Monami Co Ltd
KRX:005360
Monami Co Ltd
KRX:005360
Price:
1 722
KRW
-0.17%
Market Closed
Market Cap:
₩32.5B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Monami Co Ltd
KRX:005360
|
KR |
|
K
|
Kronox Lab Sciences Ltd
NSE:KRONOX
|
IN |
|
Sinopec Engineering Group Co Ltd
HKEX:2386
|
CN |
|
Huishang Bank Corp Ltd
HKEX:3698
|
CN |
|
Nanjing Red Sun Co Ltd
SZSE:000525
|
CN |
|
X
|
Xin Hwa Holdings Bhd
KLSE:XINHWA
|
MY |
|
Coupang Inc
NYSE:CPNG
|
KR |
Income Statement
Earnings Waterfall
Monami Co Ltd
Monami Co Ltd
Income Statement
Monami Co Ltd
Monami Co Ltd
Currency: KRW
| 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 |
6 292
|
4 694
|
0
|
0
|
6 019
|
2 757
|
4 086
|
5 374
|
5 079
|
4 899
|
4 588
|
4 021
|
3 576
|
3 131
|
2 825
|
2 715
|
2 617
|
2 587
|
2 607
|
2 652
|
2 814
|
2 882
|
2 922
|
2 961
|
2 902
|
2 951
|
3 069
|
3 169
|
3 215
|
3 210
|
3 113
|
3 034
|
3 073
|
2 905
|
2 664
|
2 556
|
2 204
|
2 093
|
2 199
|
2 449
|
3 151
|
3 990
|
4 761
|
5 389
|
5 658
|
5 475
|
5 181
|
4 907
|
4 677
|
0
|
0
|
0
|
|
| Revenue |
262 500
N/A
|
239 980
-9%
|
211 623
-12%
|
190 873
-10%
|
167 554
-12%
|
155 045
-7%
|
153 701
-1%
|
150 404
-2%
|
150 069
0%
|
145 844
-3%
|
144 256
-1%
|
143 315
-1%
|
142 929
0%
|
141 974
-1%
|
141 907
0%
|
141 767
0%
|
140 171
-1%
|
139 698
0%
|
135 939
-3%
|
135 423
0%
|
137 658
+2%
|
140 945
+2%
|
140 902
0%
|
138 620
-2%
|
135 192
-2%
|
128 105
-5%
|
128 378
+0%
|
130 344
+2%
|
132 039
+1%
|
131 894
0%
|
129 417
-2%
|
129 754
+0%
|
127 763
-2%
|
129 101
+1%
|
132 600
+3%
|
133 177
+0%
|
132 236
-1%
|
134 755
+2%
|
137 901
+2%
|
141 568
+3%
|
149 532
+6%
|
151 886
+2%
|
152 235
+0%
|
147 506
-3%
|
141 453
-4%
|
140 295
-1%
|
132 561
-6%
|
133 397
+1%
|
133 080
0%
|
128 008
-4%
|
131 851
+3%
|
132 216
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(211 161)
|
(190 666)
|
(162 655)
|
(142 374)
|
(120 590)
|
(106 867)
|
(104 427)
|
(100 609)
|
(97 532)
|
(92 796)
|
(90 613)
|
(89 052)
|
(89 643)
|
(88 223)
|
(88 233)
|
(88 543)
|
(87 651)
|
(86 997)
|
(84 344)
|
(83 557)
|
(85 315)
|
(89 394)
|
(90 158)
|
(89 062)
|
(86 759)
|
(81 210)
|
(82 006)
|
(84 087)
|
(86 390)
|
(87 661)
|
(86 351)
|
(86 797)
|
(86 782)
|
(87 366)
|
(88 746)
|
(88 839)
|
(85 203)
|
(86 507)
|
(88 738)
|
(91 054)
|
(96 727)
|
(98 215)
|
(99 343)
|
(97 623)
|
(95 556)
|
(96 056)
|
(91 233)
|
(91 591)
|
(90 815)
|
(87 650)
|
(91 142)
|
(92 538)
|
|
| Gross Profit |
51 340
N/A
|
49 315
-4%
|
48 968
-1%
|
48 498
-1%
|
46 965
-3%
|
48 176
+3%
|
49 272
+2%
|
49 794
+1%
|
52 537
+6%
|
53 047
+1%
|
53 644
+1%
|
54 264
+1%
|
53 286
-2%
|
53 750
+1%
|
53 672
0%
|
53 221
-1%
|
52 521
-1%
|
52 700
+0%
|
51 593
-2%
|
51 865
+1%
|
52 343
+1%
|
51 548
-2%
|
50 743
-2%
|
49 557
-2%
|
48 433
-2%
|
46 897
-3%
|
46 373
-1%
|
46 258
0%
|
45 649
-1%
|
44 232
-3%
|
43 065
-3%
|
42 956
0%
|
40 981
-5%
|
41 735
+2%
|
43 854
+5%
|
44 337
+1%
|
47 032
+6%
|
48 248
+3%
|
49 163
+2%
|
50 514
+3%
|
52 806
+5%
|
53 670
+2%
|
52 892
-1%
|
49 883
-6%
|
45 897
-8%
|
44 239
-4%
|
41 328
-7%
|
41 805
+1%
|
42 266
+1%
|
40 358
-5%
|
40 708
+1%
|
39 679
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(41 889)
|
(46 362)
|
(50 374)
|
(50 703)
|
(48 145)
|
(48 530)
|
(44 046)
|
(44 567)
|
(43 203)
|
(43 685)
|
(44 094)
|
(44 248)
|
(43 624)
|
(43 349)
|
(43 199)
|
(42 966)
|
(42 433)
|
(43 089)
|
(43 800)
|
(44 519)
|
(44 743)
|
(43 822)
|
(42 870)
|
(41 918)
|
(41 511)
|
(42 160)
|
(42 495)
|
(43 232)
|
(43 817)
|
(43 718)
|
(43 028)
|
(41 990)
|
(40 941)
|
(40 851)
|
(41 144)
|
(41 537)
|
(41 968)
|
(42 989)
|
(43 926)
|
(45 435)
|
(46 528)
|
(47 703)
|
(48 341)
|
(48 531)
|
(48 165)
|
(48 014)
|
(47 475)
|
(46 451)
|
(46 079)
|
(45 626)
|
(45 034)
|
(44 804)
|
|
| Selling, General & Administrative |
(39 227)
|
(40 990)
|
(45 002)
|
(45 330)
|
(45 436)
|
(46 899)
|
(41 800)
|
(41 705)
|
(40 447)
|
(40 971)
|
(41 401)
|
(41 583)
|
(40 984)
|
(40 683)
|
(40 527)
|
(40 274)
|
(39 671)
|
(40 286)
|
(40 942)
|
(41 619)
|
(41 918)
|
(40 926)
|
(39 922)
|
(38 957)
|
(38 388)
|
(38 966)
|
(38 953)
|
(39 450)
|
(39 602)
|
(39 156)
|
(38 432)
|
(37 444)
|
(36 388)
|
(35 961)
|
(36 519)
|
(36 850)
|
(37 773)
|
(38 647)
|
(39 180)
|
(40 248)
|
(41 373)
|
(42 235)
|
(42 591)
|
(42 527)
|
(43 057)
|
(42 560)
|
(42 182)
|
(41 418)
|
(40 721)
|
(40 456)
|
(40 028)
|
(40 050)
|
|
| Research & Development |
(85)
|
0
|
0
|
0
|
(154)
|
(159)
|
(192)
|
(192)
|
(314)
|
(309)
|
(281)
|
(281)
|
(271)
|
0
|
0
|
0
|
(346)
|
(349)
|
(351)
|
(353)
|
(400)
|
(400)
|
(402)
|
(402)
|
(468)
|
(468)
|
(471)
|
(474)
|
(407)
|
(438)
|
(451)
|
(476)
|
(533)
|
(88)
|
(100)
|
(99)
|
(565)
|
(689)
|
(809)
|
(951)
|
(658)
|
(627)
|
(612)
|
(609)
|
(593)
|
(641)
|
(680)
|
(713)
|
(715)
|
(706)
|
(705)
|
(683)
|
|
| Depreciation & Amortization |
(2 578)
|
0
|
0
|
0
|
(2 556)
|
(1 266)
|
(1 847)
|
(2 464)
|
(2 442)
|
(2 403)
|
(2 411)
|
(2 382)
|
(2 369)
|
(2 372)
|
(2 383)
|
(2 403)
|
(2 417)
|
(2 426)
|
(2 479)
|
(2 521)
|
(2 426)
|
(2 497)
|
(2 547)
|
(2 559)
|
(2 655)
|
(2 725)
|
(3 069)
|
(3 306)
|
(3 808)
|
(4 123)
|
(4 146)
|
(4 071)
|
(4 019)
|
(3 937)
|
(3 659)
|
(3 722)
|
(3 630)
|
(3 652)
|
(3 937)
|
(4 250)
|
(4 498)
|
(4 856)
|
(5 153)
|
(5 395)
|
(4 516)
|
(4 343)
|
(4 142)
|
(3 849)
|
(4 642)
|
(4 464)
|
(4 301)
|
(4 071)
|
|
| Other Operating Expenses |
0
|
(5 372)
|
(5 372)
|
(5 373)
|
0
|
(206)
|
(207)
|
(206)
|
0
|
0
|
0
|
0
|
0
|
(294)
|
(289)
|
(289)
|
0
|
(28)
|
(28)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(865)
|
(866)
|
(866)
|
0
|
0
|
0
|
14
|
0
|
14
|
14
|
0
|
0
|
(471)
|
(471)
|
(471)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
9 450
N/A
|
2 952
-69%
|
(1 406)
N/A
|
(2 204)
-57%
|
(1 181)
+46%
|
(351)
+70%
|
5 229
N/A
|
5 228
0%
|
9 334
+79%
|
9 361
+0%
|
9 548
+2%
|
10 016
+5%
|
9 662
-4%
|
10 404
+8%
|
10 476
+1%
|
10 258
-2%
|
10 087
-2%
|
9 611
-5%
|
7 793
-19%
|
7 345
-6%
|
7 600
+3%
|
7 727
+2%
|
7 874
+2%
|
7 640
-3%
|
6 922
-9%
|
4 736
-32%
|
3 877
-18%
|
3 025
-22%
|
1 831
-39%
|
515
-72%
|
38
-93%
|
967
+2 445%
|
40
-96%
|
884
+2 105%
|
2 710
+206%
|
2 801
+3%
|
5 064
+81%
|
5 259
+4%
|
5 237
0%
|
5 079
-3%
|
6 277
+24%
|
5 967
-5%
|
4 551
-24%
|
1 352
-70%
|
(2 268)
N/A
|
(3 776)
-66%
|
(6 148)
-63%
|
(4 646)
+24%
|
(3 813)
+18%
|
(5 268)
-38%
|
(4 326)
+18%
|
(5 125)
-18%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10 008)
|
(5 339)
|
(5 145)
|
(4 907)
|
(5 000)
|
(4 900)
|
(4 695)
|
(4 579)
|
(4 386)
|
(4 217)
|
(3 942)
|
(3 616)
|
(3 488)
|
(3 148)
|
(2 760)
|
(2 667)
|
(2 202)
|
(2 112)
|
(2 302)
|
(2 169)
|
(2 513)
|
(2 569)
|
(2 413)
|
(2 520)
|
(2 420)
|
(2 417)
|
(2 696)
|
(2 824)
|
(2 556)
|
(2 386)
|
(2 557)
|
(1 722)
|
2 141
|
2 746
|
3 112
|
21 533
|
17 283
|
17 471
|
17 648
|
(1 666)
|
(2 387)
|
(2 347)
|
(2 612)
|
(2 615)
|
(2 563)
|
(2 865)
|
(3 551)
|
(4 062)
|
(903)
|
(2 060)
|
(1 640)
|
(793)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(234)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 524)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(471)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(1 002)
|
0
|
0
|
0
|
(1 086)
|
(1 117)
|
(1 124)
|
(1 175)
|
(309)
|
(289)
|
673
|
711
|
159
|
227
|
(787)
|
(844)
|
(992)
|
(1 251)
|
(1 218)
|
(1 168)
|
(1 236)
|
(1 305)
|
(1 288)
|
(2 009)
|
(2 171)
|
(1 870)
|
(1 838)
|
(1 313)
|
(1 109)
|
(1 131)
|
(2 006)
|
(1 808)
|
(123)
|
(866)
|
(55)
|
(49)
|
(218)
|
(209)
|
(142)
|
(123)
|
(74)
|
(78)
|
(57)
|
(23)
|
38
|
38
|
31
|
(10)
|
65
|
147
|
20
|
100
|
|
| Total Other Income |
122
|
(485)
|
1 646
|
1 749
|
1 878
|
1 957
|
(372)
|
(325)
|
(589)
|
(609)
|
(194)
|
(186)
|
164
|
187
|
260
|
323
|
278
|
192
|
32
|
(41)
|
(206)
|
(131)
|
(54)
|
(38)
|
(69)
|
(77)
|
103
|
86
|
93
|
(10)
|
(171)
|
(570)
|
84
|
(343)
|
(371)
|
75
|
(28)
|
(22)
|
(82)
|
319
|
63
|
82
|
(28)
|
(365)
|
60
|
30
|
218
|
158
|
(230)
|
(260)
|
(257)
|
(209)
|
|
| Pre-Tax Income |
(1 438)
N/A
|
(2 872)
-100%
|
(4 905)
-71%
|
(5 362)
-9%
|
(5 623)
-5%
|
(4 412)
+22%
|
(961)
+78%
|
(850)
+12%
|
4 050
N/A
|
4 246
+5%
|
6 087
+43%
|
6 926
+14%
|
6 477
-6%
|
7 670
+18%
|
7 189
-6%
|
7 068
-2%
|
7 142
+1%
|
6 439
-10%
|
4 304
-33%
|
3 966
-8%
|
3 644
-8%
|
3 723
+2%
|
4 119
+11%
|
3 073
-25%
|
2 261
-26%
|
370
-84%
|
(555)
N/A
|
(1 026)
-85%
|
(1 740)
-70%
|
(3 012)
-73%
|
(4 696)
-56%
|
(3 135)
+33%
|
618
N/A
|
2 421
+292%
|
5 396
+123%
|
24 360
+351%
|
22 101
-9%
|
22 498
+2%
|
22 661
+1%
|
3 608
-84%
|
3 879
+8%
|
3 624
-7%
|
1 854
-49%
|
(1 652)
N/A
|
(5 204)
-215%
|
(6 573)
-26%
|
(9 449)
-44%
|
(8 559)
+9%
|
(4 881)
+43%
|
(7 441)
-52%
|
(6 203)
+17%
|
(6 027)
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 021)
|
(726)
|
(325)
|
(249)
|
861
|
526
|
(38)
|
97
|
(874)
|
(875)
|
(1 040)
|
(1 224)
|
(1 328)
|
(1 592)
|
(1 715)
|
(1 515)
|
(1 418)
|
(1 177)
|
(710)
|
(947)
|
(762)
|
(860)
|
(825)
|
(678)
|
(1 503)
|
(1 091)
|
(1 163)
|
(1 116)
|
59
|
190
|
519
|
355
|
(567)
|
(903)
|
(1 357)
|
(7 004)
|
(6 365)
|
(6 462)
|
(6 480)
|
(894)
|
(563)
|
(355)
|
(333)
|
37
|
(519)
|
(565)
|
(218)
|
(443)
|
(452)
|
(321)
|
(452)
|
(535)
|
|
| Income from Continuing Operations |
(2 458)
|
(3 599)
|
(5 231)
|
(5 612)
|
(4 762)
|
(3 887)
|
(1 000)
|
(753)
|
3 175
|
3 371
|
5 047
|
5 701
|
5 149
|
6 078
|
5 474
|
5 553
|
5 724
|
5 263
|
3 595
|
3 020
|
2 882
|
2 864
|
3 295
|
2 397
|
758
|
(720)
|
(1 717)
|
(2 142)
|
(1 681)
|
(2 822)
|
(4 177)
|
(2 780)
|
51
|
1 518
|
4 039
|
17 356
|
15 736
|
16 036
|
16 181
|
2 714
|
3 316
|
3 269
|
1 521
|
(1 615)
|
(5 723)
|
(7 138)
|
(9 667)
|
(9 002)
|
(5 333)
|
(7 762)
|
(6 655)
|
(6 562)
|
|
| Income to Minority Interest |
(29)
|
36
|
(182)
|
(159)
|
(382)
|
(369)
|
(279)
|
(346)
|
(363)
|
(379)
|
(406)
|
(640)
|
(414)
|
(319)
|
(254)
|
12
|
(121)
|
(209)
|
(187)
|
(193)
|
(188)
|
(346)
|
(280)
|
(174)
|
(151)
|
79
|
16
|
(43)
|
(59)
|
(69)
|
(24)
|
(22)
|
26
|
8
|
(36)
|
(53)
|
(111)
|
(137)
|
(167)
|
(176)
|
(172)
|
(183)
|
(157)
|
(120)
|
(120)
|
(54)
|
(51)
|
(53)
|
28
|
34
|
35
|
84
|
|
| Net Income (Common) |
(2 488)
N/A
|
(3 563)
-43%
|
(5 412)
-52%
|
(5 770)
-7%
|
(5 144)
+11%
|
(4 254)
+17%
|
(1 278)
+70%
|
(1 099)
+14%
|
2 812
N/A
|
2 993
+6%
|
4 642
+55%
|
5 063
+9%
|
4 735
-6%
|
5 759
+22%
|
5 220
-9%
|
5 564
+7%
|
5 603
+1%
|
5 051
-10%
|
3 405
-33%
|
2 824
-17%
|
2 694
-5%
|
2 516
-7%
|
3 013
+20%
|
2 222
-26%
|
607
-73%
|
(641)
N/A
|
(1 701)
-165%
|
(2 185)
-28%
|
(1 740)
+20%
|
(2 890)
-66%
|
(4 200)
-45%
|
(2 801)
+33%
|
78
N/A
|
1 527
+1 864%
|
4 004
+162%
|
17 303
+332%
|
15 625
-10%
|
15 899
+2%
|
16 014
+1%
|
2 538
-84%
|
3 144
+24%
|
3 085
-2%
|
1 364
-56%
|
(1 735)
N/A
|
(5 843)
-237%
|
(7 192)
-23%
|
(9 719)
-35%
|
(9 055)
+7%
|
(5 305)
+41%
|
(7 728)
-46%
|
(6 620)
+14%
|
(6 479)
+2%
|
|
| EPS (Diluted) |
-165.86
N/A
|
-237.53
-43%
|
-360.8
-52%
|
-384.66
-7%
|
-342.93
+11%
|
-283.6
+17%
|
-85.2
+70%
|
-73.26
+14%
|
187.46
N/A
|
199.53
+6%
|
309.46
+55%
|
266.47
-14%
|
278.52
+5%
|
303.1
+9%
|
274.73
-9%
|
292.84
+7%
|
294.89
+1%
|
265.84
-10%
|
179.21
-33%
|
156.88
-12%
|
149.66
-5%
|
139.77
-7%
|
167.38
+20%
|
116.94
-30%
|
33.72
-71%
|
-35.61
N/A
|
-94.5
-165%
|
-115
-22%
|
-96.66
+16%
|
-152.1
-57%
|
-221.05
-45%
|
-147.42
+33%
|
4.11
N/A
|
80.77
+1 865%
|
211.85
+162%
|
916.01
+332%
|
826.82
-10%
|
841.35
+2%
|
847.4
+1%
|
134.3
-84%
|
166.37
+24%
|
163.26
-2%
|
72.19
-56%
|
-91.8
N/A
|
-309.19
-237%
|
-380.61
-23%
|
-514.3
-35%
|
-479.14
+7%
|
-280.74
+41%
|
-408.94
-46%
|
-350.33
+14%
|
-342.84
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
