Cheil Worldwide Inc. (KRX:030000)
South Korea
· Delayed Price · Currency is KRW 18,150
+100 (0.55%)
Last updated: Mar 25, 2025
Cheil Worldwide Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 4,344,257 | 4,138,275 | 4,253,367 | 3,325,712 | 2,747,922 | Upgrade
|
| Other Revenue | - | -0 | -0 | - | 0 | Upgrade
|
| Revenue | 4,344,257 | 4,138,275 | 4,253,367 | 3,325,712 | 2,747,922 | Upgrade
|
| Revenue Growth (YoY) | 4.98% | -2.71% | 27.89% | 21.03% | -19.69% | Upgrade
|
| Cost of Revenue | 2,625,868 | 2,528,323 | 2,724,842 | 2,053,897 | 1,649,473 | Upgrade
|
| Gross Profit | 1,718,388 | 1,609,951 | 1,528,525 | 1,271,815 | 1,098,449 | Upgrade
|
| Selling, General & Admin | 1,356,321 | 1,266,759 | 1,180,413 | 990,719 | 857,642 | Upgrade
|
| Other Operating Expenses | 10,225 | 8,635 | 8,703 | 6,978 | 6,515 | Upgrade
|
| Operating Expenses | 1,397,648 | 1,302,429 | 1,217,113 | 1,023,636 | 893,532 | Upgrade
|
| Operating Income | 320,741 | 307,523 | 311,413 | 248,180 | 204,917 | Upgrade
|
| Interest Expense | -9,820 | -10,895 | -6,925 | -6,821 | -5,857 | Upgrade
|
| Interest & Investment Income | 24,556 | 20,889 | 11,911 | 7,329 | 6,998 | Upgrade
|
| Currency Exchange Gain (Loss) | 4,565 | -6,233 | -4,498 | 5,646 | -7,083 | Upgrade
|
| Other Non Operating Income (Expenses) | 644.13 | 8,311 | -2,895 | 3,035 | -1,395 | Upgrade
|
| EBT Excluding Unusual Items | 340,686 | 319,595 | 309,007 | 257,368 | 197,579 | Upgrade
|
| Gain (Loss) on Sale of Investments | 3,097 | 1,393 | 2,181 | 2,269 | -284.28 | Upgrade
|
| Gain (Loss) on Sale of Assets | -14.46 | 1,408 | -656.24 | 1,492 | -134.79 | Upgrade
|
| Asset Writedown | -30,273 | -37,573 | -10,096 | -1,499 | -262.98 | Upgrade
|
| Pretax Income | 313,496 | 284,823 | 300,435 | 259,630 | 196,897 | Upgrade
|
| Income Tax Expense | 105,153 | 94,701 | 104,601 | 92,031 | 38,617 | Upgrade
|
| Earnings From Continuing Operations | 208,343 | 190,122 | 195,834 | 167,599 | 158,280 | Upgrade
|
| Minority Interest in Earnings | -826.45 | -2,820 | -2,103 | -2,114 | -880.23 | Upgrade
|
| Net Income | 207,517 | 187,302 | 193,732 | 165,485 | 157,400 | Upgrade
|
| Net Income to Common | 207,517 | 187,302 | 193,732 | 165,485 | 157,400 | Upgrade
|
| Net Income Growth | 10.79% | -3.32% | 17.07% | 5.14% | 14.01% | Upgrade
|
| Shares Outstanding (Basic) | 101 | 101 | 101 | 101 | 101 | Upgrade
|
| Shares Outstanding (Diluted) | 101 | 101 | 101 | 101 | 101 | Upgrade
|
| Shares Change (YoY) | -0.02% | 0.02% | - | - | - | Upgrade
|
| EPS (Basic) | 2049.00 | 1849.00 | 1912.86 | 1633.96 | 1554.13 | Upgrade
|
| EPS (Diluted) | 2049.00 | 1849.00 | 1912.86 | 1633.96 | 1554.00 | Upgrade
|
| EPS Growth | 10.82% | -3.34% | 17.07% | 5.15% | 14.01% | Upgrade
|
| Free Cash Flow | 320,026 | 244,896 | 165,448 | 235,603 | 207,012 | Upgrade
|
| Free Cash Flow Per Share | 3159.91 | 2417.55 | 1633.59 | 2326.29 | 2043.98 | Upgrade
|
| Dividend Per Share | - | - | 1150.000 | 990.000 | 840.000 | Upgrade
|
| Dividend Growth | - | - | 16.16% | 17.86% | 2.44% | Upgrade
|
| Gross Margin | 39.55% | 38.90% | 35.94% | 38.24% | 39.97% | Upgrade
|
| Operating Margin | 7.38% | 7.43% | 7.32% | 7.46% | 7.46% | Upgrade
|
| Profit Margin | 4.78% | 4.53% | 4.55% | 4.98% | 5.73% | Upgrade
|
| Free Cash Flow Margin | 7.37% | 5.92% | 3.89% | 7.08% | 7.53% | Upgrade
|
| EBITDA | 397,774 | 382,506 | 384,947 | 318,865 | 277,093 | Upgrade
|
| EBITDA Margin | 9.16% | 9.24% | 9.05% | 9.59% | 10.08% | Upgrade
|
| D&A For EBITDA | 77,033 | 74,983 | 73,535 | 70,685 | 72,175 | Upgrade
|
| EBIT | 320,741 | 307,523 | 311,413 | 248,180 | 204,917 | Upgrade
|
| EBIT Margin | 7.38% | 7.43% | 7.32% | 7.46% | 7.46% | Upgrade
|
| Effective Tax Rate | 33.54% | 33.25% | 34.82% | 35.45% | 19.61% | Upgrade
|
| Advertising Expenses | 40,605 | 56,263 | 51,330 | 32,611 | 24,981 | Upgrade
|
Updated Mar 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.