Kyung Dong Navien Co., Ltd. (KRX:009450)
South Korea
· Delayed Price · Currency is KRW 58,900
+200 (0.34%)
At close: Dec 5, 2025
Kyung Dong Navien 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 | 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 | 2015 - 2019 |
| Operating Revenue | 1,463,847 | 1,353,879 | 1,204,313 | 1,160,861 | 1,102,947 | 873,409 | Upgrade
|
| Other Revenue | - | -0 | -0 | -0 | -0 | - | Upgrade
|
| Revenue | 1,463,847 | 1,353,879 | 1,204,313 | 1,160,861 | 1,102,947 | 873,409 | Upgrade
|
| Revenue Growth (YoY) | 10.16% | 12.42% | 3.74% | 5.25% | 26.28% | 12.80% | Upgrade
|
| Cost of Revenue | 856,800 | 758,087 | 703,948 | 703,332 | 691,723 | 543,091 | Upgrade
|
| Gross Profit | 607,047 | 595,792 | 500,364 | 457,529 | 411,224 | 330,318 | Upgrade
|
| Selling, General & Admin | 428,601 | 422,208 | 344,902 | 350,238 | 310,607 | 235,755 | Upgrade
|
| Research & Development | 18,411 | 16,648 | 13,519 | 14,779 | 12,847 | 10,151 | Upgrade
|
| Amortization of Goodwill & Intangibles | 4,253 | 3,148 | 2,550 | 2,009 | 1,775 | 1,520 | Upgrade
|
| Other Operating Expenses | 10,815 | 9,836 | 8,620 | 8,136 | 7,078 | 5,215 | Upgrade
|
| Operating Expenses | 474,685 | 464,769 | 394,454 | 397,758 | 346,928 | 263,220 | Upgrade
|
| Operating Income | 132,362 | 131,023 | 105,911 | 59,771 | 64,296 | 67,099 | Upgrade
|
| Interest Expense | -8,951 | -7,740 | -9,347 | -7,336 | -3,334 | -3,954 | Upgrade
|
| Interest & Investment Income | 3,566 | 3,186 | 3,459 | 1,880 | 1,087 | 574.75 | Upgrade
|
| Currency Exchange Gain (Loss) | 26,391 | 26,441 | 1,888 | 18,423 | 18,518 | -14,214 | Upgrade
|
| Other Non Operating Income (Expenses) | -1,776 | 41.31 | 7,747 | 3,747 | -2,924 | 2,818 | Upgrade
|
| EBT Excluding Unusual Items | 151,593 | 152,951 | 109,657 | 76,484 | 77,643 | 52,323 | Upgrade
|
| Gain (Loss) on Sale of Investments | -43.95 | -38.59 | 9.25 | 3.64 | 1.8 | 3.25 | Upgrade
|
| Gain (Loss) on Sale of Assets | -376.87 | -155.93 | -725.01 | -278.21 | 24,406 | 48.19 | Upgrade
|
| Asset Writedown | -1 | -1 | -1,649 | -3,485 | - | - | Upgrade
|
| Pretax Income | 151,171 | 152,756 | 107,292 | 72,724 | 102,051 | 52,375 | Upgrade
|
| Income Tax Expense | 31,464 | 28,415 | 24,143 | 19,142 | 21,393 | 10,737 | Upgrade
|
| Earnings From Continuing Operations | 119,706 | 124,341 | 83,149 | 53,582 | 80,658 | 41,637 | Upgrade
|
| Net Income | 119,706 | 124,341 | 83,149 | 53,582 | 80,658 | 41,637 | Upgrade
|
| Net Income to Common | 119,706 | 124,341 | 83,149 | 53,582 | 80,658 | 41,637 | Upgrade
|
| Net Income Growth | 22.12% | 49.54% | 55.18% | -33.57% | 93.72% | 49.48% | Upgrade
|
| Shares Outstanding (Basic) | 14 | 14 | 14 | 14 | 14 | 13 | Upgrade
|
| Shares Outstanding (Diluted) | 14 | 14 | 14 | 14 | 14 | 13 | Upgrade
|
| Shares Change (YoY) | -0.01% | - | - | 5.68% | 7.12% | 1.14% | Upgrade
|
| EPS (Basic) | 8283.32 | 8603.16 | 5753.07 | 3707.37 | 5897.51 | 3261.06 | Upgrade
|
| EPS (Diluted) | 8283.32 | 8603.16 | 5753.07 | 3707.37 | 5897.51 | 3261.06 | Upgrade
|
| EPS Growth | 22.14% | 49.54% | 55.18% | -37.14% | 80.85% | 47.79% | Upgrade
|
| Free Cash Flow | -53,115 | -41,828 | 138,611 | -44,461 | 21,262 | 18,963 | Upgrade
|
| Free Cash Flow Per Share | -3675.39 | -2894.07 | 9590.49 | -3076.27 | 1554.62 | 1485.17 | Upgrade
|
| Dividend Per Share | 650.000 | 650.000 | 550.000 | 500.000 | 450.000 | 350.000 | Upgrade
|
| Dividend Growth | 18.18% | 18.18% | 10.00% | 11.11% | 28.57% | 16.67% | Upgrade
|
| Gross Margin | 41.47% | 44.01% | 41.55% | 39.41% | 37.28% | 37.82% | Upgrade
|
| Operating Margin | 9.04% | 9.68% | 8.79% | 5.15% | 5.83% | 7.68% | Upgrade
|
| Profit Margin | 8.18% | 9.18% | 6.90% | 4.62% | 7.31% | 4.77% | Upgrade
|
| Free Cash Flow Margin | -3.63% | -3.09% | 11.51% | -3.83% | 1.93% | 2.17% | Upgrade
|
| EBITDA | 183,883 | 178,396 | 152,462 | 104,660 | 102,805 | 99,207 | Upgrade
|
| EBITDA Margin | 12.56% | 13.18% | 12.66% | 9.02% | 9.32% | 11.36% | Upgrade
|
| D&A For EBITDA | 51,521 | 47,373 | 46,551 | 44,889 | 38,509 | 32,108 | Upgrade
|
| EBIT | 132,362 | 131,023 | 105,911 | 59,771 | 64,296 | 67,099 | Upgrade
|
| EBIT Margin | 9.04% | 9.68% | 8.79% | 5.15% | 5.83% | 7.68% | Upgrade
|
| Effective Tax Rate | 20.81% | 18.60% | 22.50% | 26.32% | 20.96% | 20.50% | Upgrade
|
| Advertising Expenses | - | 54,951 | 43,865 | 44,931 | 43,447 | 35,037 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.