Myoung Shin Industrial Co.,Ltd (KRX:009900)
South Korea · Delayed Price · Currency is KRW 8,560.00
+80.00 (0.94%)
Oct 8, 2026, 2:10 PM KST
KRX:009900 Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
Operating Revenue | 497,054 | 412,050 | 417,312 | 443,337 | 398,869 | 359,637 | 389,812 | 384,753 | 397,620 | 401,634 | 440,954 | 394,723 | 466,544 | 436,685 | 465,540 | 414,022 | 317,406 | 318,274 | 307,296 | 269,728 |
Other Revenue | - | - | -0 | - | - | - | - | - | - | - | - | - | - | - | -0 | - | -0 | 0 | - | -0 |
| 497,054 | 412,050 | 417,312 | 443,337 | 398,869 | 359,637 | 389,812 | 384,753 | 397,620 | 401,634 | 440,954 | 394,723 | 466,544 | 436,685 | 465,540 | 414,022 | 317,406 | 318,274 | 307,296 | 269,728 | |
Revenue Growth (YoY) | 24.62% | 14.57% | 7.05% | 15.23% | 0.31% | -10.46% | -11.60% | -2.53% | -14.77% | -8.03% | -5.28% | -4.66% | 46.99% | 37.20% | 51.50% | 53.50% | 15.41% | 24.49% | 27.44% | 26.55% |
Cost of Revenue | 435,409 | 372,039 | 384,276 | 386,070 | 355,387 | 311,097 | 347,145 | 327,579 | 336,728 | 337,949 | 381,116 | 333,265 | 371,235 | 368,314 | 397,554 | 354,136 | 280,109 | 282,128 | 302,110 | 235,008 |
Gross Profit | 61,645 | 40,011 | 33,036 | 57,267 | 43,482 | 48,539 | 42,667 | 57,174 | 60,892 | 63,685 | 59,838 | 61,458 | 95,309 | 68,371 | 67,986 | 59,886 | 37,296 | 36,146 | 5,186 | 34,720 |
Selling, General & Admin | 17,509 | 17,670 | 21,484 | 20,919 | 17,788 | 16,697 | 20,645 | 18,241 | 16,253 | 16,153 | 19,776 | 20,721 | 14,226 | 19,969 | 20,915 | 23,487 | 14,672 | 13,222 | 12,695 | 11,675 |
Amortization of Goodwill & Intangibles | - | 172.19 | 74.57 | - | - | 131.3 | - | - | 5.47 | 10.8 | 5.28 | - | 5.23 | 10.9 | 7.67 | - | 8.14 | 15.34 | 7.77 | - |
Other Operating Expenses | - | 730.53 | 579.74 | - | - | 934.51 | -557.52 | - | 1,484 | 1,939 | -1,753 | - | 3,368 | 959.22 | 44.6 | - | 967.86 | 638.75 | 415.47 | - |
Operating Expenses | 17,509 | 20,092 | 23,042 | 20,919 | 17,788 | 18,475 | 19,870 | 18,241 | 18,589 | 19,597 | 17,483 | 20,721 | 18,947 | 21,278 | 20,577 | 23,487 | 16,007 | 14,390 | 14,479 | 11,721 |
Operating Income | 44,136 | 19,919 | 9,994 | 36,347 | 25,694 | 30,064 | 22,797 | 38,932 | 42,302 | 44,089 | 42,355 | 40,737 | 76,362 | 47,093 | 47,409 | 36,399 | 21,289 | 21,756 | -9,293 | 22,999 |
Interest Expense | - | -12,770 | -7,991 | - | - | -7,502 | -4,245 | - | -4,313 | -8,012 | -3,726 | - | -3,595 | -7,469 | -3,777 | - | -3,041 | -4,322 | -2,871 | - |
Interest & Investment Income | - | 9,215 | 4,060 | - | - | 4,928 | 2,439 | - | 2,117 | 3,127 | 1,344 | - | 1,059 | 1,303 | 359.33 | - | 399.12 | 681.81 | 321.8 | - |
Currency Exchange Gain (Loss) | - | 15,091 | 2,868 | - | - | -15,032 | 20,438 | - | -10,262 | 14,401 | -6,247 | - | 3,328 | 2,094 | -18,697 | - | 12,017 | 10,071 | -342.54 | - |
Other Non Operating Income (Expenses) | -3,781 | 3,298 | 1,277 | 11,196 | -16,083 | 16,191 | 3,570 | -12,834 | 16,752 | -3,337 | 2,158 | 599.17 | -3,890 | 7,957 | -2,559 | 11,756 | -1,661 | -4,989 | -149.15 | 3,222 |
EBT Excluding Unusual Items | 40,356 | 34,753 | 10,209 | 47,543 | 9,611 | 28,650 | 44,999 | 26,099 | 46,596 | 50,267 | 35,884 | 41,336 | 73,263 | 50,979 | 22,735 | 48,155 | 29,003 | 23,198 | -12,334 | 26,221 |
Gain (Loss) on Sale of Investments | - | -4,593 | -903.16 | - | - | - | -17.75 | - | - | -28.07 | -25.15 | - | - | 1.21 | 60.19 | - | 2.46 | 1.02 | 54.09 | - |
Gain (Loss) on Sale of Assets | - | 33.51 | -233.14 | - | - | 0.28 | 568.56 | - | 56.11 | 1.16 | -1,378 | - | 32.82 | 279.39 | -725.14 | - | 9.92 | 639.95 | -842.89 | - |
Asset Writedown | - | - | -3,694 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Pretax Income | 40,356 | 30,193 | 5,379 | 47,543 | 9,611 | 28,650 | 45,550 | 26,099 | 46,652 | 50,240 | 34,481 | 41,336 | 73,296 | 51,260 | 22,070 | 48,155 | 29,016 | 23,839 | -13,123 | 26,221 |
Income Tax Expense | 10,138 | 7,862 | 559.45 | 14,669 | -4,292 | 11,912 | 10,013 | 5,786 | 11,784 | 11,863 | 9,619 | 15,421 | 8,023 | 14,658 | 12,717 | 14,079 | 2,347 | 8,225 | -6,008 | 7,612 |
Earnings From Continuing Operations | 30,217 | 22,331 | 4,819 | 32,875 | 13,903 | 16,738 | 35,536 | 20,312 | 34,868 | 38,377 | 24,862 | 25,915 | 65,273 | 36,602 | 9,353 | 34,076 | 26,668 | 15,614 | -7,115 | 18,610 |
Minority Interest in Earnings | -668.56 | -573.28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | 29,549 | 21,757 | 4,819 | 32,875 | 13,903 | 16,738 | 35,536 | 20,312 | 34,868 | 38,377 | 24,862 | 25,915 | 65,273 | 36,602 | 9,353 | 34,076 | 26,668 | 15,614 | -7,115 | 18,610 |
Net Income to Common | 29,549 | 21,757 | 4,819 | 32,875 | 13,903 | 16,738 | 35,536 | 20,312 | 34,868 | 38,377 | 24,862 | 25,915 | 65,273 | 36,602 | 9,353 | 34,076 | 26,668 | 15,614 | -7,115 | 18,610 |
Net Income Growth (YoY) | 112.54% | 29.99% | -86.44% | 61.85% | -60.13% | -56.38% | 42.93% | -21.62% | -46.58% | 4.85% | 165.81% | -23.95% | 144.76% | 134.41% | - | 83.11% | 104.47% | -24.93% | - | 32.25% |
Shares Outstanding (Basic) | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 53 | 52 | 52 | 52 | 53 | 52 | 52 | 53 | 45 |
Shares Outstanding (Diluted) | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 53 | 52 | 52 | 52 | 53 | 52 | 52 | 53 | 45 |
Shares Change (YoY) | 0.04% | -0.01% | - | -0.03% | -0.06% | 0.09% | - | -0.15% | 0.15% | - | - | 0.11% | -0.08% | -0.03% | -0.10% | 16.52% | 1.99% | 28.72% | 72.27% | 16.24% |
EPS (Basic) | 563.16 | 414.66 | 91.85 | 626.54 | 265.00 | 318.96 | 677.27 | 387.00 | 664.21 | 731.99 | 473.84 | 493.00 | 1245.27 | 698.13 | 178.26 | 649.00 | 508.34 | 297.73 | -135.46 | 413.00 |
EPS (Diluted) | 563.00 | 414.66 | 91.85 | 626.54 | 265.00 | 318.96 | 677.00 | 387.00 | 664.21 | 731.05 | 473.84 | 493.00 | 1245.27 | 697.56 | 178.00 | 649.00 | 507.91 | 297.73 | -135.51 | 413.00 |
EPS Growth (YoY) | 112.45% | 30.00% | -86.43% | 61.90% | -60.10% | -56.37% | 42.88% | -21.50% | -46.66% | 4.80% | 166.20% | -24.04% | 145.18% | 134.29% | - | 57.14% | 100.30% | -41.62% | - | 13.77% |
Additional Metrics
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
Free Cash Flow | 48,005 | 3,315 | 55,506 | 47,524 | -21,630 | 36,682 | 80,115 | 7,736 | 25,212 | -23,861 | 75,766 | 16,633 | 90,825 | 5,580 | 74,033 | -23,287 | -6,544 | -19,917 | -27,314 | -21,199 |
Free Cash Flow Per Share | 914.65 | 63.18 | 1057.86 | 905.74 | -412.28 | 699.00 | 1526.86 | 147.40 | 480.28 | -455.12 | 1443.98 | 316.42 | 1732.75 | 106.44 | 1410.95 | -443.51 | -124.74 | -379.79 | -520.01 | -470.46 |
Dividend Per Share | - | - | 100.000 | - | - | - | - | - | - | - | 100.000 | - | - | - | - | - | - | - | - | - |
Dividend Growth (YoY) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Margin | 12.40% | 9.71% | 7.92% | 12.92% | 10.90% | 13.50% | 10.95% | 14.86% | 15.31% | 15.86% | 13.57% | 15.57% | 20.43% | 15.66% | 14.60% | 14.46% | 11.75% | 11.36% | 1.69% | 12.87% |
Operating Margin | 8.88% | 4.83% | 2.40% | 8.20% | 6.44% | 8.36% | 5.85% | 10.12% | 10.64% | 10.98% | 9.61% | 10.32% | 16.37% | 10.78% | 10.18% | 8.79% | 6.71% | 6.84% | -3.02% | 8.53% |
Profit Margin | 5.95% | 5.28% | 1.16% | 7.41% | 3.49% | 4.65% | 9.12% | 5.28% | 8.77% | 9.55% | 5.64% | 6.57% | 13.99% | 8.38% | 2.01% | 8.23% | 8.40% | 4.91% | -2.31% | 6.90% |
Free Cash Flow Margin | 9.66% | 0.80% | 13.30% | 10.72% | -5.42% | 10.20% | 20.55% | 2.01% | 6.34% | -5.94% | 17.18% | 4.21% | 19.47% | 1.28% | 15.90% | -5.62% | -2.06% | -6.26% | -8.89% | -7.86% |
EBITDA | 60,693 | 35,573 | 29,645 | 50,936 | 39,194 | 44,294 | 36,404 | 52,182 | 53,553 | 55,986 | 53,800 | 51,852 | 87,109 | 57,548 | 58,712 | 47,977 | 30,155 | 28,694 | -1,204 | 28,698 |
EBITDA Margin | 12.21% | 8.63% | 7.10% | 11.49% | 9.83% | 12.32% | 9.34% | 13.56% | 13.47% | 13.94% | 12.20% | 13.14% | 18.67% | 13.18% | 12.61% | 11.59% | 9.50% | 9.02% | -0.39% | 10.64% |
D&A For EBITDA | 16,557 | 15,654 | 19,651 | 14,589 | 13,500 | 14,230 | 13,607 | 13,250 | 11,250 | 11,898 | 11,445 | 11,115 | 10,747 | 10,456 | 11,302 | 11,578 | 8,866 | 6,938 | 8,089 | 5,699 |
EBIT | 44,136 | 19,919 | 9,994 | 36,347 | 25,694 | 30,064 | 22,797 | 38,932 | 42,302 | 44,089 | 42,355 | 40,737 | 76,362 | 47,093 | 47,409 | 36,399 | 21,289 | 21,756 | -9,293 | 22,999 |
EBIT Margin | 8.88% | 4.83% | 2.40% | 8.20% | 6.44% | 8.36% | 5.85% | 10.12% | 10.64% | 10.98% | 9.61% | 10.32% | 16.37% | 10.78% | 10.18% | 8.79% | 6.71% | 6.84% | -3.02% | 8.53% |
Effective Tax Rate | 25.12% | 26.04% | 10.40% | 30.85% | - | 41.58% | 21.98% | 22.17% | 25.26% | 23.61% | 27.89% | 37.31% | 10.95% | 28.60% | 57.62% | 29.24% | 8.09% | 34.50% | - | 29.03% |