DY Corporation (KRX:013570)
South Korea · Delayed Price · Currency is KRW 4,120.00
-60.00 (-1.44%)
At close: Sep 18, 2026
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 | 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 | 1,316,255 | 1,244,837 | 1,168,278 | 1,191,171 | 1,094,817 | 998,350 |
Other Revenue | 0 | - | -0 | - | -0 | -0 |
| 1,316,255 | 1,244,837 | 1,168,278 | 1,191,171 | 1,094,817 | 998,350 | |
Revenue Growth | 11.01% | 6.55% | -1.92% | 8.80% | 9.66% | 26.46% |
Cost of Revenue | 1,171,863 | 1,115,276 | 1,054,219 | 1,080,524 | 1,000,766 | 899,593 |
Gross Profit | 144,392 | 129,561 | 114,059 | 110,648 | 94,051 | 98,757 |
Selling, General & Admin | 84,916 | 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 | 1,093 | 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 | 95,055 | 81,505 | 78,437 | 67,349 | 61,130 | 51,968 |
Operating Income | 49,337 | 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) | 18,618 | 2,448 | -768.32 | 19,145 | -1,277 | -2,489 |
EBT Excluding Unusual Items | 56,606 | 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 | 57,479 | 40,027 | 47,629 | 46,736 | 14,873 | 26,811 |
Income Tax Expense | 16,698 | 10,009 | 12,644 | 11,324 | 7,222 | 15,212 |
Earnings From Continuing Operations | 40,780 | 30,018 | 34,985 | 35,412 | 7,651 | 11,599 |
Minority Interest in Earnings | -18,232 | -15,962 | -12,984 | -17,243 | -11,969 | -18,616 |
Net Income | 22,548 | 14,056 | 22,000 | 18,170 | -4,318 | -7,017 |
Net Income to Common | 22,548 | 14,056 | 22,000 | 18,170 | -4,318 | -7,017 |
Net Income Growth | 29.93% | -36.11% | 21.08% | - | - | - |
Shares Outstanding (Basic) | 25 | 25 | 25 | 25 | 25 | 25 |
Shares Outstanding (Diluted) | 25 | 25 | 25 | 25 | 25 | 25 |
Shares Change | 3.24% | -0.03% | - | - | - | -0.93% |
EPS (Basic) | 885.10 | 569.96 | 891.81 | 736.53 | -175.05 | -284.43 |
EPS (Diluted) | 885.10 | 569.96 | 891.81 | 736.53 | -175.05 | -284.43 |
EPS Growth | 25.86% | -36.09% | 21.08% | - | - | - |
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 | -1,406 | -19,590 | -71,791 | 18,079 | 29,754 | -8,597 |
Free Cash Flow Per Share | -55.17 | -794.35 | -2910.16 | 732.84 | 1206.14 | -348.49 |
Dividend Per Share | 170.000 | 170.000 | 120.000 | 150.000 | 120.000 | 120.000 |
Dividend Growth | 41.67% | 41.67% | -20.00% | 25.00% | 0% | 20.00% |
Gross Margin | 10.97% | 10.41% | 9.76% | 9.29% | 8.59% | 9.89% |
Operating Margin | 3.75% | 3.86% | 3.05% | 3.64% | 3.01% | 4.69% |
Profit Margin | 1.71% | 1.13% | 1.88% | 1.52% | -0.39% | -0.70% |
Free Cash Flow Margin | -0.11% | -1.57% | -6.14% | 1.52% | 2.72% | -0.86% |
EBITDA | 88,904 | 84,376 | 66,342 | 73,418 | 63,587 | 79,125 |
EBITDA Margin | 6.75% | 6.78% | 5.68% | 6.16% | 5.81% | 7.93% |
D&A For EBITDA | 39,567 | 36,320 | 30,720 | 30,119 | 30,666 | 32,336 |
EBIT | 49,337 | 48,056 | 35,622 | 43,299 | 32,921 | 46,788 |
EBIT Margin | 3.75% | 3.86% | 3.05% | 3.64% | 3.01% | 4.69% |
Effective Tax Rate | 29.05% | 25.00% | 26.55% | 24.23% | 48.56% | 56.74% |