Model Solution Co., Ltd. (KOSDAQ:417970)
South Korea · Delayed Price · Currency is KRW 11,670
-10 (-0.09%)
At close: Aug 14, 2026
Model Solution Ratios and Metrics
Market cap in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 13, 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 |
| 74,649 | 167,594 | 56,931 | 97,294 | 112,582 | - | |
Market Cap Growth | 7.76% | 194.38% | -41.49% | -13.58% | - | - |
Enterprise Value | 41,601 | 136,000 | 27,442 | 77,695 | 87,950 | - |
Last Close Price | 11670.00 | 25819.90 | 8770.88 | 14637.63 | 16892.65 | - |
PE Ratio | 10.93 | 24.54 | 10.77 | 38.90 | 17.94 | - |
PS Ratio | 0.98 | 2.19 | 0.84 | 1.50 | 1.67 | - |
PB Ratio | 1.03 | 2.32 | 0.85 | 1.58 | 1.84 | - |
P/TBV Ratio | 1.05 | 2.37 | 0.86 | 1.60 | 1.86 | - |
P/FCF Ratio | 35.26 | 79.16 | 4.01 | 89.18 | - | - |
P/OCF Ratio | 26.55 | 59.60 | 3.57 | 19.23 | 89.75 | - |
EV/Sales Ratio | 0.54 | 1.78 | 0.40 | 1.20 | 1.31 | - |
EV/EBITDA Ratio | 3.29 | 10.69 | 3.23 | 12.40 | 7.71 | - |
EV/EBIT Ratio | 5.19 | 16.85 | 6.55 | 35.63 | 11.15 | - |
EV/FCF Ratio | 19.65 | 64.24 | 1.93 | 71.22 | - | - |
Debt / Equity Ratio | 0.18 | 0.18 | 0.21 | 0.25 | 0.26 | 0.46 |
Debt / EBITDA Ratio | 1.01 | 1.01 | 1.64 | 2.43 | 1.36 | 1.09 |
Debt / FCF Ratio | 6.07 | 6.07 | 0.99 | 13.98 | - | 1.53 |
Net Debt / Equity Ratio | -0.46 | -0.46 | -0.50 | -0.33 | -0.36 | -0.13 |
Net Debt / EBITDA Ratio | -2.60 | -2.60 | -3.95 | -3.23 | -1.95 | -0.32 |
Net Debt / FCF Ratio | -15.61 | -15.61 | -2.37 | -18.56 | 6.71 | -0.45 |
Asset Turnover | 0.82 | 0.82 | 0.78 | 0.74 | 0.98 | 1.36 |
Inventory Turnover | 9.77 | 9.77 | 10.25 | 11.24 | 11.36 | 12.12 |
Quick Ratio | 2.64 | 2.64 | 2.66 | 2.53 | 4.13 | 2.41 |
Current Ratio | 2.93 | 2.93 | 2.93 | 2.80 | 4.52 | 2.97 |
Return on Equity (ROE) | 9.82% | 9.82% | 8.24% | 4.08% | 14.30% | 30.75% |
Return on Assets (ROA) | 5.37% | 5.37% | 2.98% | 1.56% | 7.17% | 12.41% |
Return on Invested Capital (ROIC) | 16.79% | 18.05% | 9.64% | 3.93% | 19.63% | 31.75% |
Return on Capital Employed (ROCE) | 11.10% | 11.10% | 6.10% | 3.40% | 10.40% | 23.00% |
Earnings Yield | 9.15% | 4.08% | 9.29% | 2.57% | 5.57% | - |
FCF Yield | 2.84% | 1.26% | 24.92% | 1.12% | -2.94% | - |
Payout Ratio | 19.67% | 19.67% | 4.84% | 76.72% | - | 46.20% |
Buyback Yield / Dilution | -0.03% | -0.03% | 0.03% | -13.64% | -4.89% | - |