SeAH Steel Holdings Corporation (KRX:003030)
South Korea · Delayed Price · Currency is KRW 135,600
+1,700 (1.27%)
At close: Jun 10, 2026
SeAH Steel 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 | 3,780,895 | 3,735,982 | 3,564,939 | 3,908,362 | 3,949,380 | 2,837,536 |
Other Revenue | 23,593 | 23,593 | 110,148 | 4,980 | 4,454 | 4,186 |
| 3,804,488 | 3,759,575 | 3,675,087 | 3,913,342 | 3,953,834 | 2,841,722 | |
Revenue Growth (YoY) | 1.74% | 2.30% | -6.09% | -1.02% | 39.13% | 23.21% |
Cost of Revenue | 3,369,963 | 3,279,944 | 3,201,161 | 3,093,909 | 3,146,634 | 2,365,684 |
Gross Profit | 434,525 | 479,631 | 473,926 | 819,434 | 807,200 | 476,038 |
Selling, General & Admin | 245,913 | 250,347 | 228,389 | 203,633 | 217,273 | 154,271 |
Amortization of Goodwill & Intangibles | 3,222 | 3,237 | 3,159 | 2,608 | 1,030 | 1,105 |
Other Operating Expenses | 10,196 | 10,054 | 9,489 | 10,646 | 7,596 | 5,422 |
Operating Expenses | 267,046 | 273,805 | 262,315 | 228,487 | 240,036 | 177,086 |
Operating Income | 167,480 | 205,826 | 211,611 | 590,946 | 567,164 | 298,952 |
Interest Expense | -45,688 | -40,164 | -32,572 | -38,543 | -24,614 | -11,824 |
Interest & Investment Income | 19,900 | 21,929 | 28,902 | 22,349 | 10,084 | 6,695 |
Earnings From Equity Investments | -1,612 | -374.32 | 377.29 | -950.18 | -735.26 | -699.76 |
Currency Exchange Gain (Loss) | 4,990 | -4,208 | 13,089 | -3,350 | -3,074 | 671.45 |
Other Non Operating Income (Expenses) | -9,359 | -2,742 | 3,887 | 9,063 | 10,221 | 16,773 |
EBT Excluding Unusual Items | 135,711 | 180,267 | 225,295 | 579,515 | 559,045 | 310,568 |
Gain (Loss) on Sale of Investments | 8,088 | 9,978 | -895 | -13,769 | 1,242 | 7,990 |
Gain (Loss) on Sale of Assets | 1,557 | 1,449 | -194 | -659 | -993 | 237 |
Asset Writedown | -3,880 | -3,880 | - | -3,979 | -27,818 | -10,939 |
Pretax Income | 141,476 | 187,814 | 224,206 | 561,108 | 531,476 | 307,856 |
Income Tax Expense | 95,082 | 89,960 | 107,162 | 151,456 | 155,211 | 81,204 |
Earnings From Continuing Operations | 46,394 | 97,854 | 117,044 | 409,652 | 376,265 | 226,652 |
Net Income to Company | 46,394 | 97,854 | 117,044 | 409,652 | 376,265 | 226,652 |
Minority Interest in Earnings | -33,555 | -34,595 | -74,219 | -126,023 | -97,891 | -50,689 |
Net Income | 12,839 | 63,259 | 42,824 | 283,629 | 278,374 | 175,962 |
Net Income to Common | 12,839 | 63,259 | 42,824 | 283,629 | 278,374 | 175,962 |
Net Income Growth | -72.31% | 47.72% | -84.90% | 1.89% | 58.20% | 930.18% |
Shares Outstanding (Basic) | 4 | 4 | 4 | 4 | 4 | 4 |
Shares Outstanding (Diluted) | 4 | 4 | 4 | 4 | 4 | 4 |
Shares Change (YoY) | 0.01% | - | - | - | - | - |
EPS (Basic) | 3177.35 | 15656.40 | 10598.86 | 70197.14 | 68896.60 | 43550.08 |
EPS (Diluted) | 3177.35 | 15656.40 | 10598.86 | 70197.14 | 68896.60 | 43550.08 |
EPS Growth | -72.31% | 47.72% | -84.90% | 1.89% | 58.20% | 930.18% |
Free Cash Flow | -339,329 | -605,473 | -625,786 | 63,655 | 201,901 | -224,841 |
Free Cash Flow Per Share | -83977.04 | -149852.46 | -154879.91 | 15754.43 | 49969.73 | -55647.42 |
Dividend Per Share | - | - | 1800.000 | 2000.000 | 2250.000 | 1750.000 |
Dividend Growth | - | - | -10.00% | -11.11% | 28.57% | 16.67% |
Gross Margin | 11.42% | 12.76% | 12.90% | 20.94% | 20.42% | 16.75% |
Operating Margin | 4.40% | 5.47% | 5.76% | 15.10% | 14.34% | 10.52% |
Profit Margin | 0.34% | 1.68% | 1.17% | 7.25% | 7.04% | 6.19% |
Free Cash Flow Margin | -8.92% | -16.11% | -17.03% | 1.63% | 5.11% | -7.91% |
EBITDA | 253,950 | 283,931 | 277,100 | 655,220 | 627,362 | 355,910 |
EBITDA Margin | 6.68% | 7.55% | 7.54% | 16.74% | 15.87% | 12.52% |
D&A For EBITDA | 86,470 | 78,105 | 65,489 | 64,274 | 60,198 | 56,957 |
EBIT | 167,480 | 205,826 | 211,611 | 590,946 | 567,164 | 298,952 |
EBIT Margin | 4.40% | 5.47% | 5.76% | 15.10% | 14.34% | 10.52% |
Effective Tax Rate | 67.21% | 47.90% | 47.80% | 26.99% | 29.20% | 26.38% |
Advertising Expenses | - | 3,205 | 3,005 | 2,243 | 2,249 | 1,279 |