Watchlist Manager

Watchlist

Price: 117 400 KRW 2.35% Market Closed

Market Cap: ₩177.6B

M	Michang Oil Ind Co Ltd KRX:003650	KR
	Cebu Air Inc OTC:CEBUY	PH
	Torishima Pump Mfg Co Ltd TSE:6363	JP
	Avision Inc TWSE:2380	TW
	Nearmap Ltd ASX:NEA	AU
	BinDawood Holding Company SJSC SAU:4161	SA
C	Campus Activewear Ltd NSE:CAMPUS	IN
	Poligrafici Printing SpA MIL:POPR	IT

Income Statement

Currency: KRW

	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	230	240	213	182	186	205	287	516	783	789	713	463	216	0	0	0	396	0	0	0	701	86	0	0	299	32	72	99	119	104	72	50	67	51	0	0	6	1	1	2	2	2	1	1	1	1	4	16	44	49	52	45	92	106	123	139	85	70	53	37	28	16	11	31	32	41	375	474	590	859	1 078	1 607	1 951	2 151	0	0
Revenue	202 530 N/A	203 196 +0%	205 319 +1%	202 961 -1%	203 291 +0%	209 629 +3%	229 408 +9%	275 984 +20%	313 232 +13%	323 240 +3%	318 684 -1%	295 191 -7%	283 109 -4%	294 924 +4%	315 628 +7%	332 682 +5%	339 331 +2%	349 984 +3%	359 818 +3%	376 253 +5%	397 740 +6%	414 805 +4%	423 795 +2%	425 594 +0%	410 609 -4%	401 459 -2%	390 694 -3%	372 821 -5%	370 333 -1%	363 719 -2%	363 507 0%	363 291 0%	355 666 -2%	344 919 -3%	327 579 -5%	316 674 -3%	309 317 -2%	296 700 -4%	291 491 -2%	280 865 -4%	280 598 0%	294 583 +5%	297 033 +1%	307 937 +4%	313 159 +2%	310 119 -1%	308 833 0%	308 600 0%	316 300 +2%	315 211 0%	316 754 +0%	313 175 -1%	323 728 +3%	325 082 +0%	307 841 -5%	297 957 -3%	277 578 -7%	289 206 +4%	336 284 +16%	369 392 +10%	406 293 +10%	418 012 +3%	415 818 -1%	419 721 +1%	418 790 0%	423 952 +1%	425 734 +0%	419 470 -1%	409 235 -2%	404 736 -1%	416 249 +3%	423 114 +2%	431 942 +2%	429 811 0%	416 617 -3%	421 798 +1%
Gross Profit
Cost of Revenue	(185 262)	(185 611)	(185 696)	(181 266)	(181 018)	(186 304)	(206 841)	(249 159)	(280 357)	(281 857)	(270 620)	(247 698)	(238 056)	(256 001)	(278 631)	(295 254)	(302 323)	(312 967)	(325 000)	(341 983)	(362 023)	(375 855)	(382 260)	(379 640)	(365 041)	(358 928)	(348 417)	(333 594)	(333 195)	(327 423)	(327 738)	(330 220)	(322 080)	(311 722)	(293 422)	(280 709)	(271 356)	(258 296)	(253 920)	(246 006)	(247 638)	(261 280)	(265 162)	(275 429)	(281 881)	(279 777)	(281 279)	(281 930)	(290 812)	(289 335)	(288 639)	(285 027)	(293 526)	(293 879)	(275 999)	(265 220)	(245 886)	(256 008)	(299 712)	(327 416)	(356 419)	(362 944)	(359 176)	(363 704)	(360 903)	(364 945)	(362 076)	(354 795)	(347 419)	(342 750)	(356 691)	(364 397)	(372 372)	(372 356)	(362 575)	(369 300)
Gross Profit	17 268 N/A	15 215 -12%	17 792 +17%	21 695 +22%	22 273 +3%	22 217 0%	21 459 -3%	26 825 +25%	32 875 +23%	41 383 +26%	48 064 +16%	47 493 -1%	45 053 -5%	37 055 -18%	36 869 -1%	37 365 +1%	37 008 -1%	37 017 +0%	34 818 -6%	34 270 -2%	35 716 +4%	38 951 +9%	41 536 +7%	45 955 +11%	45 568 -1%	42 531 -7%	42 277 -1%	39 227 -7%	37 138 -5%	36 295 -2%	35 769 -1%	33 071 -8%	33 586 +2%	33 197 -1%	34 156 +3%	35 963 +5%	37 962 +6%	38 402 +1%	37 569 -2%	34 858 -7%	32 960 -5%	33 303 +1%	31 871 -4%	32 507 +2%	31 278 -4%	30 340 -3%	27 552 -9%	26 670 -3%	25 488 -4%	25 877 +2%	28 116 +9%	28 148 +0%	30 201 +7%	31 203 +3%	31 842 +2%	32 737 +3%	31 693 -3%	33 197 +5%	36 571 +10%	41 975 +15%	49 873 +19%	55 068 +10%	56 642 +3%	56 017 -1%	57 887 +3%	59 006 +2%	63 658 +8%	64 676 +2%	61 816 -4%	61 986 +0%	59 558 -4%	58 716 -1%	59 570 +1%	57 455 -4%	54 042 -6%	52 497 -3%
Operating Income
Operating Expenses	(9 420)	(8 985)	(8 971)	(9 058)	(9 316)	(9 634)	(10 050)	(10 635)	(11 252)	(11 356)	(11 344)	(11 267)	(11 558)	(10 848)	(9 877)	(9 782)	(10 718)	(10 589)	(5 702)	(4 361)	(13 628)	(14 604)	(21 208)	(23 489)	(14 163)	(13 183)	(13 188)	(13 029)	(13 878)	(14 311)	(15 015)	(15 073)	(15 119)	(15 251)	(14 931)	(15 321)	(15 829)	(15 935)	(16 263)	(16 072)	(16 282)	(16 613)	(16 714)	(17 351)	(17 683)	(17 973)	(16 966)	(16 273)	(12 892)	(11 473)	(11 183)	(10 647)	(12 722)	(12 965)	(12 488)	(12 581)	(12 974)	(13 264)	(14 102)	(14 200)	(14 423)	(14 133)	(13 736)	(13 804)	(13 882)	(14 442)	(14 755)	(14 664)	(13 826)	(13 823)	(13 942)	(13 898)	(13 931)	(13 840)	(13 756)	(13 761)
Selling, General & Administrative	(9 359)	(8 913)	(8 890)	(8 951)	(9 215)	(9 518)	(9 917)	(10 512)	(11 122)	(11 235)	(11 232)	(11 157)	(11 452)	(11 792)	(12 161)	(12 102)	(12 233)	(12 752)	(12 752)	(13 076)	(13 538)	(13 793)	(14 193)	(14 775)	(14 099)	(13 912)	(13 906)	(13 764)	(13 830)	(14 255)	(14 959)	(15 019)	(15 064)	(15 204)	(14 886)	(15 278)	(15 779)	(15 884)	(16 213)	(16 011)	(16 240)	(16 572)	(16 675)	(17 323)	(17 653)	(17 943)	(16 933)	(16 235)	(12 848)	(11 413)	(11 083)	(10 530)	(12 592)	(12 774)	(12 359)	(12 446)	(12 741)	(13 120)	(13 909)	(14 008)	(14 193)	(13 942)	(13 537)	(13 597)	(13 627)	(13 797)	(14 109)	(14 017)	(13 563)	(13 597)	(13 716)	(13 649)	(13 619)	(13 504)	(13 396)	(13 398)
Depreciation & Amortization	(62)	(73)	(82)	(109)	(101)	(117)	(134)	(123)	(130)	(122)	(112)	(109)	(105)	0	0	0	(110)	0	0	0	(89)	(21)	0	0	(64)	(11)	(22)	(33)	(48)	(55)	(55)	(54)	(55)	(47)	(45)	(43)	(51)	(51)	(50)	(60)	(42)	(40)	(39)	(29)	(30)	(31)	(33)	(38)	(44)	(58)	(98)	(115)	(130)	(191)	(130)	(136)	(233)	(184)	(231)	(231)	(230)	(232)	(240)	(248)	(256)	(261)	(261)	(261)	(263)	(265)	(266)	(288)	(312)	(336)	(360)	(363)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	944	2 284	2 320	1 626	2 164	7 051	8 716	0	(790)	(7 015)	(8 714)	0	740	740	768	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	40	39	39	0	41	41	41	0	(385)	(385)	(385)	0	39	39	39	0	0	0	0
Operating Income	7 848 N/A	8 600 +10%	10 651 +24%	12 636 +19%	12 957 +3%	13 691 +6%	12 518 -9%	16 191 +29%	21 623 +34%	30 028 +39%	36 721 +22%	36 228 -1%	33 495 -8%	28 076 -16%	27 122 -3%	27 646 +2%	26 290 -5%	26 428 +1%	29 115 +10%	29 909 +3%	22 089 -26%	24 346 +10%	20 326 -17%	22 464 +11%	31 404 +40%	29 348 -7%	29 090 -1%	26 199 -10%	23 260 -11%	21 985 -5%	20 754 -6%	17 998 -13%	18 467 +3%	17 945 -3%	19 225 +7%	20 643 +7%	22 132 +7%	22 469 +2%	21 308 -5%	18 787 -12%	16 678 -11%	16 690 +0%	15 157 -9%	15 156 0%	13 595 -10%	12 368 -9%	10 587 -14%	10 398 -2%	12 596 +21%	14 405 +14%	16 934 +18%	17 502 +3%	17 480 0%	18 239 +4%	19 354 +6%	20 156 +4%	18 719 -7%	19 933 +6%	22 470 +13%	27 776 +24%	35 450 +28%	40 935 +15%	42 906 +5%	42 213 -2%	44 005 +4%	44 564 +1%	48 903 +10%	50 012 +2%	47 990 -4%	48 164 +0%	45 616 -5%	44 818 -2%	45 639 +2%	43 615 -4%	40 286 -8%	38 736 -4%
Pre-Tax Income
Interest Income Expense	(770)	(239)	(107)	(11)	213	714	1 577	2 846	6 267	6 574	4 300	2 765	(1 728)	(2 029)	(883)	150	2 805	2 060	3 012	1 695	4 900	1 014	381	(6)	(340)	244	1 012	1 659	1 572	1 661	1 592	2 058	1 033	2 152	4 492	4 013	5 610	4 034	2 694	3 200	5 503	4 163	2 662	3 896	1 344	2 626	3 372	2 891	1 496	3 610	4 633	4 564	6 680	618	4 101	3 509	3 797	8 307	8 152	7 332	7 035	4 164	(7 996)	(9 965)	(13 002)	(6 039)	6 761	5 123	12 053	14 084	33 603	35 211	21 080	5 776	20 837	24 298
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	46	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(795)	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	(225)	(215)	(163)	(97)	(57)	(29)	2	(71)	(91)	(93)	(91)	(1)	20	0	0	0	0	0	0	0	3 816	1	0	0	2	2	779	779	65	74	(2 064)	(2 047)	(1 336)	(1 459)	(98)	248	249	18 859	18 862	18 499	18 499	0	(4)	(3)	(7)	(3)	(11)	0	(9)	(12)	1	1	(957)	(958)	(1 232)	(1 204)	(162)	0	113	(118)	8	52	51	(300)	18	0	1 559	2 114	(0)	0	(0)	0	(0)	0	(0)	(0)
Total Other Income	1 362	1 564	1 407	1 394	1 768	1 556	2 231	2 234	1 811	2 174	1 410	1 383	1 515	849	651	329	0	0	0	0	(3 406)	4 069	3 356	4 409	778	53	(80)	(1 199)	(1 991)	(2 302)	(258)	505	2 632	4 440	3 294	4 717	4 753	3 750	4 088	2 800	(122)	(468)	(539)	(1 059)	1 299	1 319	1 239	1 237	1 254	1 160	1 372	1 319	1 174	1 079	831	896	1 070	2 018	2 168	2 210	1 900	867	1 232	1 021	1 527	2 945	1 092	1 040	603	424	362	512	746	878	969	972
Pre-Tax Income	8 216 N/A	9 708 +18%	11 787 +21%	13 921 +18%	14 881 +7%	15 932 +7%	16 327 +2%	21 200 +30%	29 610 +40%	38 683 +31%	42 342 +9%	40 375 -5%	33 303 -18%	26 896 -19%	26 890 0%	28 125 +5%	29 142 +4%	28 488 -2%	32 127 +13%	31 604 -2%	27 399 -13%	29 429 +7%	24 063 -18%	26 866 +12%	31 844 +19%	29 646 -7%	30 799 +4%	27 437 -11%	22 905 -17%	21 417 -6%	20 025 -6%	18 514 -8%	20 796 +12%	23 077 +11%	26 911 +17%	29 619 +10%	32 744 +11%	49 110 +50%	46 952 -4%	43 284 -8%	40 558 -6%	20 385 -50%	17 276 -15%	17 990 +4%	16 232 -10%	16 309 +0%	15 187 -7%	14 526 -4%	15 337 +6%	19 163 +25%	22 939 +20%	23 385 +2%	24 378 +4%	18 977 -22%	23 053 +21%	23 357 +1%	23 424 +0%	30 258 +29%	32 901 +9%	37 198 +13%	44 392 +19%	46 018 +4%	36 193 -21%	32 969 -9%	31 754 -4%	41 470 +31%	58 316 +41%	58 289 0%	60 645 +4%	62 672 +3%	79 581 +27%	80 541 +1%	67 464 -16%	50 270 -25%	62 092 +24%	64 007 +3%
Net Income
Tax Provision	(2 293)	(2 702)	(3 263)	(3 892)	(4 135)	(4 444)	(4 562)	(5 868)	(8 148)	(10 174)	(10 889)	(10 197)	(8 036)	(6 408)	(6 525)	(6 604)	(7 040)	(6 671)	(7 432)	(7 412)	(6 486)	(7 182)	(5 739)	(6 584)	(7 171)	(6 619)	(7 181)	(6 241)	(5 465)	(5 117)	(4 588)	(4 058)	(4 812)	(5 296)	(6 047)	(6 659)	(7 639)	(11 629)	(11 783)	(11 141)	(9 826)	(4 998)	(3 776)	(3 806)	(3 757)	(3 725)	(3 519)	(3 314)	(4 615)	(5 356)	(6 995)	(7 353)	(6 652)	(5 729)	(4 037)	(4 001)	(3 745)	(5 501)	(8 055)	(9 338)	(11 254)	(11 644)	(9 477)	(8 600)	(8 371)	(10 345)	(14 223)	(14 266)	(12 999)	(13 124)	(16 328)	(16 219)	(14 839)	(11 363)	(13 573)	(14 159)
Income from Continuing Operations	5 923	7 005	8 523	10 030	10 746	11 488	11 765	15 331	21 462	28 509	31 452	30 177	25 267	20 488	20 366	21 522	22 102	21 817	24 695	24 192	20 913	22 248	18 325	20 284	24 673	23 028	23 620	21 197	17 440	16 301	15 437	14 457	15 984	17 782	20 865	22 960	25 105	37 481	35 169	32 143	30 732	15 387	13 500	14 184	12 475	12 585	11 670	11 214	10 722	13 808	15 944	16 032	17 726	13 248	19 016	19 355	19 679	24 757	24 847	27 860	33 138	34 374	26 716	24 369	23 383	31 125	44 093	44 023	47 646	49 548	63 253	64 322	52 625	38 906	48 519	49 847
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	5 923 N/A	7 005 +18%	8 523 +22%	10 030 +18%	10 746 +7%	11 488 +7%	11 765 +2%	15 331 +30%	21 462 +40%	28 509 +33%	31 452 +10%	30 177 -4%	25 267 -16%	20 488 -19%	20 366 -1%	21 522 +6%	22 102 +3%	21 817 -1%	24 695 +13%	24 192 -2%	20 913 -14%	22 248 +6%	18 325 -18%	20 284 +11%	24 673 +22%	23 028 -7%	23 620 +3%	21 197 -10%	17 440 -18%	16 301 -7%	15 437 -5%	14 457 -6%	15 984 +11%	17 782 +11%	20 865 +17%	22 960 +10%	25 105 +9%	37 481 +49%	35 169 -6%	32 143 -9%	30 732 -4%	15 387 -50%	13 500 -12%	14 184 +5%	12 475 -12%	12 585 +1%	11 670 -7%	11 214 -4%	10 722 -4%	13 808 +29%	15 944 +15%	16 032 +1%	17 726 +11%	13 248 -25%	19 016 +44%	19 355 +2%	19 679 +2%	24 757 +26%	24 847 +0%	27 860 +12%	33 139 +19%	34 374 +4%	26 346 -23%	23 999 -9%	23 383 -3%	30 755 +32%	44 093 +43%	44 023 0%	47 646 +8%	49 548 +4%	63 253 +28%	64 322 +2%	52 625 -18%	38 906 -26%	48 519 +25%	49 847 +3%
EPS (Diluted)	2 961.5 N/A	3 502.5 +18%	4 261.5 +22%	5 015 +18%	5 373 +7%	5 744 +7%	5 882.5 +2%	7 665.5 +30%	10 731 +40%	14 254.5 +33%	15 726 +10%	15 088.5 -4%	12 633.5 -16%	10 244 -19%	10 183 -1%	10 761 +6%	11 051 +3%	10 908.5 -1%	12 347.5 +13%	12 096 -2%	10 456.5 -14%	11 124 +6%	9 162.5 -18%	10 142 +11%	12 336.5 +22%	11 514 -7%	11 810 +3%	10 598.5 -10%	8 720 -18%	8 150.5 -7%	7 718.5 -5%	7 228.5 -6%	7 992 +11%	8 891 +11%	10 432.5 +17%	11 480 +10%	12 552.5 +9%	18 740.5 +49%	17 584.5 -6%	16 071.5 -9%	15 366 -4%	7 693.5 -50%	6 750 -12%	7 092 +5%	6 237.5 -12%	6 292.5 +1%	5 835 -7%	5 607 -4%	5 361 -4%	6 904 +29%	7 972 +15%	8 016 +1%	8 863 +11%	6 624 -25%	19 016 +187%	9 677.5 -49%	9 839.5 +2%	12 378.5 +26%	16 422.84 +33%	18 414.25 +12%	21 902.9 +19%	22 719.54 +4%	17 413.28 -23%	15 862 -9%	15 455.09 -3%	20 327.53 +32%	29 143.18 +43%	29 096.88 0%	31 491.58 +8%	32 748.51 +4%	41 807.15 +28%	42 513.42 +2%	34 782.66 -18%	25 715 -26%	32 068.2 +25%	32 946.38 +3%

Income Statement Balance Sheet Cash Flow Statement

Michang Oil Ind Co Ltd
KRX:003650

Income Statement

Earnings Waterfall
Michang Oil Ind Co Ltd

Income Statement
Michang Oil Ind Co Ltd

See Also

Company

Help

Tools

Stocks

Michang Oil Ind Co Ltd KRX:003650

Income Statement

Earnings Waterfall Michang Oil Ind Co Ltd

Income Statement Michang Oil Ind Co Ltd

See Also

Company

Help

Tools

Stocks

Michang Oil Ind Co Ltd
KRX:003650

Earnings Waterfall
Michang Oil Ind Co Ltd

Income Statement
Michang Oil Ind Co Ltd