Binggrae Co., Ltd. (KRX:005180)
South Korea · Delayed Price · Currency is KRW 93,100
+1,600 (1.75%)
Last updated: Sep 2, 2026, 11:54 AM KST
Binggrae 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 |
Operating Revenue | 1,525,925 | 1,489,587 | 1,463,041 | 1,394,316 | 1,267,686 | 1,147,435 |
Other Revenue | -0 | -0 | - | -0 | - | - |
| 1,525,925 | 1,489,587 | 1,463,041 | 1,394,316 | 1,267,686 | 1,147,435 | |
Revenue Growth | 3.60% | 1.81% | 4.93% | 9.99% | 10.48% | 19.63% |
Cost of Revenue | 1,064,592 | 1,055,775 | 994,207 | 953,134 | 931,975 | 845,555 |
Gross Profit | 461,332 | 433,812 | 468,834 | 441,183 | 335,711 | 301,880 |
Selling, General & Admin | 286,658 | 296,847 | 292,822 | 286,359 | 267,018 | 238,356 |
Research & Development | 5,875 | 5,946 | 6,624 | 6,341 | - | 5,138 |
Amortization of Goodwill & Intangibles | 3,678 | 7,923 | 10,044 | 10,135 | - | 10,359 |
Other Operating Expenses | 6,749 | 6,930 | 3,615 | 3,990 | -1 | 4,230 |
Operating Expenses | 329,774 | 345,455 | 337,558 | 328,938 | 296,303 | 275,637 |
Operating Income | 131,558 | 88,357 | 131,276 | 112,245 | 39,408 | 26,244 |
Interest Expense | -3,914 | -3,711 | -2,990 | -1,712 | -281 | -317 |
Interest & Investment Income | 6,739 | 6,372 | 6,457 | 4,826 | 3,085 | 2,342 |
Currency Exchange Gain (Loss) | 4,023 | -994 | 1,592 | -359.12 | -184 | 1,572 |
Other Non Operating Income (Expenses) | -7,763 | -5,156 | 1,163 | -1,941 | -1,830 | -41,556 |
EBT Excluding Unusual Items | 130,644 | 84,869 | 137,497 | 113,059 | 40,198 | -11,714 |
Gain (Loss) on Sale of Investments | -1,377 | -1,377 | -776 | -419 | -928 | -218 |
Gain (Loss) on Sale of Assets | -728 | -887 | -3,224 | -1,684 | -2,546 | 133 |
Pretax Income | 128,539 | 82,605 | 133,497 | 110,956 | 36,724 | -11,799 |
Income Tax Expense | 41,385 | 27,039 | 30,270 | 24,738 | 11,038 | 7,528 |
Earnings From Continuing Operations | 87,154 | 55,565 | 103,227 | 86,218 | 25,686 | -19,327 |
Net Income to Company | 87,154 | 55,565 | 103,227 | 86,218 | 25,686 | -19,327 |
Net Income | 87,154 | 55,565 | 103,227 | 86,218 | 25,686 | -19,327 |
Net Income to Common | 87,154 | 55,565 | 103,227 | 86,218 | 25,686 | -19,327 |
Net Income Growth | 3.25% | -46.17% | 19.73% | 235.66% | - | - |
Shares Outstanding (Basic) | 9 | 9 | 9 | 9 | 9 | 9 |
Shares Outstanding (Diluted) | 9 | 9 | 9 | 9 | 9 | 9 |
Shares Change | -0.00% | - | - | - | - | - |
EPS (Basic) | 9857.30 | 6284.40 | 11674.88 | 9751.24 | 2905.06 | -2185.88 |
EPS (Diluted) | 9856.90 | 6284.00 | 11674.88 | 9751.00 | 2905.00 | -2186.00 |
EPS Growth | 3.25% | -46.17% | 19.73% | 235.66% | - | - |
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 | 108,036 | 63,174 | 58,584 | 72,035 | -39,253 | -1,490 |
Free Cash Flow Per Share | 12219.12 | 7144.93 | 6625.79 | 8147.12 | -4439.48 | -168.49 |
Dividend Per Share | 3300.000 | 3300.000 | 3300.000 | 2600.000 | 1500.000 | 1400.000 |
Dividend Growth | 0% | 0% | 26.92% | 73.33% | 7.14% | - |
Gross Margin | 30.23% | 29.12% | 32.05% | 31.64% | 26.48% | 26.31% |
Operating Margin | 8.62% | 5.93% | 8.97% | 8.05% | 3.11% | 2.29% |
Profit Margin | 5.71% | 3.73% | 7.06% | 6.18% | 2.03% | -1.68% |
Free Cash Flow Margin | 7.08% | 4.24% | 4.00% | 5.17% | -3.10% | -0.13% |
EBITDA | 190,678 | 152,162 | 193,959 | 174,091 | 86,271 | 81,656 |
EBITDA Margin | 12.50% | 10.21% | 13.26% | 12.49% | 6.80% | 7.12% |
D&A For EBITDA | 59,120 | 63,805 | 62,683 | 61,846 | 46,863 | 55,412 |
EBIT | 131,558 | 88,357 | 131,276 | 112,245 | 39,408 | 26,244 |
EBIT Margin | 8.62% | 5.93% | 8.97% | 8.05% | 3.11% | 2.29% |
Effective Tax Rate | 32.20% | 32.73% | 22.68% | 22.30% | 30.06% | - |
Advertising Expenses | - | 38,669 | 50,432 | 49,746 | 45,988 | 44,303 |