Myoung Shin Industrial Co.,Ltd (KRX:009900)
South Korea · Delayed Price · Currency is KRW 9,050.00
+10.00 (0.11%)
Jun 4, 2026, 11:35 AM KST
KRX:009900 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 | Mar '26 Mar 31, 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 |
Operating Revenue | 1,671,568 | 1,619,155 | 1,573,818 | 1,738,905 | 1,515,242 | 1,107,708 |
Other Revenue | - | - | - | - | -0 | - |
| 1,671,568 | 1,619,155 | 1,573,818 | 1,738,905 | 1,515,242 | 1,107,708 | |
Revenue Growth (YoY) | 9.12% | 2.88% | -9.49% | 14.76% | 36.79% | 36.92% |
Cost of Revenue | 1,497,836 | 1,436,952 | 1,349,401 | 1,453,930 | 1,313,928 | 1,005,322 |
Gross Profit | 173,732 | 182,202 | 224,417 | 284,975 | 201,314 | 102,386 |
Selling, General & Admin | 75,295 | 74,212 | 71,292 | 74,693 | 72,296 | 43,317 |
Amortization of Goodwill & Intangibles | 275.58 | 274.35 | 44.35 | 21.41 | 31.15 | 26.69 |
Other Operating Expenses | 2,870 | 3,005 | 2,865 | 2,574 | 1,651 | 957.69 |
Operating Expenses | 81,652 | 80,334 | 76,298 | 78,429 | 74,461 | 45,881 |
Operating Income | 92,079 | 101,868 | 148,120 | 206,546 | 126,854 | 56,505 |
Interest Expense | -21,585 | -19,791 | -16,571 | -14,791 | -11,140 | -9,971 |
Interest & Investment Income | 13,481 | 11,578 | 7,683 | 3,706 | 1,440 | 1,345 |
Currency Exchange Gain (Loss) | 6,157 | -5,165 | 24,577 | -824.27 | 3,391 | 8,440 |
Other Non Operating Income (Expenses) | 6,951 | 7,056 | 4,152 | 6,825 | 2,547 | 3,506 |
EBT Excluding Unusual Items | 97,084 | 95,546 | 167,961 | 201,462 | 123,092 | 59,825 |
Gain (Loss) on Sale of Investments | -903.16 | -903.16 | -45.82 | -23.94 | 63.68 | 56.67 |
Gain (Loss) on Sale of Assets | 239.56 | 233.93 | 625.83 | -1,065 | -75.27 | -1,690 |
Asset Writedown | -3,694 | -3,694 | - | - | - | - |
Pretax Income | 92,726 | 91,183 | 168,541 | 200,372 | 123,080 | 58,191 |
Income Tax Expense | 18,798 | 22,848 | 39,447 | 47,721 | 37,368 | 12,855 |
Earnings From Continuing Operations | 73,927 | 68,335 | 129,094 | 152,652 | 85,712 | 45,336 |
Net Income | 73,354 | 68,335 | 129,094 | 152,652 | 85,712 | 45,336 |
Net Income to Common | 73,354 | 68,335 | 129,094 | 152,652 | 85,712 | 45,336 |
Net Income Growth | -31.74% | -47.07% | -15.43% | 78.10% | 89.06% | - |
Shares Outstanding (Basic) | 52 | 52 | 52 | 52 | 52 | 47 |
Shares Outstanding (Diluted) | 52 | 52 | 52 | 52 | 52 | 47 |
Shares Change (YoY) | -0.63% | - | - | - | 10.60% | 42.68% |
EPS (Basic) | 1406.57 | 1302.36 | 2460.33 | 2909.30 | 1633.53 | 955.63 |
EPS (Diluted) | 1406.21 | 1302.00 | 2460.00 | 2909.00 | 1633.00 | 955.63 |
EPS Growth | -31.32% | -47.07% | -15.43% | 78.14% | 70.88% | - |
Free Cash Flow | 84,716 | 118,082 | 89,202 | 188,804 | 24,285 | -55,154 |
Free Cash Flow Per Share | 1624.43 | 2250.47 | 1700.05 | 3598.31 | 462.83 | -1162.57 |
Dividend Per Share | - | - | - | 100.000 | - | - |
Gross Margin | 10.39% | 11.25% | 14.26% | 16.39% | 13.29% | 9.24% |
Operating Margin | 5.51% | 6.29% | 9.41% | 11.88% | 8.37% | 5.10% |
Profit Margin | 4.39% | 4.22% | 8.20% | 8.78% | 5.66% | 4.09% |
Free Cash Flow Margin | 5.07% | 7.29% | 5.67% | 10.86% | 1.60% | -4.98% |
EBITDA | 155,474 | 163,839 | 198,125 | 250,309 | 165,537 | 81,090 |
EBITDA Margin | 9.30% | 10.12% | 12.59% | 14.39% | 10.93% | 7.32% |
D&A For EBITDA | 63,394 | 61,970 | 50,005 | 43,763 | 38,683 | 24,585 |
EBIT | 92,079 | 101,868 | 148,120 | 206,546 | 126,854 | 56,505 |
EBIT Margin | 5.51% | 6.29% | 9.41% | 11.88% | 8.37% | 5.10% |
Effective Tax Rate | 20.27% | 25.06% | 23.41% | 23.82% | 30.36% | 22.09% |
Advertising Expenses | - | 45.67 | 23.07 | 16.97 | 17.1 | 16 |