Shinsegae International Co., Ltd. (KRX:031430)
South Korea
· Delayed Price · Currency is KRW 10,850
-10 (-0.09%)
Last updated: Jun 5, 2025
Shinsegae International 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Other Revenue | - | - | - | - | -0 | 0 | Upgrade
|
| Revenue | 1,303,376 | 1,308,634 | 1,354,327 | 1,553,877 | 1,450,779 | 1,325,500 | Upgrade
|
| Revenue Growth (YoY) | -3.57% | -3.37% | -12.84% | 7.11% | 9.45% | -6.98% | Upgrade
|
| Cost of Revenue | 500,813 | 504,505 | 529,898 | 611,478 | 596,374 | 581,666 | Upgrade
|
| Gross Profit | 802,563 | 804,129 | 824,429 | 942,399 | 854,404 | 743,834 | Upgrade
|
| Selling, General & Admin | 715,704 | 711,700 | 707,725 | 762,791 | 693,595 | 646,014 | Upgrade
|
| Research & Development | 4,322 | 3,872 | 3,678 | 3,898 | 3,152 | - | Upgrade
|
| Other Operating Expenses | 3,120 | 3,116 | 3,061 | 3,135 | 2,640 | - | Upgrade
|
| Operating Expenses | 782,244 | 777,289 | 775,693 | 827,129 | 762,429 | 710,072 | Upgrade
|
| Operating Income | 20,320 | 26,840 | 48,736 | 115,270 | 91,975 | 33,762 | Upgrade
|
| Interest Expense | -10,976 | -10,847 | -8,872 | -5,615 | -6,688 | -10,072 | Upgrade
|
| Interest & Investment Income | 3,316 | 4,317 | 4,487 | 2,153 | 973.46 | 1,126 | Upgrade
|
| Earnings From Equity Investments | 14,406 | 14,972 | 15,959 | 16,380 | 15,584 | 12,527 | Upgrade
|
| Currency Exchange Gain (Loss) | -9,322 | -12,737 | -1,183 | -4,887 | -4,433 | 15,506 | Upgrade
|
| Other Non Operating Income (Expenses) | 7,355 | 10,756 | 3,810 | 12,229 | 9,130 | -8,781 | Upgrade
|
| EBT Excluding Unusual Items | 25,098 | 33,300 | 62,937 | 135,530 | 106,541 | 44,068 | Upgrade
|
| Gain (Loss) on Sale of Investments | 2,790 | 2,790 | 743.13 | 7,192 | 7,280 | 15,371 | Upgrade
|
| Gain (Loss) on Sale of Assets | -4,341 | -4,532 | -2,536 | -5,665 | -7,183 | -6,212 | Upgrade
|
| Asset Writedown | - | - | - | -330 | -1,230 | -220.89 | Upgrade
|
| Pretax Income | 23,547 | 31,558 | 61,144 | 136,727 | 105,408 | 53,006 | Upgrade
|
| Income Tax Expense | -1,043 | -1,118 | 21,495 | 17,935 | 22,779 | 2,048 | Upgrade
|
| Earnings From Continuing Operations | 24,590 | 32,676 | 39,649 | 118,792 | 82,629 | 50,958 | Upgrade
|
| Minority Interest in Earnings | -55.33 | -173.61 | -437.07 | -516.38 | -533.03 | -41.04 | Upgrade
|
| Net Income | 24,535 | 32,502 | 39,212 | 118,276 | 82,096 | 50,917 | Upgrade
|
| Net Income to Common | 24,535 | 32,502 | 39,212 | 118,276 | 82,096 | 50,917 | Upgrade
|
| Net Income Growth | -42.76% | -17.11% | -66.85% | 44.07% | 61.23% | -31.17% | Upgrade
|
| Shares Outstanding (Basic) | 35 | 35 | 36 | 36 | 36 | 36 | Upgrade
|
| Shares Outstanding (Diluted) | 35 | 35 | 36 | 36 | 36 | 36 | Upgrade
|
| Shares Change (YoY) | -2.65% | -2.02% | - | - | - | - | Upgrade
|
| EPS (Basic) | 706.09 | 929.16 | 1098.38 | 3313.05 | 2299.61 | 1426.25 | Upgrade
|
| EPS (Diluted) | 706.09 | 929.16 | 1098.38 | 3313.05 | 2299.61 | 1426.25 | Upgrade
|
| EPS Growth | -41.21% | -15.41% | -66.85% | 44.07% | 61.23% | -31.17% | Upgrade
|
| Free Cash Flow | -14,925 | -6,365 | 86,748 | 73,113 | 120,136 | 64,950 | Upgrade
|
| Free Cash Flow Per Share | -429.53 | -181.96 | 2429.91 | 2048.00 | 3365.14 | 1819.34 | Upgrade
|
| Dividend Per Share | - | - | 400.000 | 500.000 | 300.000 | 220.000 | Upgrade
|
| Dividend Growth | - | - | -20.00% | 66.67% | 36.36% | - | Upgrade
|
| Gross Margin | 61.58% | 61.45% | 60.87% | 60.65% | 58.89% | 56.12% | Upgrade
|
| Operating Margin | 1.56% | 2.05% | 3.60% | 7.42% | 6.34% | 2.55% | Upgrade
|
| Profit Margin | 1.88% | 2.48% | 2.90% | 7.61% | 5.66% | 3.84% | Upgrade
|
| Free Cash Flow Margin | -1.15% | -0.49% | 6.40% | 4.71% | 8.28% | 4.90% | Upgrade
|
| EBITDA | 79,463 | 85,435 | 107,927 | 172,597 | 154,965 | 97,817 | Upgrade
|
| EBITDA Margin | 6.10% | 6.53% | 7.97% | 11.11% | 10.68% | 7.38% | Upgrade
|
| D&A For EBITDA | 59,144 | 58,595 | 59,191 | 57,328 | 62,990 | 64,056 | Upgrade
|
| EBIT | 20,320 | 26,840 | 48,736 | 115,270 | 91,975 | 33,762 | Upgrade
|
| EBIT Margin | 1.56% | 2.05% | 3.60% | 7.42% | 6.34% | 2.55% | Upgrade
|
| Effective Tax Rate | - | - | 35.15% | 13.12% | 21.61% | 3.86% | Upgrade
|
| Advertising Expenses | - | 61,483 | 58,478 | 73,639 | 51,802 | 41,282 | Upgrade
|
Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.