Hanjin Heavy Industries & Construction Holdings Co., Ltd. (KRX:003480)
South Korea · Delayed Price · Currency is KRW 4,700.00
+105.00 (2.29%)
At close: Aug 25, 2026
KRX:003480 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 |
| 1,197,041 | 1,201,730 | 1,164,853 | 1,242,608 | 1,440,144 | 888,034 | |
Revenue Growth | -2.74% | 3.17% | -6.26% | -13.72% | 62.17% | 11.67% |
Cost of Revenue | 1,013,488 | 1,032,211 | 1,027,788 | 1,115,611 | 1,313,569 | 761,516 |
Gross Profit | 183,553 | 169,519 | 137,065 | 126,997 | 126,575 | 126,518 |
Selling, General & Admin | 73,598 | 73,019 | 68,481 | 64,536 | 66,024 | 59,824 |
Amortization of Goodwill & Intangibles | 259 | 259 | 183 | 448 | 534 | 527 |
Other Operating Expenses | 3,737 | 3,737 | 2,990 | 3,740 | 3,893 | 3,620 |
Operating Expenses | 96,844 | 96,265 | 91,190 | 87,622 | 89,445 | 81,929 |
Operating Income | 86,709 | 73,254 | 45,875 | 39,375 | 37,130 | 44,589 |
Interest Expense | -30,005 | -32,087 | -36,341 | -37,105 | -36,706 | -43,371 |
Interest & Investment Income | 5,796 | 6,137 | 6,971 | 8,286 | 4,984 | 1,907 |
Earnings From Equity Investments | -12 | -12 | - | - | - | - |
Currency Exchange Gain (Loss) | -8 | -8 | -2,289 | -307 | -432 | 9 |
Other Non Operating Income (Expenses) | 9,548 | 8,231 | 6,549 | 6,237 | 6,026 | -13,892 |
EBT Excluding Unusual Items | 72,028 | 55,515 | 20,765 | 16,486 | 11,002 | -10,758 |
Gain (Loss) on Sale of Investments | 195 | 295 | -215 | -122 | 1,316 | -1 |
Gain (Loss) on Sale of Assets | -2,523 | -2,034 | -426 | -4,153 | -1,126 | -40 |
Asset Writedown | - | - | - | -804 | - | -3 |
Other Unusual Items | - | - | - | - | 4,291 | - |
Pretax Income | 72,416 | 58,776 | 42,824 | 11,407 | 17,894 | -5,769 |
Income Tax Expense | 1,313 | -3,786 | -18,022 | 3,504 | 2,959 | 1,741 |
Earnings From Continuing Operations | 71,103 | 62,562 | 60,846 | 7,903 | 14,935 | -7,510 |
Net Income to Company | 71,103 | 62,562 | 60,846 | 7,903 | 14,935 | -7,510 |
Minority Interest in Earnings | -4,078 | -3,468 | -4,309 | -337 | -240 | 993 |
Net Income | 67,025 | 59,094 | 56,537 | 7,566 | 14,695 | -6,517 |
Net Income to Common | 67,025 | 59,094 | 56,537 | 7,566 | 14,695 | -6,517 |
Net Income Growth | 4.66% | 4.52% | 647.25% | -48.51% | - | - |
Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 26 | 26 |
Shares Outstanding (Diluted) | 26 | 26 | 26 | 26 | 26 | 26 |
Shares Change | 0.06% | -0.00% | 0.00% | - | - | - |
EPS (Basic) | 2568.99 | 2265.05 | 2167.00 | 290.00 | 563.25 | -249.79 |
EPS (Diluted) | 2568.99 | 2265.05 | 2167.00 | 290.00 | 563.25 | -249.79 |
EPS Growth | 4.59% | 4.52% | 647.24% | -48.51% | - | - |
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 | 83,035 | 88,945 | 57,885 | 37,120 | 71,651 | 64,585 |
Free Cash Flow Per Share | 3182.63 | 3409.22 | 2218.67 | 1422.79 | 2746.35 | 2475.52 |
Gross Margin | 15.33% | 14.11% | 11.77% | 10.22% | 8.79% | 14.25% |
Operating Margin | 7.24% | 6.10% | 3.94% | 3.17% | 2.58% | 5.02% |
Profit Margin | 5.60% | 4.92% | 4.85% | 0.61% | 1.02% | -0.73% |
Free Cash Flow Margin | 6.94% | 7.40% | 4.97% | 2.99% | 4.98% | 7.27% |
EBITDA | 157,452 | 145,158 | 117,648 | 108,135 | 104,887 | 110,432 |
EBITDA Margin | 13.15% | 12.08% | 10.10% | 8.70% | 7.28% | 12.44% |
D&A For EBITDA | 70,743 | 71,904 | 71,773 | 68,760 | 67,757 | 65,843 |
EBIT | 86,709 | 73,254 | 45,875 | 39,375 | 37,130 | 44,589 |
EBIT Margin | 7.24% | 6.10% | 3.94% | 3.17% | 2.58% | 5.02% |
Effective Tax Rate | 1.81% | - | - | 30.72% | 16.54% | - |
Advertising Expenses | - | 92 | 80 | 60 | 66 | 79 |