Pan Ocean Co., Ltd.

Pan Ocean Co., Ltd.

KKRX:028670
6,200.00
KRW
-120.00
(-1.90%)
633.26EPS
7.48P/E
2.53TMarket Cap
Nov 05Next Earn
Pan Ocean Co., Ltd.
KRX:028670
(Korea Stock Exchange)

Recent

price

6,200.00

P/E

ratio

7.48

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
KRW
395,035.76
350,593.42
330,790.95
222,913.71
18,629.6
4,714.38
3,522.85
4,376.66
4,989.7
4,614.7
4,668.9
8,638.84
12,014.12
8,151
9,662.5
10,166.15
11,537.64
Revenue per Share
4,787.5
-1,390.92
-28,407.19
-158,759.27
8,900
118
184
268
285
284
173
1,028
1,267
458
502
564
633.26
Basic EPS, GAAP
-21,385.02
-44,949.99
-22,499.43
1,668.68
3,905.15
646.84
280.57
287.75
191.55
350.46
336.44
811.49
1,992.77
811.54
542.55
899.06
1,101.12
Free Cash Flow per Basic Share
1,250.14
1,250
999.97
- -
25
- -
- -
- -
- -
- -
- -
50.02
100.03
149.86
85.06
120.02
- -
Dividend per Share
148,258.94
147,798.95
108,086.71
2,406.13
8,281.08
4,588.21
4,754.32
4,469.33
4,945.64
5,399.53
5,250.3
6,728.47
8,404.15
8,817.1
10,575.58
10,706.71
11,825.57
Book Value per Share
146,597.8
144,963.45
106,046.96
2,310.93
8,248.29
4,571.98
4,735.11
4,451.34
4,929.53
5,384.96
5,237.88
6,716.4
8,390.69
8,797.1
10,555.6
10,687.49
11,668.12
Tangible Book Value per Share
16
16
16
12
88
386
532
534
535
535
535
534
534
535
534
534
535
Basic Weighted Avg Shares
6,469,345
5,742,168
5,417,846
2,682,024
1,645,571
1,819,313
1,873,986
2,336,240
2,668,353
2,467,891
2,497,159
4,616,107
6,420,312
4,360,982
5,161,218
5,432,888
6,168,383
Sales/Revenue/Turnover
1.24
-2.34
-4.72
-8.28
13.12
12.61
9.71
8.35
7.64
8.35
8.9
12.37
12.15
8.76
9.22
8.94
9.53
Operating Margin (%)
124,737
148,495
185,707
208,634
159,092
162,905
168,999
167,963
168,373
202,835
227,665
360,390
666,302
490,261
469,054
520,676
- -
Depreciation Expense
78,403
-22,781
-465,266
-1,910,139
786,146
45,537
97,879
143,057
152,410
151,880
92,529
549,305
677,081
245,041
268,143
301,407
338,563
Net Income, GAAP
8.05
- -
- -
- -
0.11
1.72
2.07
1.33
0.23
0.36
1.34
0.19
1.58
1.39
4.94
5.28
4.75
Effective Tax Rate (%)
1.21
-0.4
-8.59
-71.22
47.77
2.5
5.22
6.12
5.71
6.15
3.71
11.9
10.55
5.62
5.2
5.55
5.49
Profit Margin (%)
842,256
373,098
-911,290
-128,279
182,277
127,137
49,420
67,756
21,652
-29,577
58,222
209,302
607,444
463,294
744,945
487,919
134,466
Working Capital
2,387,436
2,985,874
3,085,519
1,825,636
1,507,706
1,246,829
1,194,852
902,462
746,091
816,632
1,224,250
1,712,845
1,807,897
1,830,558
3,322,121
3,740,368
4,225,213
LT Debt
2,435,423
2,428,825
1,778,940
240,914
1,422,581
2,431,439
2,565,860
2,409,752
2,660,437
2,899,531
2,806,652
3,596,837
4,492,604
4,713,351
5,653,383
5,723,482
6,321,587
Total Equity
1.89
- -
- -
- -
7.79
6.42
4.14
5
5.5
5.28
5.28
11.32
12.29
5.45
5.38
4.73
5.3
Return on Invested Capital (%)
2.7
- -
- -
- -
32
3.37
3.53
5.08
5.67
5.31
3.2
11.71
11.87
5.23
4.75
5.12
3.19
Return on Capital (%)
3.23
-0.94
-22.2
-190.73
95.06
2.38
3.96
5.8
6.06
5.49
3.25
17.16
16.74
5.32
5.17
5.3
5.82
Return on Common Equity (%)

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
745,910
791,671
1,067,629
LT Borrowings
204,969
258,849
304,348
LT Finance Leases
3,535,399
3,780,712
3,920,865
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
535
535
535
Market Capitalization
2,058,093
2,616,718
2,531,187

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
1,854,075
2,090,642
2,358,541
Cash, Cash Equivalents & STI
1,037,558
1,232,220
1,308,938
Accounts Receivable, Net
259,580
218,302
283,895
Inventories
115,123
135,106
164,777
Total Current Liabilities
1,366,156
1,503,213
2,224,075
Payables & Accruals
- -
- -
- -
ST Debt
745,910
791,671
1,067,629
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
9.48%
15.83%
1.24%
Free Cash Flow
26.82%
51.97%
65.79%
Net Income, GAAP
60.32%
94.99%
12.41%
Sales/Revenue/Turnover
15.1%
23.09%
5.26%
Total Cash Common Dividend
- -
- -
41.17%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
975,515
1,233,427
1,276,787
1,675,489
5,161,218
2025
1,393,446
1,293,649
1,269,455
1,476,338
5,432,888
2026
1,508,925
1,913,665
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
113
205
245
-61.51
502
2025
135
229
108.37
91.04
564
2026
176.81
257
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
85.06
2025
- -
- -
- -
- -
120.02
2026
- -
- -
- -
- -
- -
Business
Pan Ocean Co., Ltd. (028670.KS) operates as a global shipping company providing marine transportation services, including dry bulk carriers, container ships, tankers, LNG carriers, and heavy lift vessels; it also engages in grain trading and logistics. The company offers break bulk liner services for steel, coal, wood, equipment, and machinery cargoes; tramper services for dry bulk cargo such as iron ore, coal, grain, sugar, logs, minerals, fertilizers, and scrap metal; large bulker services for coal and iron ore; container services; tanker services for crude oil, gasoline, gas oil, jet oil, oil and fats, petrochemicals including benzene, toluene, xylene, base oil, and caustic soda; liquefied natural gas carrier services; heavy lifter services for offshore wind components, machinery, and modules; and tug boats, drill ships, barges, and ocean platforms. Founded in 1966 and headquartered in Seoul, South Korea, Pan Ocean conducts operations worldwide with subsidiaries in markets including China, Japan, Singapore, and Brazil; it functions as a subsidiary of Harim Holdings Co., Ltd. and targets industries such as oil and gas, raw materials, chemicals, automotive suppliers, food and beverage, steel companies, power plants, and resource development firms. In recent developments, Pan Ocean secures long-term iron ore transport contracts valued over US$340 million with Hyundai Glovis (US$180 million, Australia to South Korea, commencing April 2025 through September 2032) and Vale (US$160 million, Brazil to China and other destinations, April 2025 through September 2030), deploying dedicated ore carriers; it expands its wet bulk segment by ordering two additional 300,000 DWT very large crude oil carriers (VLCCs) from HD Hyundai Heavy Industries and invests 350.5 billion won in constructing two more VLCCs. The company grows its fleet with six Ultramax newbuildings for delivery by 2028, secondhand acquisitions including two Capesize vessels, one ore carrier, and one Panamax in 2025, and secures time charter contracts for LNG carriers with Shell (seven years plus options), QatarEnergy, and KGL (12-15 years plus options); it also enhances grain trading synergies with parent Harim Group, targeting 3.12 million tons in sales for 2024. As of end-2024, Pan Ocean manages a fleet of 247 bulk carriers (owned and chartered-in, including 46 Capesize or larger) plus 43 vessels in tankers, containers, LNG, and heavy-lift sectors, while advancing agri-trading & logistics, LNG bunkering, and business diversification for stable growth.