Mirae Asset Securities Co., Ltd. (KRX:006800)
South Korea · Delayed Price · Currency is KRW 33,200
+200 (0.61%)
At close: Sep 3, 2026
Mirae Asset Securities Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Interest and Dividend Income | 6,855,860 | 6,653,499 | 6,162,698 | 4,566,220 | 2,438,136 | 1,640,085 |
Total Interest Expense | 5,790,403 | 5,704,046 | 5,420,668 | 3,949,032 | 1,672,214 | 552,720 |
Net Interest Income | 1,065,456 | 949,453 | 742,030 | 617,188 | 765,922 | 1,087,365 |
Brokerage Commission | 2,354,132 | 1,637,193 | 1,061,301 | 926,363 | 976,811 | 1,322,957 |
Asset Management Fee | 179,125 | 129,437 | 93,770 | 72,622 | 75,552 | 94,740 |
Underwriting & Investment Banking Fee | 71,326 | 84,137 | 63,464 | 60,475 | 93,120 | 112,921 |
Gain on Sale of Investments (Rev) | 22,084,574 | 7,426,694 | 2,825,985 | 2,985,763 | 1,664,134 | 2,228,665 |
Other Revenue | 17,316,315 | 10,939,580 | 10,060,167 | 9,877,562 | 11,773,619 | 6,409,657 |
Revenue Before Loan Losses | 43,007,303 | 21,166,494 | 14,846,717 | 14,539,973 | 15,349,158 | 11,256,306 |
Provision for Loan Losses | 8,802 | 52,547 | 31,328 | 97,048 | 49,834 | 9,983 |
| 42,998,500 | 21,113,947 | 14,815,389 | 14,442,925 | 15,299,324 | 11,246,323 | |
Revenue Growth | 159.24% | 42.51% | 2.58% | -5.60% | 36.04% | -18.61% |
Salaries & Employee Benefits | 1,516,471 | 1,132,930 | 871,127 | 705,033 | 692,155 | 903,789 |
Cost of Services Provided | 1,913,464 | 1,298,405 | 833,700 | 738,833 | 728,510 | 664,595 |
Other Operating Expenses | 25,969,519 | 12,443,724 | 8,518,519 | 9,002,306 | 9,612,926 | 5,517,587 |
Total Operating Expenses | 29,541,003 | 14,989,419 | 10,311,394 | 10,534,164 | 11,143,522 | 7,195,778 |
Operating Income | 13,457,497 | 6,124,528 | 4,503,995 | 3,908,761 | 4,155,802 | 4,050,545 |
Currency Exchange Gains | -230,338 | 167,872 | -53,040 | 65,105 | 68,774 | -73,965 |
Other Non-Operating Income (Expenses) | -1,659,616 | -1,499,123 | -889,117 | -1,650,770 | -489,591 | -817,410 |
EBT Excluding Unusual Items | 11,568,545 | 4,829,627 | 3,478,563 | 2,355,157 | 3,836,185 | 3,357,554 |
Asset Writedown | -215,897 | -215,897 | -81,216 | -180,160 | -93,740 | -97,028 |
Gain (Loss) on Sale of Investments | -6,588,096 | -2,872,776 | -2,382,789 | -1,795,193 | -2,893,109 | -1,619,582 |
Pretax Income | 5,099,346 | 2,079,352 | 1,224,458 | 374,165 | 849,245 | 1,642,183 |
Income Tax Expense | 1,273,352 | 496,436 | 298,988 | 40,927 | 143,113 | 458,745 |
Earnings From Continuing Ops. | 3,825,994 | 1,582,916 | 925,470 | 333,238 | 706,131 | 1,183,438 |
Minority Interest in Earnings | -26,307 | -13,386 | -3,861 | -10,822 | -20,206 | -30,723 |
Net Income | 3,799,687 | 1,569,530 | 921,609 | 322,416 | 685,925 | 1,152,716 |
Preferred Dividends & Other Adjustments | 548,638 | 394,335 | 16,755 | - | - | - |
Net Income to Common | 3,251,049 | 1,175,195 | 904,854 | 322,416 | 685,925 | 1,152,716 |
Net Income Growth | 192.10% | 29.88% | 180.65% | -53.00% | -40.49% | 40.26% |
Shares Outstanding (Basic) | 573 | 579 | 590 | 609 | 613 | 633 |
Shares Outstanding (Diluted) | 573 | 579 | 590 | 609 | 613 | 633 |
Shares Change | -1.54% | -1.81% | -3.22% | -0.51% | -3.23% | -5.75% |
EPS (Basic) | 5670.64 | 2029.42 | 1534.23 | 529.05 | 1119.77 | 1821.02 |
EPS (Diluted) | 5670.64 | 2029.42 | 1534.23 | 529.05 | 1119.77 | 1821.02 |
EPS Growth | 196.66% | 32.28% | 190.00% | -52.75% | -38.51% | 48.82% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | - | -6,905,743 | -10,277,165 | -4,101,525 | 2,573,874 | -1,266,150 |
Free Cash Flow Per Share | - | -11925.40 | -17425.47 | -6730.15 | 4201.85 | -2000.22 |
Dividend Per Share | 297.820 | 297.820 | 248.183 | 148.910 | 198.547 | 297.820 |
Dividend Growth | 20.00% | 20.00% | 66.67% | -25.00% | -33.33% | 50.00% |
Operating Margin | 31.30% | 29.01% | 30.40% | 27.06% | 27.16% | 36.02% |
Profit Margin | 7.56% | 5.57% | 6.11% | 2.23% | 4.48% | 10.25% |
Free Cash Flow Margin | - | -32.71% | -69.37% | -28.40% | 16.82% | -11.26% |
Effective Tax Rate | - | 23.88% | 24.42% | 10.94% | 16.85% | 27.93% |