Namyang Dairy Products Co., Ltd (KRX:003920)
South Korea
· Delayed Price · Currency is KRW 69,000
-1,600 (-2.27%)
At close: Jun 13, 2025, 3:30 PM KST
Namyang Dairy Products Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 934,192 | 952,794 | 996,763 | 964,660 | 956,084 | 948,926 | Upgrade
|
| Other Revenue | - | - | -0 | - | -0 | - | Upgrade
|
| Revenue | 934,192 | 952,794 | 996,763 | 964,660 | 956,084 | 948,926 | Upgrade
|
| Revenue Growth (YoY) | -5.72% | -4.41% | 3.33% | 0.90% | 0.75% | -7.95% | Upgrade
|
| Cost of Revenue | 739,416 | 756,872 | 807,524 | 814,565 | 805,487 | 778,495 | Upgrade
|
| Gross Profit | 194,775 | 195,922 | 189,239 | 150,095 | 150,597 | 170,432 | Upgrade
|
| Selling, General & Admin | 187,885 | 195,598 | 249,210 | 229,211 | 220,378 | 237,058 | Upgrade
|
| Operating Expenses | 198,757 | 207,388 | 260,744 | 236,902 | 228,451 | 247,033 | Upgrade
|
| Operating Income | -3,982 | -11,466 | -71,505 | -86,807 | -77,854 | -76,602 | Upgrade
|
| Interest Expense | -502.07 | -502.07 | -496.16 | -589.78 | -685.29 | -862.96 | Upgrade
|
| Interest & Investment Income | 2,208 | 2,259 | 2,190 | 2,884 | 1,465 | 1,996 | Upgrade
|
| Currency Exchange Gain (Loss) | -1,078 | 378.8 | 336.04 | 5,802 | 4,430 | -2,544 | Upgrade
|
| Other Non Operating Income (Expenses) | -581.64 | -444.47 | 454.39 | -18,486 | -1,788 | -1,130 | Upgrade
|
| EBT Excluding Unusual Items | -3,935 | -9,774 | -69,020 | -97,197 | -74,432 | -79,143 | Upgrade
|
| Gain (Loss) on Sale of Investments | -149.79 | 35.78 | 317.09 | 171.99 | 721.37 | 5,519 | Upgrade
|
| Gain (Loss) on Sale of Assets | 6,824 | 5,128 | 904.2 | 201.98 | 173.74 | 6,415 | Upgrade
|
| Asset Writedown | 26.78 | -24.3 | -237.2 | -396.84 | -95.52 | -1,232 | Upgrade
|
| Pretax Income | 2,766 | -4,634 | -68,036 | -97,220 | -73,632 | -68,441 | Upgrade
|
| Income Tax Expense | -4,277 | -4,884 | -1,786 | -18,778 | -14,741 | -15,689 | Upgrade
|
| Net Income | 7,043 | 249.98 | -66,250 | -78,442 | -58,891 | -52,752 | Upgrade
|
| Preferred Dividends & Other Adjustments | 371.93 | 68.13 | - | - | - | - | Upgrade
|
| Net Income to Common | 6,671 | 181.85 | -66,250 | -78,442 | -58,891 | -52,752 | Upgrade
|
| Shares Outstanding (Basic) | 9 | 9 | 9 | 8 | 8 | 8 | Upgrade
|
| Shares Outstanding (Diluted) | 9 | 9 | 9 | 8 | 8 | 8 | Upgrade
|
| Shares Change (YoY) | -2.60% | 0.22% | 2.18% | - | - | - | Upgrade
|
| EPS (Basic) | 784.47 | 20.98 | -7660.52 | -9268.05 | -6958.04 | -6232.71 | Upgrade
|
| EPS (Diluted) | 784.47 | 20.98 | -7660.52 | -9268.05 | -6958.04 | -6232.71 | Upgrade
|
| Free Cash Flow | 54,173 | 32,363 | -46,204 | -64,886 | 28,992 | -89,719 | Upgrade
|
| Free Cash Flow Per Share | 6370.17 | 3733.92 | -5342.59 | -7666.34 | 3425.46 | -10600.42 | Upgrade
|
| Dividend Per Share | 105.000 | 105.000 | 105.000 | 100.000 | - | - | Upgrade
|
| Dividend Growth | - | - | 5.00% | - | - | - | Upgrade
|
| Gross Margin | 20.85% | 20.56% | 18.98% | 15.56% | 15.75% | 17.96% | Upgrade
|
| Operating Margin | -0.43% | -1.20% | -7.17% | -9.00% | -8.14% | -8.07% | Upgrade
|
| Profit Margin | 0.71% | 0.02% | -6.65% | -8.13% | -6.16% | -5.56% | Upgrade
|
| Free Cash Flow Margin | 5.80% | 3.40% | -4.63% | -6.73% | 3.03% | -9.46% | Upgrade
|
| EBITDA | 25,726 | 20,089 | -36,007 | -46,576 | -23,106 | -18,058 | Upgrade
|
| EBITDA Margin | 2.75% | 2.11% | -3.61% | -4.83% | -2.42% | -1.90% | Upgrade
|
| D&A For EBITDA | 29,708 | 31,555 | 35,497 | 40,230 | 54,748 | 58,543 | Upgrade
|
| EBIT | -3,982 | -11,466 | -71,505 | -86,807 | -77,854 | -76,602 | Upgrade
|
| EBIT Margin | -0.43% | -1.20% | -7.17% | -9.00% | -8.14% | -8.07% | Upgrade
|
| Advertising Expenses | - | 24,616 | 42,622 | 44,840 | 40,711 | 54,432 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.