SeAH Besteel Holdings Corporation (KRX:001430)
South Korea · Delayed Price · Currency is KRW 44,450
-1,400 (-3.05%)
Last updated: Jun 10, 2026, 2:28 PM KST
SeAH Besteel Holdings 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 | 3,719,283 | 3,651,585 | 3,636,063 | 4,083,481 | 4,386,333 | 3,651,103 |
Other Revenue | -0 | - | -0 | 0 | - | -0 |
| 3,719,283 | 3,651,585 | 3,636,063 | 4,083,481 | 4,386,333 | 3,651,103 | |
Revenue Growth (YoY) | 3.81% | 0.43% | -10.96% | -6.90% | 20.14% | 43.98% |
Cost of Revenue | 3,394,963 | 3,336,515 | 3,378,039 | 3,677,434 | 4,040,502 | 3,257,323 |
Gross Profit | 324,320 | 315,070 | 258,024 | 406,047 | 345,831 | 393,780 |
Selling, General & Admin | 193,636 | 197,816 | 188,381 | 191,771 | 198,114 | 139,536 |
Research & Development | 6,513 | 6,390 | 5,964 | 6,853 | 6,970 | 6,532 |
Amortization of Goodwill & Intangibles | 2,381 | 2,392 | 1,447 | 1,367 | 1,474 | 1,296 |
Other Operating Expenses | 3,640 | 3,420 | 2,976 | 2,498 | 3,847 | 1,864 |
Operating Expenses | 212,919 | 216,658 | 205,692 | 209,401 | 217,975 | 155,350 |
Operating Income | 111,401 | 98,412 | 52,332 | 196,646 | 127,856 | 238,430 |
Interest Expense | -45,747 | -44,258 | -34,406 | -32,959 | -26,124 | -17,484 |
Interest & Investment Income | 9,534 | 8,896 | 9,262 | 6,713 | 6,315 | 4,340 |
Earnings From Equity Investments | -3,527 | -3,644 | -3,733 | -7,238 | 4,776 | 3,560 |
Currency Exchange Gain (Loss) | 6,638 | 7,941 | -9,093 | -3,648 | -9,419 | -10,687 |
Other Non Operating Income (Expenses) | 24,497 | 15,030 | 23,351 | 9,879 | 11,375 | 17,946 |
EBT Excluding Unusual Items | 102,795 | 82,376 | 37,713 | 169,394 | 114,780 | 236,105 |
Gain (Loss) on Sale of Investments | 5,471 | 5,676 | 6,374 | -8,209 | 1,410 | 4,378 |
Gain (Loss) on Sale of Assets | 1,475 | 1,573 | -1,417 | 3,565 | -523.67 | -58.61 |
Asset Writedown | - | -1,826 | -19,447 | -9,466 | - | -7,584 |
Pretax Income | 109,741 | 87,799 | 23,223 | 155,284 | 115,667 | 232,840 |
Income Tax Expense | 37,712 | 31,663 | 2,950 | 29,293 | 27,356 | 49,171 |
Earnings From Continuing Operations | 72,029 | 56,136 | 20,273 | 125,991 | 88,311 | 183,669 |
Net Income to Company | 72,029 | 56,136 | 20,273 | 125,991 | 88,311 | 183,669 |
Minority Interest in Earnings | -201.92 | 59.89 | -36.43 | 2,267 | 2,666 | 2,215 |
Net Income | 71,827 | 56,196 | 20,237 | 128,258 | 90,976 | 185,884 |
Net Income to Common | 71,827 | 56,196 | 20,237 | 128,258 | 90,976 | 185,884 |
Net Income Growth | 603.42% | 177.69% | -84.22% | 40.98% | -51.06% | - |
Shares Outstanding (Basic) | 36 | 36 | 36 | 36 | 35 | 36 |
Shares Outstanding (Diluted) | 36 | 36 | 36 | 36 | 35 | 36 |
Shares Change (YoY) | 0.02% | - | - | 1.40% | -0.47% | -0.10% |
EPS (Basic) | 2002.86 | 1567.01 | 564.29 | 3576.43 | 2572.40 | 5231.23 |
EPS (Diluted) | 2002.86 | 1567.01 | 564.29 | 3576.43 | 2572.40 | 5231.23 |
EPS Growth | 603.29% | 177.69% | -84.22% | 39.03% | -50.83% | - |
Free Cash Flow | -151,675 | -75,407 | 150,723 | 110,495 | -70,246 | 24,358 |
Free Cash Flow Per Share | -4229.36 | -2102.68 | 4202.85 | 3081.11 | -1986.23 | 685.49 |
Dividend Per Share | 1200.000 | 1200.000 | 1200.000 | 1200.000 | 1200.000 | 1500.000 |
Dividend Growth | - | - | - | - | -20.00% | 650.00% |
Gross Margin | 8.72% | 8.63% | 7.10% | 9.94% | 7.88% | 10.79% |
Operating Margin | 3.00% | 2.70% | 1.44% | 4.82% | 2.92% | 6.53% |
Profit Margin | 1.93% | 1.54% | 0.56% | 3.14% | 2.07% | 5.09% |
Free Cash Flow Margin | -4.08% | -2.07% | 4.15% | 2.71% | -1.60% | 0.67% |
EBITDA | 237,426 | 224,729 | 169,300 | 301,947 | 238,103 | 353,408 |
EBITDA Margin | 6.38% | 6.15% | 4.66% | 7.39% | 5.43% | 9.68% |
D&A For EBITDA | 126,025 | 126,317 | 116,968 | 105,301 | 110,246 | 114,978 |
EBIT | 111,401 | 98,412 | 52,332 | 196,646 | 127,856 | 238,430 |
EBIT Margin | 3.00% | 2.70% | 1.44% | 4.82% | 2.92% | 6.53% |
Effective Tax Rate | 34.37% | 36.06% | 12.71% | 18.86% | 23.65% | 21.12% |
Advertising Expenses | - | 1,704 | 976.41 | 1,158 | 782.12 | 420.67 |