MSC Co., Ltd. (KOSDAQ:009780)
South Korea
· Delayed Price · Currency is KRW 9,300.00
-230.00 (-2.41%)
Last updated: Jun 19, 2025
MSC Co., Ltd. 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 |
| Operating Revenue | 192,386 | 189,757 | 189,048 | 204,299 | 162,049 | 146,371 | Upgrade
|
| Other Revenue | - | - | -0 | -0 | -0 | - | Upgrade
|
| Revenue | 192,386 | 189,757 | 189,048 | 204,299 | 162,049 | 146,371 | Upgrade
|
| Revenue Growth (YoY) | 3.64% | 0.38% | -7.46% | 26.07% | 10.71% | -2.85% | Upgrade
|
| Cost of Revenue | 142,772 | 143,451 | 147,364 | 162,053 | 127,200 | 120,262 | Upgrade
|
| Gross Profit | 49,614 | 46,306 | 41,684 | 42,246 | 34,849 | 26,108 | Upgrade
|
| Selling, General & Admin | 17,033 | 16,913 | 16,565 | 16,203 | 12,332 | 12,114 | Upgrade
|
| Other Operating Expenses | 811.45 | 830.06 | 511.52 | 485.02 | 535.73 | 451.85 | Upgrade
|
| Operating Expenses | 18,792 | 18,788 | 17,981 | 17,564 | 14,042 | 13,233 | Upgrade
|
| Operating Income | 30,821 | 27,518 | 23,703 | 24,683 | 20,806 | 12,875 | Upgrade
|
| Interest Expense | -2,413 | -2,393 | -1,852 | -1,128 | -581.2 | -798.05 | Upgrade
|
| Interest & Investment Income | 833.63 | 694.9 | 643.53 | 551.7 | 73.43 | 98.75 | Upgrade
|
| Currency Exchange Gain (Loss) | 503.09 | 471.03 | -6.18 | 161.95 | 388.01 | 29.57 | Upgrade
|
| Other Non Operating Income (Expenses) | 20.83 | 147.95 | 306.61 | -163.88 | 116.02 | 155.67 | Upgrade
|
| EBT Excluding Unusual Items | 29,766 | 26,439 | 22,795 | 24,104 | 20,803 | 12,361 | Upgrade
|
| Gain (Loss) on Sale of Investments | 191.15 | 474.16 | 872.72 | 524.74 | 557.74 | 107.94 | Upgrade
|
| Gain (Loss) on Sale of Assets | 2.58 | 4.9 | -57.4 | -1,043 | 83.85 | 5.87 | Upgrade
|
| Asset Writedown | -135.86 | -133.32 | -183.74 | -13.65 | -1,170 | - | Upgrade
|
| Pretax Income | 29,823 | 26,785 | 23,427 | 23,573 | 20,274 | 12,475 | Upgrade
|
| Income Tax Expense | 5,700 | 5,021 | 4,959 | 5,448 | 4,886 | 3,535 | Upgrade
|
| Net Income | 24,124 | 21,764 | 18,467 | 18,125 | 15,388 | 8,940 | Upgrade
|
| Net Income to Common | 24,124 | 21,764 | 18,467 | 18,125 | 15,388 | 8,940 | Upgrade
|
| Net Income Growth | 36.26% | 17.85% | 1.89% | 17.78% | 72.14% | -22.97% | Upgrade
|
| Shares Outstanding (Basic) | 18 | 18 | 18 | 18 | 18 | 18 | Upgrade
|
| Shares Outstanding (Diluted) | 18 | 18 | 18 | 18 | 18 | 18 | Upgrade
|
| EPS (Basic) | 1370.68 | 1236.58 | 1049.28 | 1029.81 | 874.35 | 507.94 | Upgrade
|
| EPS (Diluted) | 1370.68 | 1236.58 | 1049.28 | 1029.81 | 874.35 | 507.94 | Upgrade
|
| EPS Growth | 36.26% | 17.85% | 1.89% | 17.78% | 72.14% | -22.97% | Upgrade
|
| Free Cash Flow | 31,260 | 26,717 | 14,997 | -10,781 | 17,100 | 4,981 | Upgrade
|
| Free Cash Flow Per Share | 1776.13 | 1518.00 | 852.10 | -612.56 | 971.60 | 283.02 | Upgrade
|
| Dividend Per Share | 110.000 | 110.000 | - | - | - | - | Upgrade
|
| Gross Margin | 25.79% | 24.40% | 22.05% | 20.68% | 21.50% | 17.84% | Upgrade
|
| Operating Margin | 16.02% | 14.50% | 12.54% | 12.08% | 12.84% | 8.80% | Upgrade
|
| Profit Margin | 12.54% | 11.47% | 9.77% | 8.87% | 9.50% | 6.11% | Upgrade
|
| Free Cash Flow Margin | 16.25% | 14.08% | 7.93% | -5.28% | 10.55% | 3.40% | Upgrade
|
| EBITDA | 37,778 | 34,506 | 29,785 | 30,680 | 27,170 | 19,365 | Upgrade
|
| EBITDA Margin | 19.64% | 18.19% | 15.75% | 15.02% | 16.77% | 13.23% | Upgrade
|
| D&A For EBITDA | 6,956 | 6,988 | 6,082 | 5,997 | 6,363 | 6,491 | Upgrade
|
| EBIT | 30,821 | 27,518 | 23,703 | 24,683 | 20,806 | 12,875 | Upgrade
|
| EBIT Margin | 16.02% | 14.50% | 12.54% | 12.08% | 12.84% | 8.80% | Upgrade
|
| Effective Tax Rate | 19.11% | 18.75% | 21.17% | 23.11% | 24.10% | 28.34% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.