M
Moonbae Steel Co Ltd
KRX:008420
Moonbae Steel Co Ltd
KRX:008420
Price:
2 410
KRW
-1.23%
Market Cap:
₩49.4B
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
|
M
|
Moonbae Steel Co Ltd
KRX:008420
|
KR |
|
Wealth Management Inc
TSE:3772
|
JP |
|
Canon Marketing Japan Inc
TSE:8060
|
JP |
|
B
|
Blockchain Group SA
PAR:ALTBG
|
FR |
|
T
|
Talant Optronics suzhou Co Ltd
SZSE:301045
|
CN |
|
Taka Jewellery Holdings Ltd
SGX:42L
|
SG |
Income Statement
Earnings Waterfall
Moonbae Steel Co Ltd
Moonbae Steel Co Ltd
Income Statement
Moonbae Steel Co Ltd
Moonbae Steel Co Ltd
Currency: KRW
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
651
|
271
|
0
|
0
|
1 563
|
0
|
0
|
435
|
1 608
|
0
|
0
|
211
|
978
|
591
|
730
|
626
|
498
|
428
|
352
|
290
|
244
|
204
|
189
|
173
|
171
|
167
|
181
|
330
|
581
|
835
|
1 059
|
1 078
|
961
|
836
|
836
|
987
|
1 256
|
1 506
|
1 655
|
1 659
|
1 469
|
1 300
|
1 139
|
1 058
|
1 101
|
1 139
|
1 136
|
1 167
|
1 130
|
1 048
|
989
|
970
|
1 070
|
1 210
|
1 326
|
1 344
|
1 270
|
0
|
0
|
0
|
0
|
|
| Revenue |
120 223
N/A
|
132 136
+10%
|
141 304
+7%
|
145 268
+3%
|
141 816
-2%
|
136 249
-4%
|
140 410
+3%
|
150 366
+7%
|
157 456
+5%
|
155 167
-1%
|
153 122
-1%
|
147 820
-3%
|
147 636
0%
|
143 163
-3%
|
136 671
-5%
|
136 275
0%
|
132 335
-3%
|
127 727
-3%
|
125 181
-2%
|
118 468
-5%
|
115 219
-3%
|
117 712
+2%
|
120 897
+3%
|
123 617
+2%
|
129 929
+5%
|
141 400
+9%
|
143 960
+2%
|
157 246
+9%
|
156 034
-1%
|
153 832
-1%
|
160 849
+5%
|
157 751
-2%
|
159 406
+1%
|
159 451
+0%
|
159 534
+0%
|
161 227
+1%
|
162 553
+1%
|
162 001
0%
|
157 102
-3%
|
153 302
-2%
|
152 678
0%
|
161 482
+6%
|
184 681
+14%
|
198 188
+7%
|
204 873
+3%
|
214 175
+5%
|
198 806
-7%
|
194 554
-2%
|
192 207
-1%
|
185 094
-4%
|
173 789
-6%
|
165 783
-5%
|
163 634
-1%
|
150 520
-8%
|
150 629
+0%
|
143 851
-4%
|
140 207
-3%
|
137 368
-2%
|
135 853
-1%
|
138 673
+2%
|
137 875
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(112 922)
|
(122 802)
|
(131 526)
|
(135 152)
|
(133 115)
|
(130 028)
|
(135 163)
|
(144 549)
|
(151 002)
|
(147 988)
|
(145 369)
|
(139 595)
|
(137 964)
|
(133 547)
|
(127 197)
|
(127 083)
|
(123 055)
|
(118 998)
|
(116 892)
|
(110 478)
|
(107 426)
|
(109 428)
|
(110 292)
|
(112 973)
|
(116 752)
|
(124 616)
|
(129 920)
|
(141 109)
|
(142 384)
|
(143 412)
|
(149 790)
|
(148 213)
|
(149 851)
|
(150 278)
|
(149 756)
|
(151 574)
|
(153 152)
|
(152 806)
|
(148 594)
|
(144 601)
|
(143 294)
|
(147 100)
|
(161 451)
|
(172 612)
|
(177 465)
|
(188 719)
|
(182 384)
|
(182 051)
|
(181 993)
|
(176 194)
|
(167 694)
|
(159 466)
|
(159 406)
|
(148 382)
|
(147 496)
|
(141 248)
|
(135 637)
|
(133 360)
|
(130 562)
|
(132 102)
|
(132 123)
|
|
| Gross Profit |
7 301
N/A
|
9 333
+28%
|
9 776
+5%
|
10 114
+3%
|
8 701
-14%
|
6 219
-29%
|
5 246
-16%
|
5 816
+11%
|
6 454
+11%
|
7 179
+11%
|
7 753
+8%
|
8 225
+6%
|
9 672
+18%
|
9 617
-1%
|
9 475
-1%
|
9 193
-3%
|
9 280
+1%
|
8 729
-6%
|
8 290
-5%
|
7 991
-4%
|
7 793
-2%
|
8 286
+6%
|
10 606
+28%
|
10 645
+0%
|
13 177
+24%
|
16 784
+27%
|
14 040
-16%
|
16 137
+15%
|
13 649
-15%
|
10 420
-24%
|
11 059
+6%
|
9 538
-14%
|
9 555
+0%
|
9 173
-4%
|
9 778
+7%
|
9 653
-1%
|
9 400
-3%
|
9 196
-2%
|
8 509
-7%
|
8 702
+2%
|
9 384
+8%
|
14 382
+53%
|
23 231
+62%
|
25 575
+10%
|
27 408
+7%
|
25 457
-7%
|
16 422
-35%
|
12 503
-24%
|
10 214
-18%
|
8 899
-13%
|
6 095
-32%
|
6 317
+4%
|
4 228
-33%
|
2 138
-49%
|
3 134
+47%
|
2 603
-17%
|
4 570
+76%
|
4 008
-12%
|
5 291
+32%
|
6 571
+24%
|
5 752
-12%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 599)
|
(5 538)
|
(5 619)
|
(5 645)
|
(5 674)
|
(5 873)
|
(5 575)
|
(5 609)
|
(5 020)
|
(5 408)
|
(5 352)
|
(5 792)
|
(6 569)
|
(6 650)
|
(6 751)
|
(6 539)
|
(6 268)
|
(6 365)
|
(6 501)
|
(5 658)
|
(6 726)
|
(6 007)
|
(7 340)
|
(7 480)
|
(7 729)
|
(7 909)
|
(7 079)
|
(7 620)
|
(7 175)
|
(6 943)
|
(6 977)
|
(6 411)
|
(6 271)
|
(6 255)
|
(6 779)
|
(6 793)
|
(6 800)
|
(6 911)
|
(6 654)
|
(6 626)
|
(6 585)
|
(6 501)
|
(6 808)
|
(6 856)
|
(6 625)
|
(6 432)
|
(6 286)
|
(6 276)
|
(7 208)
|
(8 290)
|
(8 205)
|
(8 155)
|
(7 665)
|
(7 160)
|
(7 206)
|
(7 260)
|
(6 701)
|
(6 737)
|
(6 784)
|
(6 598)
|
(6 712)
|
|
| Selling, General & Administrative |
(5 511)
|
(5 514)
|
(5 596)
|
(5 622)
|
(5 585)
|
(5 575)
|
(5 575)
|
(5 589)
|
(4 943)
|
(5 351)
|
(5 343)
|
(5 770)
|
(6 504)
|
(6 376)
|
(6 478)
|
(6 279)
|
(6 234)
|
(6 185)
|
(6 445)
|
(6 446)
|
(6 641)
|
(6 918)
|
(7 242)
|
(7 380)
|
(7 627)
|
(7 781)
|
(6 956)
|
(7 497)
|
(7 071)
|
(6 748)
|
(6 768)
|
(6 189)
|
(6 118)
|
(6 101)
|
(6 567)
|
(6 561)
|
(6 563)
|
(6 637)
|
(6 410)
|
(6 386)
|
(6 349)
|
(6 267)
|
(6 570)
|
(6 612)
|
(6 378)
|
(6 390)
|
(6 249)
|
(6 238)
|
(6 962)
|
(8 064)
|
(7 999)
|
(7 951)
|
(7 485)
|
(6 448)
|
(6 379)
|
(6 387)
|
(6 512)
|
(6 504)
|
(6 549)
|
(6 456)
|
(6 521)
|
|
| Depreciation & Amortization |
(88)
|
(22)
|
0
|
0
|
(88)
|
0
|
0
|
(19)
|
(77)
|
0
|
0
|
(22)
|
(66)
|
(56)
|
0
|
(43)
|
(34)
|
(35)
|
(55)
|
(70)
|
(85)
|
(92)
|
(98)
|
(100)
|
(103)
|
(109)
|
(104)
|
(104)
|
(103)
|
(97)
|
(111)
|
(124)
|
(153)
|
(153)
|
(210)
|
(230)
|
(236)
|
(273)
|
(243)
|
(240)
|
(236)
|
(234)
|
(239)
|
(244)
|
(247)
|
(249)
|
(244)
|
(244)
|
(246)
|
(226)
|
(206)
|
(204)
|
(180)
|
(182)
|
(186)
|
(268)
|
(189)
|
(232)
|
(236)
|
(143)
|
(190)
|
|
| Other Operating Expenses |
0
|
0
|
(23)
|
(23)
|
0
|
(298)
|
0
|
0
|
0
|
(57)
|
(9)
|
0
|
0
|
(218)
|
(273)
|
(217)
|
0
|
(145)
|
0
|
858
|
0
|
1 003
|
0
|
0
|
0
|
(19)
|
(19)
|
(19)
|
0
|
(98)
|
(98)
|
(98)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
207
|
207
|
207
|
0
|
0
|
0
|
0
|
0
|
(529)
|
(641)
|
(605)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 702
N/A
|
3 797
+123%
|
4 158
+10%
|
4 469
+7%
|
3 028
-32%
|
345
-89%
|
(331)
N/A
|
206
N/A
|
1 434
+596%
|
1 769
+23%
|
2 401
+36%
|
2 434
+1%
|
3 102
+27%
|
2 969
-4%
|
2 725
-8%
|
2 654
-3%
|
3 012
+13%
|
2 364
-22%
|
1 788
-24%
|
2 332
+30%
|
1 068
-54%
|
2 279
+113%
|
3 267
+43%
|
3 167
-3%
|
5 448
+72%
|
8 877
+63%
|
6 963
-22%
|
8 518
+22%
|
6 475
-24%
|
3 477
-46%
|
4 082
+17%
|
3 127
-23%
|
3 284
+5%
|
2 918
-11%
|
3 000
+3%
|
2 861
-5%
|
2 601
-9%
|
2 285
-12%
|
1 854
-19%
|
2 075
+12%
|
2 799
+35%
|
7 881
+182%
|
16 423
+108%
|
18 720
+14%
|
20 783
+11%
|
19 024
-8%
|
10 136
-47%
|
6 228
-39%
|
3 006
-52%
|
609
-80%
|
(2 110)
N/A
|
(1 837)
+13%
|
(3 437)
-87%
|
(5 022)
-46%
|
(4 072)
+19%
|
(4 656)
-14%
|
(2 131)
+54%
|
(2 729)
-28%
|
(1 494)
+45%
|
(27)
+98%
|
(959)
-3 423%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2 941
|
4 128
|
5 260
|
3 127
|
1 498
|
(472)
|
(2 228)
|
(568)
|
1 656
|
1 461
|
1 757
|
2 875
|
2 843
|
3 228
|
3 902
|
2 183
|
1 427
|
1 734
|
1 663
|
1 861
|
2 264
|
2 282
|
2 579
|
3 400
|
3 988
|
4 898
|
4 951
|
4 954
|
4 930
|
4 263
|
3 922
|
3 868
|
3 359
|
2 982
|
3 219
|
2 328
|
773
|
68
|
1 818
|
3 776
|
7 698
|
10 163
|
10 367
|
10 585
|
10 996
|
14 660
|
16 126
|
18 235
|
21 116
|
22 027
|
24 883
|
25 976
|
22 443
|
19 766
|
17 004
|
12 245
|
7 924
|
4 606
|
3 075
|
4 371
|
7 208
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(298)
|
0
|
(347)
|
(347)
|
(417)
|
0
|
0
|
11
|
(218)
|
0
|
0
|
0
|
(144)
|
0
|
859
|
0
|
1 003
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
207
|
0
|
0
|
0
|
0
|
0
|
112
|
76
|
(529)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
23
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
17
|
4
|
0
|
0
|
0
|
3
|
7
|
0
|
0
|
4
|
5
|
5
|
0
|
5
|
15
|
0
|
15
|
15
|
8
|
0
|
0
|
62
|
0
|
0
|
0
|
34
|
0
|
0
|
134
|
100
|
200
|
0
|
44
|
44
|
0
|
0
|
20
|
20
|
0
|
15
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
34
|
69
|
74
|
71
|
74
|
224
|
223
|
115
|
(334)
|
(426)
|
(426)
|
33
|
83
|
(339)
|
(353)
|
(321)
|
(301)
|
2 732
|
2 729
|
2 726
|
2 726
|
28
|
(11)
|
(24)
|
(27)
|
(17)
|
3
|
8
|
(4)
|
7
|
18
|
14
|
(88)
|
(243)
|
(266)
|
(441)
|
(240)
|
(91)
|
(178)
|
(368)
|
(361)
|
(157)
|
(286)
|
(183)
|
(248)
|
(149)
|
(93)
|
217
|
243
|
322
|
342
|
217
|
238
|
65
|
79
|
100
|
20
|
4
|
(26)
|
(76)
|
|
| Pre-Tax Income |
4 668
N/A
|
7 958
+70%
|
9 487
+19%
|
7 670
-19%
|
4 307
-44%
|
(53)
N/A
|
(2 682)
-4 960%
|
(486)
+82%
|
2 793
N/A
|
2 897
+4%
|
3 733
+29%
|
4 911
+32%
|
5 764
+17%
|
6 280
+9%
|
6 288
+0%
|
4 484
-29%
|
3 978
-11%
|
3 803
-4%
|
7 042
+85%
|
6 922
-2%
|
7 065
+2%
|
7 291
+3%
|
5 878
-19%
|
6 556
+12%
|
9 399
+43%
|
13 761
+46%
|
11 897
-14%
|
13 489
+13%
|
11 330
-16%
|
7 744
-32%
|
8 011
+3%
|
7 013
-12%
|
6 719
-4%
|
5 812
-13%
|
5 976
+3%
|
4 923
-18%
|
2 967
-40%
|
2 113
-29%
|
3 581
+69%
|
5 805
+62%
|
10 228
+76%
|
17 882
+75%
|
26 633
+49%
|
29 063
+9%
|
31 847
+10%
|
33 437
+5%
|
26 113
-22%
|
24 390
-7%
|
24 359
0%
|
22 879
-6%
|
23 221
+1%
|
24 557
+6%
|
18 693
-24%
|
14 982
-20%
|
12 996
-13%
|
7 667
-41%
|
5 894
-23%
|
1 897
-68%
|
1 586
-16%
|
4 318
+172%
|
6 173
+43%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(669)
|
(1 377)
|
(1 692)
|
(1 437)
|
(952)
|
(72)
|
435
|
195
|
(235)
|
(252)
|
(396)
|
(733)
|
(1 084)
|
(1 235)
|
(1 823)
|
(1 455)
|
(1 246)
|
(1 128)
|
(1 282)
|
(1 236)
|
(1 331)
|
(1 338)
|
(1 321)
|
(1 438)
|
(1 985)
|
(2 896)
|
(2 111)
|
(2 605)
|
(1 199)
|
(456)
|
(1 110)
|
(717)
|
(1 740)
|
(1 623)
|
(992)
|
(880)
|
(595)
|
(424)
|
(655)
|
(968)
|
(1 616)
|
(3 065)
|
(5 083)
|
(6 013)
|
(6 471)
|
(6 495)
|
(4 390)
|
(3 269)
|
1 858
|
2 773
|
2 948
|
2 916
|
(133)
|
399
|
779
|
1 323
|
723
|
734
|
443
|
(332)
|
(309)
|
|
| Income from Continuing Operations |
3 999
|
6 581
|
7 796
|
6 234
|
3 356
|
(124)
|
(2 247)
|
(291)
|
2 558
|
2 645
|
3 337
|
4 178
|
4 680
|
5 046
|
4 466
|
3 030
|
2 732
|
2 676
|
5 761
|
5 687
|
5 734
|
5 953
|
4 557
|
5 118
|
7 414
|
10 865
|
9 786
|
10 884
|
10 131
|
7 289
|
6 903
|
6 298
|
4 979
|
4 190
|
4 985
|
4 044
|
2 372
|
1 691
|
2 927
|
4 839
|
8 612
|
14 817
|
21 550
|
23 049
|
25 376
|
26 942
|
21 723
|
21 121
|
26 217
|
25 653
|
26 169
|
27 473
|
18 560
|
15 381
|
13 775
|
8 990
|
6 617
|
2 631
|
2 029
|
3 986
|
5 865
|
|
| Net Income (Common) |
3 999
N/A
|
6 581
+65%
|
7 796
+18%
|
6 234
-20%
|
3 356
-46%
|
(124)
N/A
|
(2 247)
-1 712%
|
(291)
+87%
|
2 558
N/A
|
2 645
+3%
|
3 337
+26%
|
4 178
+25%
|
4 680
+12%
|
5 046
+8%
|
4 466
-11%
|
3 030
-32%
|
2 732
-10%
|
2 676
-2%
|
5 761
+115%
|
5 687
-1%
|
5 734
+1%
|
5 953
+4%
|
4 557
-23%
|
5 118
+12%
|
7 414
+45%
|
10 865
+47%
|
9 786
-10%
|
10 884
+11%
|
10 131
-7%
|
7 289
-28%
|
6 903
-5%
|
6 298
-9%
|
4 979
-21%
|
4 190
-16%
|
4 985
+19%
|
4 044
-19%
|
2 372
-41%
|
1 691
-29%
|
2 927
+73%
|
4 839
+65%
|
8 612
+78%
|
14 817
+72%
|
21 550
+45%
|
23 049
+7%
|
25 376
+10%
|
26 942
+6%
|
21 723
-19%
|
21 121
-3%
|
26 217
+24%
|
25 653
-2%
|
26 169
+2%
|
27 473
+5%
|
18 560
-32%
|
15 381
-17%
|
13 775
-10%
|
8 990
-35%
|
6 617
-26%
|
2 631
-60%
|
2 029
-23%
|
3 986
+96%
|
5 865
+47%
|
|
| EPS (Diluted) |
199.95
N/A
|
329.05
+65%
|
410.31
+25%
|
328.1
-20%
|
176.63
-46%
|
-6.52
N/A
|
-118.26
-1 714%
|
-15.31
+87%
|
134.63
N/A
|
139.21
+3%
|
175.63
+26%
|
219.89
+25%
|
246.31
+12%
|
265.57
+8%
|
235.05
-11%
|
159.47
-32%
|
143.78
-10%
|
140.84
-2%
|
320.05
+127%
|
315.94
-1%
|
318.55
+1%
|
330.72
+4%
|
253.16
-23%
|
284.33
+12%
|
411.88
+45%
|
603.61
+47%
|
543.66
-10%
|
604.66
+11%
|
562.83
-7%
|
404.94
-28%
|
363.31
-10%
|
314.89
-13%
|
248.95
-21%
|
209.5
-16%
|
249.25
+19%
|
202.2
-19%
|
118.6
-41%
|
84.55
-29%
|
146.35
+73%
|
241.95
+65%
|
430.6
+78%
|
740.85
+72%
|
1 099.82
+48%
|
1 176.3
+7%
|
1 295.07
+10%
|
1 374.98
+6%
|
1 108.63
-19%
|
1 077.91
-3%
|
1 338.06
+24%
|
1 327.5
-1%
|
1 355.12
+2%
|
1 422.6
+5%
|
960.96
-32%
|
797.72
-17%
|
719.37
-10%
|
469.45
-35%
|
345.92
-26%
|
141.66
-59%
|
109.26
-23%
|
214.68
+96%
|
313.86
+46%
|
|
Switch to:
Switch to:
See Also
Discover More
