
|
509
|
(99)
|
2 217
|
282
|
568
|
523
|
630
|
(1 334)
|
(1 540)
|
(2 278)
|
(2 349)
|
(819)
|
(833)
|
(1 906)
|
(2 104)
|
(1 275)
|
(1 210)
|
(9 730)
|
(9 926)
|
(11 701)
|
(11 697)
|
(404)
|
826
|
939
|
2 433
|
1 450
|
1 028
|
2 017
|
1 399
|
2 585
|
2 560
|
1 034
|
1 229
|
1 121
|
857
|
|
| Pre-Tax Income |
24 280
N/A
|
27 137
+12%
|
22 969
-15%
|
22 552
-2%
|
14 318
-37%
|
9 999
-30%
|
4 937
-51%
|
4 144
-16%
|
2 371
-43%
|
(4 055)
N/A
|
(4 218)
-4%
|
(1 578)
+63%
|
2 106
N/A
|
7 481
+255%
|
9 456
+26%
|
7 685
-19%
|
3 880
-50%
|
235
-94%
|
(7 470)
N/A
|
2 695
N/A
|
5 515
+105%
|
48 968
+788%
|
44 548
-9%
|
35 380
-21%
|
23 544
-33%
|
(28 184)
N/A
|
(14 821)
+47%
|
(11 198)
+24%
|
17 357
N/A
|
9 040
-48%
|
22 161
+145%
|
8 177
-63%
|
25 826
+216%
|
36 312
+41%
|
24 607
-32%
|
30 955
+26%
|
29 047
-6%
|
43 518
+50%
|
44 752
+3%
|
59 231
+32%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 844)
|
(6 782)
|
(5 859)
|
(5 713)
|
(3 760)
|
(2 736)
|
(1 528)
|
(992)
|
(503)
|
308
|
623
|
392
|
(338)
|
(900)
|
(1 740)
|
(1 798)
|
(784)
|
(395)
|
1 546
|
(619)
|
(2 231)
|
(12 417)
|
(13 968)
|
(11 940)
|
(9 484)
|
2 629
|
1 553
|
323
|
(3 284)
|
(1 737)
|
(4 149)
|
(2 917)
|
(2 460)
|
(4 288)
|
(4 316)
|
(3 229)
|
(7 026)
|
(10 918)
|
(9 058)
|
(12 375)
|
|
| Income from Continuing Operations |
18 435
|
20 355
|
17 110
|
16 839
|
10 558
|
7 264
|
3 410
|
3 153
|
1 868
|
(3 746)
|
(3 594)
|
(1 185)
|
1 768
|
6 580
|
7 715
|
5 886
|
3 096
|
(159)
|
(5 923)
|
2 077
|
3 284
|
36 551
|
30 579
|
23 440
|
14 060
|
(25 555)
|
(13 268)
|
(10 875)
|
14 073
|
7 303
|
18 012
|
5 260
|
23 366
|
32 024
|
20 290
|
27 726
|
22 021
|
32 599
|
35 694
|
46 856
|
|
| Income to Minority Interest |
(3 979)
|
(5 884)
|
(6 618)
|
(6 098)
|
(5 540)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(163)
|
(455)
|
(598)
|
(729)
|
(585)
|
(870)
|
(1 133)
|
(1 432)
|
(1 424)
|
3 587
|
3 182
|
2 320
|
2 498
|
(2 242)
|
(2 324)
|
(1 744)
|
(2 237)
|
(2 088)
|
(1 241)
|
(5 609)
|
(5 144)
|
(10 252)
|
(11 711)
|
(10 671)
|
(10 829)
|
(6 115)
|
(7 465)
|
|
| Net Income (Common) |
19 807
N/A
|
23 095
+17%
|
18 977
-18%
|
19 891
+5%
|
14 147
-29%
|
9 855
-30%
|
5 177
-47%
|
3 150
-39%
|
1 868
-41%
|
(3 746)
N/A
|
(3 594)
+4%
|
(1 185)
+67%
|
1 768
N/A
|
6 417
+263%
|
7 260
+13%
|
5 289
-27%
|
2 367
-55%
|
(743)
N/A
|
(6 792)
-814%
|
944
N/A
|
1 852
+96%
|
35 128
+1 797%
|
34 168
-3%
|
26 623
-22%
|
16 380
-38%
|
(23 057)
N/A
|
(15 510)
+33%
|
(13 199)
+15%
|
11 614
N/A
|
5 066
-56%
|
15 924
+214%
|
15 820
-1%
|
17 122
+8%
|
26 244
+53%
|
9 402
-64%
|
3 578
-62%
|
11 351
+217%
|
21 771
+92%
|
29 579
+36%
|
39 391
+33%
|
|
| EPS (Diluted) |
366.79
N/A
|
405.17
+10%
|
327.18
-19%
|
342.94
+5%
|
248.19
-28%
|
169.91
-32%
|
89.25
-47%
|
54.31
-39%
|
32.2
-41%
|
-64.58
N/A
|
-61.96
+4%
|
-20.43
+67%
|
30.48
N/A
|
110.63
+263%
|
125.17
+13%
|
91.18
-27%
|
40.81
-55%
|
-13.03
N/A
|
-121.28
-831%
|
16.85
N/A
|
33.07
+96%
|
638.69
+1 831%
|
622.35
-3%
|
510.03
-18%
|
297.47
-42%
|
-420.17
N/A
|
-282.16
+33%
|
-239.77
+15%
|
211.57
N/A
|
92.28
-56%
|
290.07
+214%
|
288.17
-1%
|
311.88
+8%
|
464.09
+49%
|
165.15
-64%
|
63.05
-62%
|
206.76
+228%
|
382.95
+85%
|
518.48
+35%
|
690.68
+33%
|
|
Switch to:
Switch to:
See Also
Discover More
