Meritz Securities Co Ltd
KRX:008560
Meritz Securities Co Ltd
KRX:008560
Price:
6 100
KRW
Market Closed
Market Cap:
₩3.3T
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
|
Meritz Securities Co Ltd
KRX:008560
|
KR |
|
Bamboos Health Care Holdings Ltd
HKEX:2293
|
HK |
|
N
|
NUBURU Inc
AMEX:BURU
|
US |
Income Statement
Earnings Waterfall
Meritz Securities Co Ltd
Meritz Securities Co Ltd
Income Statement
Meritz Securities Co Ltd
Meritz Securities Co Ltd
Currency: KRW
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
1 392 200
N/A
|
1 275 009
-8%
|
1 797 044
+41%
|
1 858 711
+3%
|
1 889 636
+2%
|
1 742 796
-8%
|
1 691 732
-3%
|
1 074 186
-37%
|
967 627
-10%
|
933 050
-4%
|
884 838
-5%
|
684 619
-23%
|
944 170
+38%
|
948 572
+0%
|
1 059 797
+12%
|
1 279 606
+21%
|
1 650 910
+29%
|
2 170 049
+31%
|
2 650 513
+22%
|
2 926 772
+10%
|
3 387 274
+16%
|
3 692 160
+9%
|
3 769 269
+2%
|
4 444 189
+18%
|
4 426 957
0%
|
4 425 542
0%
|
4 699 564
+6%
|
4 560 679
-3%
|
5 402 072
+18%
|
6 070 466
+12%
|
7 151 658
+18%
|
8 734 802
+22%
|
9 313 532
+7%
|
10 519 584
+13%
|
11 497 791
+9%
|
11 909 817
+4%
|
15 355 880
+29%
|
15 966 104
+4%
|
16 125 185
+1%
|
16 604 439
+3%
|
15 501 745
-7%
|
16 825 577
+9%
|
19 584 434
+16%
|
23 247 386
+19%
|
29 633 892
+27%
|
39 460 765
+33%
|
50 888 062
+29%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(9 735)
|
(927 354)
|
(1 415 944)
|
(1 454 454)
|
(14 949)
|
(1 365 673)
|
(1 155 357)
|
(522 666)
|
(9 015)
|
173 096
|
172 994
|
(7 552)
|
(10 528)
|
(10 348)
|
(10 406)
|
(9 818)
|
(11 727)
|
(15 293)
|
(17 155)
|
(21 292)
|
(23 876)
|
(24 107)
|
(28 058)
|
(29 693)
|
(29 178)
|
(34 332)
|
(35 543)
|
(41 732)
|
(49 304)
|
(60 108)
|
(69 749)
|
(66 295)
|
(66 674)
|
(58 315)
|
(59 015)
|
(63 371)
|
(60 964)
|
(68 890)
|
(66 303)
|
(67 853)
|
(74 093)
|
(80 393)
|
(90 522)
|
(109 726)
|
(127 221)
|
(126 970)
|
(130 128)
|
|
| Gross Profit |
1 382 465
N/A
|
347 656
-75%
|
381 102
+10%
|
404 259
+6%
|
1 874 687
+364%
|
377 123
-80%
|
536 374
+42%
|
551 519
+3%
|
958 613
+74%
|
1 106 147
+15%
|
1 057 833
-4%
|
677 067
-36%
|
933 642
+38%
|
938 223
+0%
|
1 049 390
+12%
|
1 269 789
+21%
|
1 639 184
+29%
|
2 154 757
+31%
|
2 633 360
+22%
|
2 905 479
+10%
|
3 363 399
+16%
|
3 668 053
+9%
|
3 741 210
+2%
|
4 414 496
+18%
|
4 397 778
0%
|
4 391 210
0%
|
4 664 021
+6%
|
4 518 947
-3%
|
5 352 768
+18%
|
6 010 358
+12%
|
7 081 909
+18%
|
8 668 507
+22%
|
9 246 858
+7%
|
10 461 269
+13%
|
11 438 777
+9%
|
11 846 446
+4%
|
15 294 916
+29%
|
15 897 213
+4%
|
16 058 880
+1%
|
16 536 586
+3%
|
15 427 650
-7%
|
16 745 183
+9%
|
19 493 911
+16%
|
23 137 660
+19%
|
29 506 672
+28%
|
39 333 794
+33%
|
50 757 933
+29%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(207 231)
|
(168 616)
|
(181 722)
|
(195 758)
|
(201 365)
|
(6 364)
|
(20 516)
|
(15 200)
|
(221 560)
|
(234 176)
|
(227 403)
|
(188 578)
|
(256 488)
|
(264 588)
|
(272 585)
|
(277 817)
|
(328 962)
|
(384 572)
|
(419 762)
|
(421 883)
|
(368 005)
|
(341 228)
|
(320 612)
|
(337 420)
|
(358 747)
|
(399 292)
|
(427 891)
|
(464 697)
|
(509 659)
|
(555 930)
|
(648 113)
|
(762 404)
|
(827 598)
|
(897 933)
|
(930 533)
|
(882 087)
|
(1 003 532)
|
(957 214)
|
(993 505)
|
(975 219)
|
(929 568)
|
(1 093 571)
|
(1 200 930)
|
(1 236 403)
|
(1 301 319)
|
(1 168 599)
|
(1 096 958)
|
|
| Selling, General & Administrative |
(149 159)
|
(157 746)
|
(169 624)
|
(178 489)
|
(178 311)
|
(6 435)
|
(14 660)
|
(12 474)
|
(184 076)
|
(187 150)
|
(180 624)
|
(140 467)
|
(199 218)
|
(209 806)
|
(222 248)
|
(235 545)
|
(291 192)
|
(350 755)
|
(377 980)
|
(382 099)
|
(328 645)
|
(302 186)
|
(289 611)
|
(306 840)
|
(329 864)
|
(357 354)
|
(369 726)
|
(392 824)
|
(412 982)
|
(400 074)
|
(434 952)
|
(492 819)
|
(494 007)
|
(527 057)
|
(507 810)
|
(461 176)
|
(514 495)
|
(524 601)
|
(576 710)
|
(590 355)
|
(618 847)
|
(708 013)
|
(756 667)
|
(757 206)
|
(805 969)
|
(714 987)
|
(710 693)
|
|
| Depreciation & Amortization |
(7 395)
|
0
|
0
|
0
|
(8 762)
|
0
|
(3 043)
|
0
|
(12 008)
|
(6 374)
|
(6 616)
|
(9 871)
|
(13 147)
|
(12 858)
|
(12 563)
|
(12 266)
|
(12 746)
|
(12 615)
|
(12 871)
|
(13 144)
|
(12 538)
|
(12 841)
|
(12 915)
|
(13 001)
|
(13 116)
|
(13 736)
|
(13 523)
|
(13 000)
|
(12 638)
|
(11 329)
|
(10 661)
|
(10 296)
|
(11 834)
|
(13 907)
|
(16 353)
|
(18 577)
|
(18 945)
|
(18 978)
|
(18 674)
|
(19 524)
|
(19 861)
|
(20 328)
|
(20 883)
|
(20 580)
|
(21 653)
|
(22 955)
|
(24 913)
|
|
| Other Operating Expenses |
(50 677)
|
(10 871)
|
(12 099)
|
(17 270)
|
(14 293)
|
72
|
(2 812)
|
(2 726)
|
(25 476)
|
(40 652)
|
(40 163)
|
(38 240)
|
(44 124)
|
(41 925)
|
(37 774)
|
(30 007)
|
(25 025)
|
(21 202)
|
(28 912)
|
(26 639)
|
(26 822)
|
(26 201)
|
(18 086)
|
(17 579)
|
(15 765)
|
(28 201)
|
(44 641)
|
(58 872)
|
(84 039)
|
(144 528)
|
(202 501)
|
(259 288)
|
(321 759)
|
(356 970)
|
(406 372)
|
(402 335)
|
(470 092)
|
(413 635)
|
(398 121)
|
(365 340)
|
(290 860)
|
(365 230)
|
(423 380)
|
(458 617)
|
(473 698)
|
(430 657)
|
(361 351)
|
|
| Operating Income |
1 175 234
N/A
|
179 039
-85%
|
199 377
+11%
|
208 498
+5%
|
1 673 322
+703%
|
370 759
-78%
|
515 859
+39%
|
536 320
+4%
|
737 052
+37%
|
871 970
+18%
|
830 429
-5%
|
488 489
-41%
|
677 154
+39%
|
673 636
-1%
|
776 806
+15%
|
991 971
+28%
|
1 310 221
+32%
|
1 770 184
+35%
|
2 213 597
+25%
|
2 483 597
+12%
|
2 995 394
+21%
|
3 326 826
+11%
|
3 420 599
+3%
|
4 077 075
+19%
|
4 039 032
-1%
|
3 991 919
-1%
|
4 236 131
+6%
|
4 054 250
-4%
|
4 843 111
+19%
|
5 454 429
+13%
|
6 433 797
+18%
|
7 906 103
+23%
|
8 419 260
+6%
|
9 563 336
+14%
|
10 508 243
+10%
|
10 964 359
+4%
|
14 291 383
+30%
|
14 939 999
+5%
|
15 065 376
+1%
|
15 561 367
+3%
|
14 498 083
-7%
|
15 651 612
+8%
|
18 292 981
+17%
|
21 901 257
+20%
|
28 205 353
+29%
|
38 165 195
+35%
|
49 660 976
+30%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 170 332)
|
(155 633)
|
(176 427)
|
(179 565)
|
(1 605 416)
|
(134 093)
|
(264 606)
|
(280 766)
|
(660 657)
|
(793 926)
|
(759 633)
|
(420 335)
|
(570 658)
|
(538 398)
|
(626 381)
|
(847 627)
|
(1 115 318)
|
(1 479 564)
|
(1 869 949)
|
(2 078 477)
|
(2 610 896)
|
(2 973 639)
|
(3 077 828)
|
(3 747 852)
|
(3 667 394)
|
(3 600 684)
|
(3 810 105)
|
(3 586 285)
|
(4 345 904)
|
(4 940 322)
|
(5 897 219)
|
(7 357 643)
|
(7 840 476)
|
(8 950 792)
|
(9 912 840)
|
(10 260 274)
|
(13 623 094)
|
(14 217 145)
|
(14 272 141)
|
(14 809 961)
|
(13 530 126)
|
(14 665 626)
|
(17 274 826)
|
(20 891 489)
|
(27 164 107)
|
(37 164 943)
|
(48 653 292)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
174
|
598
|
810
|
810
|
692
|
84
|
2
|
(6)
|
79
|
(863)
|
(1 439)
|
(1 305)
|
(1 222)
|
(272)
|
63
|
910
|
(4 551)
|
(4 577)
|
(4 999)
|
(3 583)
|
1 483
|
1 855
|
9 716
|
46 610
|
71 260
|
71 282
|
80 807
|
34 681
|
0
|
0
|
0
|
12 794
|
0
|
0
|
0
|
11 477
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
38
|
0
|
0
|
0
|
36
|
0
|
(18)
|
0
|
(721)
|
(18)
|
(40)
|
(9)
|
(858)
|
(2 159)
|
(2 119)
|
(2 153)
|
0
|
0
|
(27)
|
(25)
|
(40)
|
(342)
|
0
|
(359)
|
215
|
541
|
909
|
1 552
|
934
|
855
|
412
|
(19)
|
40
|
24 782
|
24 907
|
24 715
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
|
| Total Other Income |
7 644
|
2 185
|
457
|
(160)
|
883
|
(725)
|
1 664
|
1 370
|
2 453
|
870
|
713
|
1 652
|
1 974
|
1 884
|
1 848
|
36 574
|
35 518
|
37 087
|
37 051
|
2 698
|
3 067
|
3 382
|
3 098
|
2 829
|
2 115
|
1 513
|
1 601
|
436
|
530
|
618
|
365
|
(5 828)
|
(5 341)
|
(5 781)
|
(4 250)
|
3 527
|
39 358
|
(6 078)
|
5 124
|
2 999
|
(48 116)
|
(18 274)
|
(11 491)
|
26 062
|
98 230
|
90 836
|
113 379
|
|
| Pre-Tax Income |
12 584
N/A
|
25 593
+103%
|
23 407
-9%
|
28 773
+23%
|
68 825
+139%
|
235 941
+243%
|
252 901
+7%
|
256 924
+2%
|
78 301
-70%
|
79 494
+2%
|
72 279
-9%
|
70 606
-2%
|
108 304
+53%
|
135 047
+25%
|
150 155
+11%
|
178 759
+19%
|
230 500
+29%
|
326 842
+42%
|
379 233
+16%
|
406 489
+7%
|
386 303
-5%
|
355 956
-8%
|
345 932
-3%
|
332 603
-4%
|
369 418
+11%
|
388 711
+5%
|
423 536
+9%
|
466 370
+10%
|
500 153
+7%
|
517 436
+3%
|
547 072
+6%
|
589 222
+8%
|
644 743
+9%
|
702 827
+9%
|
696 868
-1%
|
767 007
+10%
|
707 647
-8%
|
716 776
+1%
|
798 359
+11%
|
767 167
-4%
|
919 840
+20%
|
967 712
+5%
|
1 006 664
+4%
|
1 047 200
+4%
|
1 139 477
+9%
|
1 091 088
-4%
|
1 121 062
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4 459)
|
(6 768)
|
(7 227)
|
(6 877)
|
(15 774)
|
(17 262)
|
(21 524)
|
(23 091)
|
(19 683)
|
(20 015)
|
(18 278)
|
(19 050)
|
(27 879)
|
(34 185)
|
(37 042)
|
(34 055)
|
(47 410)
|
(85 874)
|
(99 490)
|
(119 152)
|
(116 010)
|
(93 640)
|
(91 465)
|
(78 756)
|
(84 926)
|
(89 319)
|
(97 302)
|
(111 133)
|
(122 404)
|
(128 747)
|
(140 960)
|
(155 399)
|
(172 943)
|
(194 179)
|
(191 123)
|
(212 421)
|
(192 060)
|
(191 321)
|
(214 785)
|
(202 033)
|
(245 355)
|
(258 678)
|
(268 937)
|
(264 276)
|
(285 824)
|
(269 296)
|
(272 996)
|
|
| Income from Continuing Operations |
8 125
|
18 823
|
16 178
|
21 895
|
53 051
|
218 679
|
231 377
|
233 832
|
58 618
|
59 478
|
54 001
|
51 556
|
80 426
|
100 863
|
113 113
|
144 704
|
183 090
|
240 968
|
279 743
|
287 337
|
270 293
|
262 316
|
254 468
|
253 847
|
284 492
|
299 392
|
326 233
|
355 237
|
377 750
|
388 690
|
406 114
|
433 823
|
471 802
|
508 650
|
505 746
|
554 586
|
515 587
|
525 455
|
583 574
|
565 134
|
674 484
|
709 033
|
737 726
|
782 925
|
853 653
|
821 792
|
848 067
|
|
| Income to Minority Interest |
(12)
|
(12)
|
24
|
27
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 420)
|
8 719
|
8 800
|
8 800
|
0
|
0
|
0
|
0
|
0
|
(1 398)
|
(2 801)
|
(4 220)
|
(5 608)
|
(5 608)
|
(5 614)
|
(5 592)
|
(5 609)
|
(5 609)
|
(5 593)
|
(5 603)
|
(5 594)
|
(5 594)
|
(5 963)
|
(6 868)
|
(7 756)
|
(8 685)
|
(8 866)
|
(8 056)
|
(7 258)
|
(6 441)
|
(6 000)
|
|
| Net Income (Common) |
8 113
N/A
|
18 811
+132%
|
16 202
-14%
|
21 922
+35%
|
53 078
+142%
|
218 706
+312%
|
231 387
+6%
|
233 836
+1%
|
58 618
-75%
|
59 478
+1%
|
54 001
-9%
|
51 556
-5%
|
80 426
+56%
|
100 863
+25%
|
113 113
+12%
|
144 704
+28%
|
180 670
+25%
|
249 687
+38%
|
288 543
+16%
|
296 137
+3%
|
281 513
-5%
|
262 397
-7%
|
254 468
-3%
|
253 847
0%
|
284 492
+12%
|
297 905
+5%
|
315 194
+6%
|
334 720
+6%
|
347 783
+4%
|
350 929
+1%
|
369 107
+5%
|
398 102
+8%
|
437 540
+10%
|
476 158
+9%
|
475 836
0%
|
526 059
+11%
|
485 437
-8%
|
493 331
+2%
|
547 910
+11%
|
525 979
-4%
|
634 815
+21%
|
667 644
+5%
|
694 234
+4%
|
736 746
+6%
|
804 714
+9%
|
770 901
-4%
|
792 789
+3%
|
|
| EPS (Diluted) |
23.6
N/A
|
54.68
+132%
|
46.82
-14%
|
63.35
+35%
|
153.84
+143%
|
628.46
+309%
|
664.9
+6%
|
671.94
+1%
|
168.44
-75%
|
171.4
+2%
|
156.07
-9%
|
149.88
-4%
|
233.79
+56%
|
291.51
+25%
|
327.86
+12%
|
420.65
+28%
|
510.36
+21%
|
682.2
+34%
|
755.34
+11%
|
811.33
+7%
|
620.07
-24%
|
572.91
-8%
|
560.5
-2%
|
559.13
0%
|
626.63
+12%
|
551.67
-12%
|
467.64
-15%
|
572.17
+22%
|
515.99
-10%
|
524.55
+2%
|
555.04
+6%
|
595.96
+7%
|
661.93
+11%
|
734.81
+11%
|
737.73
+0%
|
805.6
+9%
|
825.57
+2%
|
620.54
-25%
|
778.28
+25%
|
773.49
-1%
|
901.72
+17%
|
965.71
+7%
|
1 082.29
+12%
|
1 105.03
+2%
|
1 308.06
+18%
|
1 287.59
-2%
|
1 335.61
+4%
|
|
Switch to:
Switch to:
See Also
Discover More
