DN Automotive Corporation (KRX:007340)
South Korea · Delayed Price · Currency is KRW 58,600
+9,150 (18.50%)
At close: Aug 14, 2026
DN Automotive 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 | 3,814,645 | 3,675,704 | 3,434,542 | 3,269,243 | 3,156,376 | 930,753 |
Other Revenue | - | - | - | - | -0 | -0 |
| 3,814,645 | 3,675,704 | 3,434,542 | 3,269,243 | 3,156,376 | 930,753 | |
Revenue Growth | 7.99% | 7.02% | 5.06% | 3.58% | 239.12% | 15.90% |
Cost of Revenue | 2,793,301 | 2,711,746 | 2,539,973 | 2,445,910 | 2,425,603 | 781,355 |
Gross Profit | 1,021,344 | 963,958 | 894,569 | 823,333 | 730,773 | 149,397 |
Selling, General & Admin | 355,788 | 314,122 | 263,659 | 229,490 | 212,775 | 54,615 |
Research & Development | 81,070 | 76,338 | 66,563 | 66,152 | 52,019 | 389.1 |
Amortization of Goodwill & Intangibles | 19,588 | 18,815 | 18,338 | 18,765 | 19,209 | 507.81 |
Other Operating Expenses | 8,521 | 9,577 | 7,714 | 5,323 | 11,882 | 2,072 |
Operating Expenses | 486,493 | 436,051 | 371,652 | 332,943 | 309,244 | 59,752 |
Operating Income | 534,851 | 527,908 | 522,917 | 490,390 | 421,528 | 89,645 |
Interest Expense | -97,909 | -95,617 | -119,535 | -142,463 | -114,447 | -4,891 |
Interest & Investment Income | 8,575 | 9,631 | 15,999 | 13,540 | 8,439 | 5,061 |
Earnings From Equity Investments | 8,774 | 6,149 | 3,531 | 221.64 | -37.76 | 4.31 |
Currency Exchange Gain (Loss) | 28,072 | 7,549 | 33,236 | 10,443 | -4,776 | 9,507 |
Other Non Operating Income (Expenses) | -12,025 | -11,925 | -30,517 | 16,897 | -56,419 | 1,976 |
EBT Excluding Unusual Items | 470,338 | 443,694 | 425,631 | 389,029 | 254,287 | 101,302 |
Gain (Loss) on Sale of Investments | 1,272 | 2,254 | 481.37 | 1,214 | 224.1 | 1,259 |
Gain (Loss) on Sale of Assets | 765.25 | 1,297 | -3,471 | 1.22 | 66.54 | -7,202 |
Asset Writedown | -3,918 | -3,886 | -854.25 | -92.19 | -1,067 | -1,569 |
Pretax Income | 468,456 | 443,359 | 421,787 | 390,152 | 253,511 | 93,790 |
Income Tax Expense | 131,122 | 118,374 | 103,558 | 106,707 | 68,612 | 24,151 |
Earnings From Continuing Operations | 337,334 | 324,985 | 318,229 | 283,445 | 184,899 | 69,639 |
Earnings From Discontinued Operations | - | - | - | - | - | 15,442 |
Net Income to Company | 337,334 | 324,985 | 318,229 | 283,445 | 184,899 | 85,081 |
Minority Interest in Earnings | -45,348 | -43,383 | -33,298 | -8,664 | -4,032 | -4,249 |
Net Income | 291,986 | 281,603 | 284,931 | 274,781 | 180,867 | 80,832 |
Net Income to Common | 291,986 | 281,603 | 284,931 | 274,781 | 180,867 | 80,832 |
Net Income Growth | 1.14% | -1.17% | 3.69% | 51.92% | 123.76% | 75.99% |
Shares Outstanding (Basic) | 52 | 52 | 46 | 43 | 43 | 43 |
Shares Outstanding (Diluted) | 52 | 52 | 46 | 43 | 43 | 43 |
Shares Change | 7.93% | 13.03% | 6.27% | - | - | -0.22% |
EPS (Basic) | 5640.72 | 5440.31 | 6222.00 | 6376.82 | 4197.36 | 1875.86 |
EPS (Diluted) | 5640.72 | 5440.31 | 6222.00 | 6376.82 | 4197.36 | 1875.86 |
EPS Growth | -6.29% | -12.56% | -2.43% | 51.92% | 123.76% | 76.39% |
Additional Metrics
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 |
Free Cash Flow | 214,779 | 91,645 | 69,410 | 266,312 | 97,401 | 5,548 |
Free Cash Flow Per Share | 4149.19 | 1770.51 | 1515.70 | 6180.29 | 2260.36 | 128.74 |
Dividend Per Share | - | - | - | 600.000 | 500.000 | 400.000 |
Dividend Growth | - | - | - | 20.00% | 25.00% | 0% |
Gross Margin | 26.77% | 26.22% | 26.05% | 25.18% | 23.15% | 16.05% |
Operating Margin | 14.02% | 14.36% | 15.22% | 15.00% | 13.36% | 9.63% |
Profit Margin | 7.65% | 7.66% | 8.30% | 8.40% | 5.73% | 8.69% |
Free Cash Flow Margin | 5.63% | 2.49% | 2.02% | 8.15% | 3.09% | 0.60% |
EBITDA | 623,296 | 610,814 | 601,796 | 566,898 | 492,297 | 127,458 |
EBITDA Margin | 16.34% | 16.62% | 17.52% | 17.34% | 15.60% | 13.69% |
D&A For EBITDA | 88,445 | 82,906 | 78,880 | 76,508 | 70,769 | 37,812 |
EBIT | 534,851 | 527,908 | 522,917 | 490,390 | 421,528 | 89,645 |
EBIT Margin | 14.02% | 14.36% | 15.22% | 15.00% | 13.36% | 9.63% |
Effective Tax Rate | 27.99% | 26.70% | 24.55% | 27.35% | 27.07% | 25.75% |
Advertising Expenses | - | 18,007 | 19,199 | 10,381 | 11,640 | 652.53 |