DY Corporation (KRX:013570)
South Korea · Delayed Price · Currency is KRW 5,060.00
-40.00 (-0.78%)
Feb 2, 2026, 2:58 PM KST
DY Corporation 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
Operating Revenue | 1,208,763 | 1,168,278 | 1,191,171 | 1,094,817 | 998,350 | 789,429 |
Other Revenue | -0 | -0 | - | -0 | -0 | - |
| 1,208,763 | 1,168,278 | 1,191,171 | 1,094,817 | 998,350 | 789,429 | |
Revenue Growth (YoY) | 2.15% | -1.92% | 8.80% | 9.66% | 26.46% | -7.59% |
Cost of Revenue | 1,081,978 | 1,054,219 | 1,080,524 | 1,000,766 | 899,593 | 694,819 |
Gross Profit | 126,785 | 114,059 | 110,648 | 94,051 | 98,757 | 94,610 |
Selling, General & Admin | 69,349 | 69,258 | 59,885 | 53,568 | 45,890 | 44,179 |
Research & Development | 2,959 | 2,959 | 2,188 | 1,768 | 686.77 | 1,100 |
Amortization of Goodwill & Intangibles | 1,215 | 1,215 | 1,315 | 1,464 | 1,524 | 1,658 |
Other Operating Expenses | 2,485 | 2,485 | 1,886 | 2,055 | 1,864 | 2,130 |
Operating Expenses | 78,529 | 78,437 | 67,349 | 61,130 | 51,968 | 52,889 |
Operating Income | 48,256 | 35,622 | 43,299 | 32,921 | 46,788 | 41,721 |
Interest Expense | -8,815 | -8,815 | -8,297 | -5,723 | -3,765 | -3,951 |
Interest & Investment Income | 3,140 | 3,140 | 3,068 | 2,229 | 1,775 | 1,706 |
Earnings From Equity Investments | - | - | - | -408 | - | -567.22 |
Currency Exchange Gain (Loss) | 16,833 | 16,833 | 1,615 | 903.35 | 5,460 | -5,648 |
Other Non Operating Income (Expenses) | -9,238 | -768.32 | 19,145 | -1,277 | -2,489 | 5,275 |
EBT Excluding Unusual Items | 50,175 | 46,010 | 58,830 | 28,644 | 47,771 | 38,536 |
Gain (Loss) on Sale of Investments | - | - | 506.66 | -43.5 | - | - |
Gain (Loss) on Sale of Assets | 2,273 | 2,273 | 885.86 | 766.53 | 862.27 | 406.68 |
Asset Writedown | -654.96 | -654.96 | -13,486 | -14,494 | -21,822 | -24,360 |
Pretax Income | 51,793 | 47,629 | 46,736 | 14,873 | 26,811 | 14,582 |
Income Tax Expense | 7,966 | 12,644 | 11,324 | 7,222 | 15,212 | 11,615 |
Earnings From Continuing Operations | 43,827 | 34,985 | 35,412 | 7,651 | 11,599 | 2,968 |
Net Income to Company | 43,827 | 34,985 | 35,412 | 7,651 | 11,599 | 2,968 |
Minority Interest in Earnings | -16,427 | -12,984 | -17,243 | -11,969 | -18,616 | -14,671 |
Net Income | 27,400 | 22,000 | 18,170 | -4,318 | -7,017 | -11,703 |
Net Income to Common | 27,400 | 22,000 | 18,170 | -4,318 | -7,017 | -11,703 |
Net Income Growth | 79.84% | 21.08% | - | - | - | - |
Shares Outstanding (Basic) | 25 | 25 | 25 | 25 | 25 | 25 |
Shares Outstanding (Diluted) | 25 | 25 | 25 | 25 | 25 | 25 |
Shares Change (YoY) | 0.14% | - | - | - | -0.93% | -1.89% |
EPS (Basic) | 1109.93 | 891.81 | 736.53 | -175.05 | -284.43 | -470.00 |
EPS (Diluted) | 1109.93 | 891.81 | 736.53 | -175.05 | -284.43 | -470.00 |
EPS Growth | 79.60% | 21.08% | - | - | - | - |
Free Cash Flow | -16,995 | -71,791 | 18,079 | 29,754 | -8,597 | 24,902 |
Free Cash Flow Per Share | -688.46 | -2910.16 | 732.84 | 1206.14 | -348.49 | 1000.04 |
Dividend Per Share | 120.000 | 120.000 | 150.000 | 120.000 | 120.000 | 100.000 |
Dividend Growth | -20.00% | -20.00% | 25.00% | - | 20.00% | -33.33% |
Gross Margin | 10.49% | 9.76% | 9.29% | 8.59% | 9.89% | 11.98% |
Operating Margin | 3.99% | 3.05% | 3.64% | 3.01% | 4.69% | 5.29% |
Profit Margin | 2.27% | 1.88% | 1.52% | -0.39% | -0.70% | -1.48% |
Free Cash Flow Margin | -1.41% | -6.14% | 1.52% | 2.72% | -0.86% | 3.15% |
EBITDA | 82,583 | 66,342 | 73,418 | 63,587 | 79,125 | 79,983 |
EBITDA Margin | 6.83% | 5.68% | 6.16% | 5.81% | 7.93% | 10.13% |
D&A For EBITDA | 34,327 | 30,720 | 30,119 | 30,666 | 32,336 | 38,262 |
EBIT | 48,256 | 35,622 | 43,299 | 32,921 | 46,788 | 41,721 |
EBIT Margin | 3.99% | 3.05% | 3.64% | 3.01% | 4.69% | 5.29% |
Effective Tax Rate | 15.38% | 26.55% | 24.23% | 48.56% | 56.74% | 79.65% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.