Mirae Corporation (KRX:025560)

South Korea · Delayed Price · Currency is KRW

6,620.00

+1,030.00 (18.43%)

At close: Jul 31, 2026

Mirae Financials Overview

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Revenue & Profits

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
Revenue	66,768	50,778	27,042	21,739	56,172	48,338
Revenue Growth	150.74%	87.78%	24.39%	-61.30%	16.21%	16.31%
Gross Profit	25,685	21,215	22,521	-7,362	21,485	16,762
Operating Income	13,749	9,154	10,451	-18,305	8,319	5,290
Net Income	15,930	10,112	6,604	-31,502	8,023	7,490
Earnings Per Share	656.28	427.40	558.60	-3504.81	860.02	975.03
EPS Growth	7294.18%	-23.49%	-	-	-11.79%	-

Cash & Debt

Fiscal Year	Current	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
Cash & Investments	15,652	10,867	13,498	30,673	31,630	38,168
Total Debt	12,181	15,081	13,146	15,254	20,906	16,401
Net Cash (Debt)	3,471	-4,214	351.59	15,420	10,725	21,767
Net Cash Growth	-	-	-97.72%	43.78%	-50.73%	-
Net Cash Per Share	147.91	-187.93	29.74	1715.17	1033.26	2807.52

Cash Flow & CapEx

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 Cash Flow	2,562	-5,177	328.69	6,689	22.35	5,207
Capital Expenditures	-540.88	-16,913	-36,264	-191.19	-569.36	-2,950
Free Cash Flow	2,021	-22,090	-35,936	6,498	-547.01	2,257
Free Cash Flow Growth	-	-	-	-	-	-

Margins

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
Gross Margin	38.47%	41.78%	83.28%	-33.87%	38.25%	34.68%
Operating Margin	20.59%	18.03%	38.65%	-84.20%	14.81%	10.94%
Pretax Margin	23.44%	19.36%	25.71%	-130.18%	8.45%	15.96%
Profit Margin	23.86%	19.91%	24.42%	-144.91%	14.28%	15.50%
FCF Margin	3.03%	-43.50%	-132.89%	29.89%	-0.97%	4.67%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 1, 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
PE Ratio	10.09	6.11	6.51	-	5.99	8.31
P/FCF Ratio	83.36	-	-	11.91	-	27.59
PS Ratio	2.52	1.22	1.59	3.56	0.86	1.29