Yuhan Corporation (KRX:000100)
South Korea · Delayed Price · Currency is KRW 83,700
-1,200 (-1.41%)
At close: Aug 31, 2026
Yuhan 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 | Jun '26 Jun 30, 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 | 2,282,318 | 2,186,638 | 2,067,791 | 1,858,984 | 1,775,847 | 1,687,810 |
Other Revenue | -0 | - | -0 | -0 | - | -0 |
| 2,282,318 | 2,186,638 | 2,067,791 | 1,858,984 | 1,775,847 | 1,687,810 | |
Revenue Growth | 5.40% | 5.75% | 11.23% | 4.68% | 5.22% | 4.19% |
Cost of Revenue | 1,524,208 | 1,458,070 | 1,379,743 | 1,294,474 | 1,258,634 | 1,164,399 |
Gross Profit | 758,110 | 728,567 | 688,048 | 564,509 | 517,213 | 523,412 |
Selling, General & Admin | 385,679 | 383,662 | 388,808 | 368,610 | 354,492 | 348,392 |
Research & Development | 231,326 | 219,714 | 224,758 | 119,920 | 107,103 | 106,677 |
Amortization of Goodwill & Intangibles | 1,081 | 526.55 | 2,964 | 2,079 | 1,461 | 2,412 |
Other Operating Expenses | 9,482 | 9,200 | 9,498 | 8,694 | 8,199 | 7,606 |
Operating Expenses | 633,295 | 623,254 | 633,175 | 507,565 | 481,184 | 474,816 |
Operating Income | 124,816 | 105,313 | 54,874 | 56,944 | 36,029 | 48,596 |
Interest Expense | -15,649 | -15,404 | -14,730 | -6,300 | -3,468 | -2,944 |
Interest & Investment Income | 9,056 | 8,219 | 8,691 | 13,848 | 10,275 | 5,244 |
Earnings From Equity Investments | 133,833 | 125,030 | 35,464 | 81,366 | 42,379 | 75,855 |
Currency Exchange Gain (Loss) | 18,905 | -146.02 | 10,356 | 2,313 | 19,165 | 19,648 |
Other Non Operating Income (Expenses) | -13,028 | -7,894 | -2,148 | -12,176 | -6,629 | -7,926 |
EBT Excluding Unusual Items | 257,933 | 215,118 | 92,506 | 135,996 | 97,750 | 138,474 |
Gain (Loss) on Sale of Investments | 7,206 | 1,030 | -1,529 | 3,283 | 4,108 | 1,794 |
Gain (Loss) on Sale of Assets | 9,042 | 9,678 | 5,657 | 131.94 | 179.8 | -623.58 |
Asset Writedown | -955.35 | -3,152 | -35,202 | -4,599 | -7,112 | -13,584 |
Pretax Income | 273,226 | 222,675 | 61,432 | 134,813 | 94,926 | 126,061 |
Income Tax Expense | 50,505 | 37,356 | 6,268 | 571.4 | 4,334 | 26,934 |
Earnings From Continuing Operations | 222,721 | 185,319 | 55,163 | 134,241 | 90,593 | 99,127 |
Minority Interest in Earnings | 14,365 | 8,760 | 15,524 | 1,957 | 4,552 | 3,456 |
Net Income | 237,086 | 194,079 | 70,687 | 136,198 | 95,144 | 102,583 |
Preferred Dividends & Other Adjustments | 2,992 | 2,992 | - | - | - | - |
Net Income to Common | 234,093 | 191,087 | 70,687 | 136,198 | 95,144 | 102,583 |
Net Income Growth | 191.61% | 170.33% | -48.10% | 43.15% | -7.25% | -46.78% |
Shares Outstanding (Basic) | 75 | 75 | 75 | 79 | 79 | 76 |
Shares Outstanding (Diluted) | 75 | 75 | 75 | 79 | 79 | 76 |
Shares Change | -0.56% | -0.38% | -4.81% | -0.15% | 4.30% | -0.16% |
EPS (Basic) | 3139.61 | 2559.43 | 943.22 | 1730.00 | 1206.71 | 1357.03 |
EPS (Diluted) | 3139.61 | 2559.43 | 943.22 | 1730.00 | 1206.71 | 1357.03 |
EPS Growth | 193.27% | 171.35% | -45.48% | 43.36% | -11.08% | -46.70% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 16,692 | -3,632 | -62,477 | -17,352 | 33,727 | 52,849 |
Free Cash Flow Per Share | 223.87 | -48.65 | -833.67 | -220.40 | 427.75 | 699.13 |
Dividend Per Share | 600.000 | 600.000 | 500.000 | 428.571 | 362.812 | 362.812 |
Dividend Growth | 20.00% | 20.00% | 16.67% | 18.13% | 0% | 10.25% |
Gross Margin | 33.22% | 33.32% | 33.27% | 30.37% | 29.13% | 31.01% |
Operating Margin | 5.47% | 4.82% | 2.65% | 3.06% | 2.03% | 2.88% |
Profit Margin | 10.26% | 8.74% | 3.42% | 7.33% | 5.36% | 6.08% |
Free Cash Flow Margin | 0.73% | -0.17% | -3.02% | -0.93% | 1.90% | 3.13% |
EBITDA | 202,523 | 174,469 | 117,915 | 101,355 | 79,047 | 101,267 |
EBITDA Margin | 8.87% | 7.98% | 5.70% | 5.45% | 4.45% | 6.00% |
D&A For EBITDA | 77,708 | 69,156 | 63,041 | 44,410 | 43,019 | 52,671 |
EBIT | 124,816 | 105,313 | 54,874 | 56,944 | 36,029 | 48,596 |
EBIT Margin | 5.47% | 4.82% | 2.65% | 3.06% | 2.03% | 2.88% |
Effective Tax Rate | 18.48% | 16.78% | 10.20% | 0.42% | 4.57% | 21.37% |
Advertising Expenses | - | 79,782 | 100,832 | 110,170 | 113,338 | 108,060 |