Sebang Co., Ltd (KRX:004360)
South Korea · Delayed Price · Currency is KRW 13,030
-510 (-3.77%)
Last updated: Jun 8, 2026, 1:47 PM KST
Sebang 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 |
Other Revenue | - | - | -0 | - | - | - |
| 1,216,102 | 1,241,787 | 1,373,389 | 1,141,950 | 1,290,351 | 1,057,709 | |
Revenue Growth (YoY) | -10.85% | -9.58% | 20.27% | -11.50% | 22.00% | 25.58% |
Cost of Revenue | 1,091,342 | 1,112,727 | 1,250,232 | 1,031,410 | 1,171,987 | 967,704 |
Gross Profit | 124,760 | 129,060 | 123,157 | 110,540 | 118,364 | 90,005 |
Selling, General & Admin | 92,500 | 92,468 | 89,569 | 74,273 | 66,099 | 52,904 |
Amortization of Goodwill & Intangibles | 1,764 | 1,774 | 1,754 | 1,505 | 1,798 | 2,951 |
Other Operating Expenses | 1,725 | 1,917 | 1,675 | 1,600 | 1,192 | 975.56 |
Operating Expenses | 101,239 | 100,032 | 100,032 | 81,539 | 74,022 | 60,847 |
Operating Income | 23,521 | 29,028 | 23,125 | 29,000 | 44,342 | 29,158 |
Interest Expense | -4,582 | -4,760 | -5,382 | -4,595 | -2,734 | -2,146 |
Interest & Investment Income | 3,468 | 3,526 | 5,954 | 6,541 | 3,958 | 2,064 |
Earnings From Equity Investments | 48,232 | 48,125 | 63,589 | 46,759 | 17,795 | 33,761 |
Currency Exchange Gain (Loss) | 1,724 | 574.68 | 2,584 | 359.32 | 2,620 | 995.36 |
Other Non Operating Income (Expenses) | -3,954 | -2,144 | -7,569 | 2,154 | -466.92 | -6,585 |
EBT Excluding Unusual Items | 68,409 | 74,349 | 82,301 | 80,218 | 65,514 | 57,247 |
Gain (Loss) on Sale of Investments | 384.52 | -1,695 | 916.37 | 893.87 | 1,280 | 1,544 |
Gain (Loss) on Sale of Assets | -748.09 | -603.69 | 15,865 | 923.42 | -392.96 | 13,860 |
Asset Writedown | - | - | - | - | -498.29 | -573.57 |
Pretax Income | 68,046 | 72,050 | 99,083 | 82,035 | 65,903 | 72,077 |
Income Tax Expense | 11,054 | 6,447 | 13,612 | 12,072 | -39,624 | 19,643 |
Earnings From Continuing Operations | 56,991 | 65,603 | 85,471 | 69,964 | 105,527 | 52,434 |
Minority Interest in Earnings | 76.02 | 54.46 | -19.68 | -205.55 | -136.23 | -1.13 |
Net Income | 57,067 | 65,657 | 85,452 | 69,758 | 105,391 | 52,433 |
Preferred Dividends & Other Adjustments | 11,112 | 11,112 | - | - | - | - |
Net Income to Common | 45,955 | 54,545 | 85,452 | 69,758 | 105,391 | 52,433 |
Net Income Growth | -23.68% | -23.16% | 22.50% | -33.81% | 101.00% | 61.16% |
Shares Outstanding (Basic) | 18 | 18 | 22 | 22 | 22 | 22 |
Shares Outstanding (Diluted) | 18 | 18 | 22 | 22 | 22 | 22 |
Shares Change (YoY) | -15.81% | -16.25% | -0.88% | -0.18% | -2.27% | -1.16% |
EPS (Basic) | 2522.46 | 3010.51 | 3950.00 | 3196.18 | 4820.14 | 2343.72 |
EPS (Diluted) | 2522.46 | 3010.51 | 3950.00 | 3196.18 | 4820.14 | 2343.72 |
EPS Growth | -27.00% | -23.79% | 23.59% | -33.69% | 105.66% | 63.06% |
Free Cash Flow | 23,137 | 19,924 | 22,938 | 27,227 | 39,330 | 17,262 |
Free Cash Flow Per Share | 1269.98 | 1099.66 | 1060.32 | 1247.49 | 1798.78 | 771.60 |
Dividend Per Share | - | - | - | 300.000 | 300.000 | 200.000 |
Dividend Growth | - | - | - | - | 50.00% | 5.26% |
Gross Margin | 10.26% | 10.39% | 8.97% | 9.68% | 9.17% | 8.51% |
Operating Margin | 1.93% | 2.34% | 1.68% | 2.54% | 3.44% | 2.76% |
Profit Margin | 3.78% | 4.39% | 6.22% | 6.11% | 8.17% | 4.96% |
Free Cash Flow Margin | 1.90% | 1.60% | 1.67% | 2.38% | 3.05% | 1.63% |
EBITDA | 64,306 | 69,835 | 61,424 | 67,791 | 80,515 | 64,401 |
EBITDA Margin | 5.29% | 5.62% | 4.47% | 5.94% | 6.24% | 6.09% |
D&A For EBITDA | 40,786 | 40,807 | 38,299 | 38,791 | 36,174 | 35,243 |
EBIT | 23,521 | 29,028 | 23,125 | 29,000 | 44,342 | 29,158 |
EBIT Margin | 1.93% | 2.34% | 1.68% | 2.54% | 3.44% | 2.76% |
Effective Tax Rate | 16.25% | 8.95% | 13.74% | 14.71% | - | 27.25% |
Advertising Expenses | - | 1,805 | 1,922 | 2,249 | 1,945 | 116.65 |