Model Solution Co Ltd (417970)

KOSDAQ

Currency in KRW

11,020.00

+20.00(+0.18%)

Closed·25/07

Fair Value

Unlock Value

Day's Range

10,830.00

12,100.00

52 wk Range

7,660.00

14,230.00

417970 Income Statement

Featured here, the Income Statement (earnings report) for Model Solution Co Ltd, showing the company's financial performance from operating and non operating activities such as revenue, expenses and income for the last 4 periods (either quarterly or annually).

Period Ending:

2015

31/12

2016

31/12

2017

31/12

2018

31/12

2019

31/12

2020

31/12

2021

31/12

2022

31/12

2023

31/12

2024

31/12

Total Revenues

aa.aa

55,609.32

61,106.3

67,404.39

64,718.96

68,034.06

Total Revenues Growth

aa.aa

-9.34%

+9.89%

+10.31%

-3.98%

+5.12%

Cost Of Revenues

aa.aa

41,223.19

43,749.47

48,419.04

50,824.92

51,603.17

Gross Profit

aa.aa

14,386.12

17,356.83

18,985.35

13,894.03

16,430.9

Gross Profit Growth

aa.aa

-17.16%

+20.65%

+9.38%

-26.82%

+18.26%

Gross Profit Margin %

aa.aa

25.87%

28.4%

28.17%

21.47%

24.15%

Other Operating Expenses, Total

aa.aa

7,629.97

8,430.08

11,096.28

11,713.3

12,243.45

	Other Operating Expenses, Total Growth
	R&D Expenses
	Selling General & Admin Expenses
	Other Operating Expenses

aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	-7.65%	+10.49%	+31.63%	+5.56%	+4.53%
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	287.39	248.29	433.77	287.94	260.61
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	6,750.88	7,592.75	9,511.53	10,061.86	10,689.73
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	297.47	314.06	352.46	355.54	204.31

Operating Income

aa.aa

6,756.15

8,926.74

7,889.06

2,180.73

4,187.45

Operating Income Growth

aa.aa

-25.8%

+32.13%

-11.62%

-72.36%

+92.02%

EBIT Margin %

aa.aa

12.15%

14.61%

11.7%

3.37%

6.15%

Net Interest Expenses

aa.aa

-238.27

-217.18

20.58

1,304.11

1,027.94

Net Interest Expenses Growth

aa.aa

+33.16%

+8.85%

+109.48%

+6,235.56%

-21.18%

Interest Expense, Total

aa.aa

-272.28

-241.25

-352.71

-244.43

-413.63

Interest And Investment Income

aa.aa

34.01

24.07

373.3

1,548.54

1,441.57

Other Non Operating Expenses, Total

aa.aa

-578.36

837.48

273.64

-41.92

953.96

EBT, Excl. Unusual Items

aa.aa

5,939.52

9,547.04

8,183.29

3,442.92

6,169.35

Gain (Loss) On Sale Of Assets

aa.aa

-19.02

-11.47

-36.95

1.68

Other Unusual Items, Total

aa.aa

13.92

EBT, Incl. Unusual Items

aa.aa

5,934.42

9,535.57

8,146.34

3,458.93

6,171.03

EBT, Incl. Unusual Items Growth

aa.aa

-26%

+60.68%

-14.57%

-57.54%

+78.41%

EBT, Incl. Unusual Items Margin

aa.aa

10.67%

15.6%

12.09%

5.34%

9.07%

Income Tax Expense

aa.aa

1,626.37

2,069.23

1,872.24

957.73

882.7

Net Income to Company

aa.aa

4,308.06

7,466.34

6,274.1

2,501.2

5,288.33

Minority Interest

aa.aa

Net Income

aa.aa

4,308.06

7,466.34

6,274.1

2,501.2

5,288.33

Net Income Growth

aa.aa

-27.97%

+73.31%

-15.97%

-60.13%

+111.43%

Net Income Margin %

aa.aa

7.75%

12.22%

9.31%

3.86%

7.77%

Preferred Dividend and Other Adjustments

aa.aa

Net Income to Common Excl. Extra Items

aa.aa

4,308.06

7,466.34

6,274.1

2,501.2

5,288.33

Basic EPS - Continuing Operations

aa.aa

802.74

1,391.23

1,114.57

391.01

826.73

Basic EPS - Continuing Operations Growth

aa.aa

-27.97%

+73.31%

-19.89%

-64.92%

+111.43%

Diluted EPS - Continuing Operations

aa.aa

802.74

1,391.23

1,114.57

391.01

826.73

Diluted EPS - Continuing Operations Growth

aa.aa

-27.97%

+73.31%

-19.89%

-64.92%

+111.43%

Basic Weighted Average Shares Outstanding

aa.aa

5.37

5.63

6.4

Diluted Weighted Average Shares Outstanding

aa.aa

5.37

5.63

6.4

Dividend Per Share

aa.aa

210

Dividend Per Share Growth

aa.aa

EBITDA

aa.aa

9,314.56

11,259.53

11,410.65

6,265.6

8,504.32

EBITDA Growth

aa.aa

-21.89%

+20.88%

+1.34%

-45.09%

+35.73%

EBITDA Margin %

aa.aa

16.75%

18.43%

16.93%

9.68%

12.5%

EBIT

aa.aa

6,756.15

8,926.74

7,889.06

2,180.73

4,187.45

* In Millions of KRW (except for per share items)

NSE 30

4,932.39

+44.05

+0.90%

NSE All Share

134,452.94

+1,252.96

+0.94%

US 30

44,899.80

+205.7

+0.46%

US 500

6,393.40

+30.0

+0.47%

FTSE 100

9,120.31

-18.06

-0.20%

DAX

24,217.50

-78.43

-0.32%

South Africa Top 40

91,303.40

-954.88

-1.04%

Market Movers

Name	Last	Chg. %	Vol.
Access Holdings	27.70	-2.81%	42.42M
Guaranty Trust Holding	94.00	-0.11%	28.71M
Zenith Bank	74.00	+1.09%	16.96M
MTN Nigeria	400.00	+1.27%	3.44M
Okomu Oil Palm	998.00	+5.05%	2.58M
Presco	1,550.00	+7.68%	900.61K
Seplat Petroleum	5,450.00	0.00%	337.85K

Name	Last	Chg. %	Vol.
Ikeja	23.100	+10.00%	3.01M
Champion Brew	12.32	+10.00%	1.69M
Unilever Nigeria	68.20	+10.00%	1.19M
Nigerian Enamelware PLC	27.00	+9.98%	110.03K
Initiates	16.13	+9.95%	3.53M
Academy Press	9.31	+9.92%	2.12M
Prestige	1.23	+9.82%	13.85M

Name	Last	Chg. %	Vol.
Tripple Gee and Co	3.51	-10.00%	469.29K
Tantalizers	2.46	-8.55%	32.20M
Sunu Assurances	4.64	-6.64%	18.84M
ETI	32.00	-5.88%	4.55M
Neimeth	6.50	-4.55%	7.07M
Rtbriscoe	3.58	-4.53%	5.90M
Linkassure	1.50	-3.23%	894.80K

Trending Stocks

Name	Last	Chg. %	Vol.
MTN Nigeria	400.00	+1.27%	3.44M
Ellah Lakes	9.80	-2.00%	26.34M
Access Holdings	27.70	-2.81%	42.42M
BUA Cement	135.00	0.00%	1.01M
Zenith Bank	74.00	+1.09%	16.96M

Most Undervalued Stocks

Name	Last	Upside	Fair Value
Aaaaaaaaaaaaaaa	493.00	+31.13%	646.47
Aaa Aaaaaaa Aaa Aaa	5,450.00	+29.89%	7,079.01
Aaaaaa Aaaa A	66.50	+28.34%	85.35
Aaaaaaaaaaaaa Aaaaaa	400.00	+10.34%	441.36

See full list

Install Our AppScan QR code to install app

Risk Disclosure: Trading in financial instruments and/or cryptocurrencies involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices of cryptocurrencies are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument or cryptocurrencies you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
Fusion Media would like to remind you that the data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not necessarily provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes. Fusion Media and any provider of the data contained in this website will not accept liability for any loss or damage as a result of your trading, or your reliance on the information contained within this website.
It is prohibited to use, store, reproduce, display, modify, transmit or distribute the data contained in this website without the explicit prior written permission of Fusion Media and/or the data provider. All intellectual property rights are reserved by the providers and/or the exchange providing the data contained in this website.
Fusion Media may be compensated by the advertisers that appear on the website, based on your interaction with the advertisements or advertisers

Popular Searches

Please try another search

Model Solution Co Ltd (417970)

417970 Income Statement

Trending Stocks