Dongjin Semichem Co., Ltd. (KOSDAQ:005290)
South Korea · Delayed Price · Currency is KRW 59,000
+3,600 (6.50%)
Jun 12, 2026, 3:30 PM KST
Dongjin Semichem Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 1,232,447 | 1,194,145 | 1,112,813 | 1,309,924 | 1,457,215 | 1,161,284 |
Other Revenue | - | - | -0 | -0 | - | -0 |
| 1,232,447 | 1,194,145 | 1,112,813 | 1,309,924 | 1,457,215 | 1,161,284 | |
Revenue Growth (YoY) | 15.22% | 7.31% | -15.05% | -10.11% | 25.48% | 23.83% |
Cost of Revenue | 898,803 | 884,947 | 814,070 | 1,010,996 | 1,121,435 | 922,073 |
Gross Profit | 333,644 | 309,198 | 298,743 | 298,928 | 335,780 | 239,211 |
Selling, General & Admin | 110,008 | 105,903 | 96,479 | 83,663 | 86,609 | 75,638 |
Research & Development | 1,552 | - | - | 18,433 | 16,167 | 17,254 |
Amortization of Goodwill & Intangibles | 1,659 | 1,546 | 870.88 | 665.65 | 593.82 | 364.76 |
Other Operating Expenses | 15,971 | 12,379 | 6,729 | 6,728 | 4,413 | 3,067 |
Operating Expenses | 170,311 | 165,975 | 130,053 | 122,756 | 119,005 | 109,167 |
Operating Income | 163,334 | 143,223 | 168,690 | 176,172 | 216,775 | 130,044 |
Interest Expense | -20,892 | -22,714 | -26,442 | -24,885 | -14,784 | -9,927 |
Interest & Investment Income | 14,323 | 14,356 | 11,525 | 10,002 | 3,509 | 1,296 |
Earnings From Equity Investments | -610.46 | -510.96 | -1,945 | -702.22 | -4,853 | -2,351 |
Currency Exchange Gain (Loss) | 15,902 | -5,848 | 34,440 | 14.14 | -420.78 | 12,769 |
Other Non Operating Income (Expenses) | 3,042 | 5,265 | 8,570 | 1,654 | 11,007 | 5,404 |
EBT Excluding Unusual Items | 175,098 | 133,771 | 194,836 | 162,255 | 211,233 | 137,234 |
Gain (Loss) on Sale of Investments | 15,335 | 9,565 | 26.27 | 520.14 | - | - |
Gain (Loss) on Sale of Assets | 36.65 | 49.02 | -81.39 | 187.88 | -490.93 | 56.33 |
Asset Writedown | -24,594 | -30,436 | -23,214 | -19.45 | 221.74 | -1,494 |
Pretax Income | 165,876 | 112,948 | 171,567 | 162,943 | 210,964 | 135,796 |
Income Tax Expense | 80,879 | 54,916 | 52,230 | 39,409 | 54,769 | 32,917 |
Earnings From Continuing Operations | 84,997 | 58,032 | 119,337 | 123,534 | 156,195 | 102,879 |
Earnings From Discontinued Operations | 39,881 | 36,060 | 24,147 | - | - | - |
Net Income to Company | 124,878 | 94,092 | 143,485 | 123,534 | 156,195 | 102,879 |
Minority Interest in Earnings | 4,959 | 4,978 | 11,297 | 3,780 | 3,284 | 385.27 |
Net Income | 129,837 | 99,070 | 154,782 | 127,315 | 159,479 | 103,264 |
Net Income to Common | 129,837 | 99,070 | 154,782 | 127,315 | 159,479 | 103,264 |
Net Income Growth | -15.42% | -35.99% | 21.57% | -20.17% | 54.44% | 21.13% |
Shares Outstanding (Basic) | 51 | 51 | 51 | 51 | 51 | 51 |
Shares Outstanding (Diluted) | 51 | 51 | 51 | 51 | 51 | 51 |
Shares Change (YoY) | -0.08% | -0.00% | - | - | - | - |
EPS (Basic) | 2527.12 | 1926.91 | 3010.47 | 2476.24 | 3101.83 | 2008.47 |
EPS (Diluted) | 2527.12 | 1926.91 | 3010.00 | 2476.00 | 3101.83 | 2008.00 |
EPS Growth | -15.34% | -35.98% | 21.57% | -20.18% | 54.47% | 21.11% |
Free Cash Flow | 124,894 | 114,096 | 54,984 | -168,149 | 97,121 | -22,750 |
Free Cash Flow Per Share | 2430.91 | 2219.16 | 1069.42 | -3270.45 | 1888.97 | -442.48 |
Dividend Per Share | 600.000 | 600.000 | 200.000 | 120.000 | 130.000 | 110.000 |
Dividend Growth | 200.00% | 200.00% | 66.67% | -7.69% | 18.18% | 10.00% |
Gross Margin | 27.07% | 25.89% | 26.85% | 22.82% | 23.04% | 20.60% |
Operating Margin | 13.25% | 11.99% | 15.16% | 13.45% | 14.88% | 11.20% |
Profit Margin | 10.54% | 8.30% | 13.91% | 9.72% | 10.94% | 8.89% |
Free Cash Flow Margin | 10.13% | 9.55% | 4.94% | -12.84% | 6.67% | -1.96% |
EBITDA | 231,694 | 211,445 | 233,562 | 231,689 | 266,876 | 178,958 |
EBITDA Margin | 18.80% | 17.71% | 20.99% | 17.69% | 18.31% | 15.41% |
D&A For EBITDA | 68,361 | 68,222 | 64,872 | 55,517 | 50,101 | 48,914 |
EBIT | 163,334 | 143,223 | 168,690 | 176,172 | 216,775 | 130,044 |
EBIT Margin | 13.25% | 11.99% | 15.16% | 13.45% | 14.88% | 11.20% |
Effective Tax Rate | 48.76% | 48.62% | 30.44% | 24.19% | 25.96% | 24.24% |
Advertising Expenses | - | 3,580 | 3,206 | 3,255 | 2,006 | 1,301 |