DY Corporation (KRX:013570)
South Korea · Delayed Price · Currency is KRW 3,795.00
+160.00 (4.40%)
Jun 9, 2026, 3:30 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 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 | 1,264,102 | 1,244,837 | 1,168,278 | 1,191,171 | 1,094,817 | 998,350 |
Other Revenue | - | - | -0 | - | -0 | -0 |
| 1,264,102 | 1,244,837 | 1,168,278 | 1,191,171 | 1,094,817 | 998,350 | |
Revenue Growth (YoY) | 6.64% | 6.55% | -1.92% | 8.80% | 9.66% | 26.46% |
Cost of Revenue | 1,132,960 | 1,115,276 | 1,054,219 | 1,080,524 | 1,000,766 | 899,593 |
Gross Profit | 131,142 | 129,561 | 114,059 | 110,648 | 94,051 | 98,757 |
Selling, General & Admin | 79,621 | 71,367 | 69,258 | 59,885 | 53,568 | 45,890 |
Research & Development | 3,965 | 3,965 | 2,959 | 2,188 | 1,768 | 686.77 |
Amortization of Goodwill & Intangibles | 1,205 | 1,093 | 1,215 | 1,315 | 1,464 | 1,524 |
Other Operating Expenses | 2,332 | 2,332 | 2,485 | 1,886 | 2,055 | 1,864 |
Operating Expenses | 91,294 | 81,505 | 78,437 | 67,349 | 61,130 | 51,968 |
Operating Income | 39,847 | 48,056 | 35,622 | 43,299 | 32,921 | 46,788 |
Interest Expense | -8,973 | -8,973 | -8,815 | -8,297 | -5,723 | -3,765 |
Interest & Investment Income | 2,512 | 2,512 | 3,140 | 3,068 | 2,229 | 1,775 |
Earnings From Equity Investments | - | - | - | - | -408 | - |
Currency Exchange Gain (Loss) | -4,889 | -4,889 | 16,833 | 1,615 | 903.35 | 5,460 |
Other Non Operating Income (Expenses) | 7,786 | 2,448 | -768.32 | 19,145 | -1,277 | -2,489 |
EBT Excluding Unusual Items | 36,283 | 39,154 | 46,010 | 58,830 | 28,644 | 47,771 |
Gain (Loss) on Sale of Investments | - | - | - | 506.66 | -43.5 | - |
Gain (Loss) on Sale of Assets | 864.93 | 864.93 | 2,273 | 885.86 | 766.53 | 862.27 |
Asset Writedown | 8.27 | 8.27 | -654.96 | -13,486 | -14,494 | -21,822 |
Pretax Income | 37,156 | 40,027 | 47,629 | 46,736 | 14,873 | 26,811 |
Income Tax Expense | 12,861 | 10,009 | 12,644 | 11,324 | 7,222 | 15,212 |
Earnings From Continuing Operations | 24,295 | 30,018 | 34,985 | 35,412 | 7,651 | 11,599 |
Minority Interest in Earnings | -15,434 | -15,962 | -12,984 | -17,243 | -11,969 | -18,616 |
Net Income | 8,860 | 14,056 | 22,000 | 18,170 | -4,318 | -7,017 |
Net Income to Common | 8,860 | 14,056 | 22,000 | 18,170 | -4,318 | -7,017 |
Net Income Growth | -65.11% | -36.11% | 21.08% | - | - | - |
Shares Outstanding (Basic) | 25 | 25 | 25 | 25 | 25 | 25 |
Shares Outstanding (Diluted) | 25 | 25 | 25 | 25 | 25 | 25 |
Shares Change (YoY) | 1.72% | -0.01% | -0.02% | - | - | -0.93% |
EPS (Basic) | 353.29 | 569.96 | 892.00 | 736.53 | -175.05 | -284.43 |
EPS (Diluted) | 353.29 | 569.96 | 892.00 | 736.53 | -175.05 | -284.43 |
EPS Growth | -65.70% | -36.10% | 21.11% | - | - | - |
Free Cash Flow | -23,847 | -19,590 | -71,791 | 18,079 | 29,754 | -8,597 |
Free Cash Flow Per Share | -950.87 | -794.35 | -2910.79 | 732.84 | 1206.14 | -348.49 |
Dividend Per Share | - | - | - | 150.000 | 120.000 | 120.000 |
Dividend Growth | - | - | - | 25.00% | - | 20.00% |
Gross Margin | 10.37% | 10.41% | 9.76% | 9.29% | 8.59% | 9.89% |
Operating Margin | 3.15% | 3.86% | 3.05% | 3.64% | 3.01% | 4.69% |
Profit Margin | 0.70% | 1.13% | 1.88% | 1.52% | -0.39% | -0.70% |
Free Cash Flow Margin | -1.89% | -1.57% | -6.14% | 1.52% | 2.72% | -0.86% |
EBITDA | 77,703 | 84,376 | 66,342 | 73,418 | 63,587 | 79,125 |
EBITDA Margin | 6.15% | 6.78% | 5.68% | 6.16% | 5.81% | 7.93% |
D&A For EBITDA | 37,855 | 36,320 | 30,720 | 30,119 | 30,666 | 32,336 |
EBIT | 39,847 | 48,056 | 35,622 | 43,299 | 32,921 | 46,788 |
EBIT Margin | 3.15% | 3.86% | 3.05% | 3.64% | 3.01% | 4.69% |
Effective Tax Rate | 34.61% | 25.00% | 26.55% | 24.23% | 48.56% | 56.74% |