Doosan Corporation (KRX:000150)
South Korea · Delayed Price · Currency is KRW 1,510,500
-67,500 (-4.28%)
Last updated: Jun 9, 2026, 11:25 AM KST
Doosan 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 | 20,545,729 | 19,784,138 | 18,132,874 | 19,130,130 | 16,995,760 | 12,851,486 |
Other Revenue | - | - | - | - | -0 | - |
| 20,545,729 | 19,784,138 | 18,132,874 | 19,130,130 | 16,995,760 | 12,851,486 | |
Revenue Growth (YoY) | 14.34% | 9.11% | -5.21% | 12.56% | 32.25% | 12.45% |
Cost of Revenue | 16,915,638 | 16,383,202 | 15,177,901 | 15,892,620 | 14,164,155 | 10,649,614 |
Gross Profit | 3,630,091 | 3,400,936 | 2,954,973 | 3,237,510 | 2,831,605 | 2,201,872 |
Selling, General & Admin | 1,889,882 | 1,811,294 | 1,503,979 | 1,359,382 | 1,321,725 | 972,117 |
Research & Development | 318,957 | 313,533 | 284,095 | 263,168 | 223,099 | 168,866 |
Amortization of Goodwill & Intangibles | 79,383 | 79,565 | 62,823 | 54,961 | 53,067 | 45,419 |
Other Operating Expenses | 33,743 | 33,239 | 33,763 | 29,896 | 25,553 | 24,573 |
Operating Expenses | 2,480,569 | 2,395,407 | 1,976,802 | 1,881,278 | 1,718,806 | 1,283,976 |
Operating Income | 1,149,522 | 1,005,529 | 978,171 | 1,356,232 | 1,112,799 | 917,896 |
Interest Expense | -500,118 | -497,226 | -491,626 | -466,417 | -364,849 | -365,226 |
Interest & Investment Income | 127,890 | 123,213 | 145,152 | 106,423 | 36,947 | 28,840 |
Earnings From Equity Investments | 38,967 | 26,259 | 21,124 | -43,516 | -343,240 | 2,319 |
Currency Exchange Gain (Loss) | -103,162 | -105,649 | 104,276 | -12 | -211,325 | -66,168 |
Other Non Operating Income (Expenses) | -166,379 | -45,304 | -30,214 | -152,503 | -15,787 | 32,627 |
EBT Excluding Unusual Items | 546,720 | 506,822 | 726,883 | 800,207 | 214,544 | 550,288 |
Gain (Loss) on Sale of Investments | 14,587 | 16,121 | 133,628 | 37,828 | 33,592 | 49,234 |
Gain (Loss) on Sale of Assets | 66,228 | 71,174 | -3,276 | 2,846 | 14,027 | 82,189 |
Asset Writedown | -89,669 | -103,951 | -264,281 | -389,848 | -531,520 | -88,843 |
Other Unusual Items | - | - | - | -59 | -16,547 | - |
Pretax Income | 537,866 | 490,166 | 592,954 | 450,974 | -285,904 | 592,868 |
Income Tax Expense | 198,141 | 240,655 | 290,727 | 178,900 | 211,332 | 247,355 |
Earnings From Continuing Operations | 339,725 | 249,511 | 302,227 | 272,074 | -497,236 | 345,514 |
Earnings From Discontinued Operations | - | - | - | - | -83,933 | 303,302 |
Net Income to Company | 339,725 | 249,511 | 302,227 | 272,074 | -581,169 | 648,816 |
Minority Interest in Earnings | -248,465 | -173,726 | -528,394 | -660,352 | -115,230 | -444,907 |
Net Income | 91,260 | 75,785 | -226,167 | -388,278 | -696,399 | 203,909 |
Preferred Dividends & Other Adjustments | 21,841 | 21,841 | -10,747 | -18,444 | -33,074 | - |
Net Income to Common | 69,419 | 53,944 | -215,420 | -369,834 | -663,325 | 203,909 |
Shares Outstanding (Basic) | 17 | 17 | 17 | 17 | 17 | 17 |
Shares Outstanding (Diluted) | 17 | 17 | 17 | 17 | 17 | 17 |
Shares Change (YoY) | -0.09% | -0.36% | 1.50% | - | - | - |
EPS (Basic) | 4074.21 | 3167.67 | -12705.27 | -21812.44 | -39122.25 | 12026.34 |
EPS (Diluted) | 4074.21 | 3167.67 | -12705.27 | -21812.44 | -39122.25 | 12026.34 |
Free Cash Flow | 487,540 | 411,712 | -406,412 | 1,323,704 | -167,876 | 339,562 |
Free Cash Flow Per Share | 28419.36 | 24008.60 | -23615.04 | 78070.73 | -9901.15 | 20027.03 |
Dividend Per Share | 4000.000 | 4000.000 | 2000.000 | 2000.000 | 2000.000 | 2000.000 |
Dividend Growth | 100.00% | 100.00% | - | - | - | - |
Gross Margin | 17.67% | 17.19% | 16.30% | 16.92% | 16.66% | 17.13% |
Operating Margin | 5.59% | 5.08% | 5.39% | 7.09% | 6.55% | 7.14% |
Profit Margin | 0.34% | 0.27% | -1.19% | -1.93% | -3.90% | 1.59% |
Free Cash Flow Margin | 2.37% | 2.08% | -2.24% | 6.92% | -0.99% | 2.64% |
EBITDA | 1,970,459 | 1,814,227 | 1,745,387 | 2,060,580 | 1,731,001 | 1,530,502 |
EBITDA Margin | 9.59% | 9.17% | 9.63% | 10.77% | 10.18% | 11.91% |
D&A For EBITDA | 820,937 | 808,698 | 767,216 | 704,348 | 618,202 | 612,606 |
EBIT | 1,149,522 | 1,005,529 | 978,171 | 1,356,232 | 1,112,799 | 917,896 |
EBIT Margin | 5.59% | 5.08% | 5.39% | 7.09% | 6.55% | 7.14% |
Effective Tax Rate | 36.84% | 49.10% | 49.03% | 39.67% | - | 41.72% |
Advertising Expenses | - | 168,697 | 139,516 | 138,286 | 97,767 | 67,458 |