Watchlist Manager

Watchlist

Price: 8 990 KRW -0.44%

Market Cap: ₩256.2B

M	Muhak Co Ltd KRX:033920	KR
	ACSL Ltd TSE:6232	JP
K	KCTech Co Ltd KRX:281820	KR
	Adriatic Metals PLC LSE:ADT1	UK
	Team Internet Group PLC LSE:TIG	UK
	JCET Group Co Ltd SSE:600584	CN
E	Envista Holdings Corp NYSE:NVST	US
	Postal Realty Trust Inc NYSE:PSTL	US
	Telecom Plus PLC LSE:TEP	UK

Income Statement

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	Dec-2025
Revenue
Interest Expense	114	0	391	0	684	322	0	0	74	0	0	0	131	0	0	0	108	0	0	0	540	0	0	0	866	0	0	0	868	219	386	555	783	673	756	858	921	1 255	1 610	1 849	2 261	2 446	2 655	2 830	2 653	2 411	1 922	1 592	1 526	0	0	0	0
Revenue	218 129 N/A	221 948 +2%	230 748 +4%	233 635 +1%	240 065 +3%	245 134 +2%	242 885 -1%	257 521 +6%	290 146 +13%	294 670 +2%	302 372 +3%	305 530 +1%	295 761 -3%	295 830 +0%	295 661 0%	286 537 -3%	270 169 -6%	274 675 +2%	270 515 -2%	267 052 -1%	250 503 -6%	231 143 -8%	215 636 -7%	198 124 -8%	193 718 -2%	188 467 -3%	183 142 -3%	177 251 -3%	155 776 -12%	143 667 -8%	135 403 -6%	135 503 +0%	139 352 +3%	136 562 -2%	129 560 -5%	121 817 -6%	126 928 +4%	131 857 +4%	141 427 +7%	148 634 +5%	152 832 +3%	153 359 +0%	151 168 -1%	149 983 -1%	146 574 -2%	146 136 0%	149 271 +2%	149 912 +0%	152 059 +1%	151 119 -1%	149 665 -1%	146 091 -2%	143 830 -2%
Gross Profit
Cost of Revenue	(122 200)	(122 817)	(125 643)	(127 215)	(128 969)	(130 533)	(129 808)	(135 916)	(151 674)	(154 420)	(158 101)	(159 749)	(158 442)	(158 499)	(157 331)	(152 430)	(141 388)	(142 984)	(141 927)	(142 966)	(136 777)	(129 455)	(124 463)	(117 139)	(116 758)	(115 762)	(113 372)	(110 129)	(94 613)	(86 523)	(81 576)	(80 496)	(84 248)	(83 387)	(80 628)	(76 594)	(81 157)	(81 612)	(84 295)	(85 775)	(85 906)	(85 680)	(84 430)	(85 450)	(84 777)	(84 284)	(85 363)	(84 346)	(84 784)	(83 676)	(82 434)	(80 395)	(79 499)
Gross Profit	95 929 N/A	99 131 +3%	105 105 +6%	106 420 +1%	111 096 +4%	114 600 +3%	113 076 -1%	121 604 +8%	138 473 +14%	140 250 +1%	144 271 +3%	145 781 +1%	137 319 -6%	137 332 +0%	138 332 +1%	134 109 -3%	128 781 -4%	131 692 +2%	128 588 -2%	124 086 -4%	113 726 -8%	101 687 -11%	91 172 -10%	80 984 -11%	76 960 -5%	72 705 -6%	69 771 -4%	67 122 -4%	61 163 -9%	57 145 -7%	53 828 -6%	55 009 +2%	55 104 +0%	53 175 -4%	48 932 -8%	45 221 -8%	45 772 +1%	50 245 +10%	57 133 +14%	62 858 +10%	66 927 +6%	67 679 +1%	66 738 -1%	64 534 -3%	61 797 -4%	61 853 +0%	63 907 +3%	65 566 +3%	67 276 +3%	67 443 +0%	67 231 0%	65 696 -2%	64 331 -2%
Operating Income
Operating Expenses	(49 642)	(49 824)	(49 283)	(50 006)	(51 293)	(51 743)	(53 257)	(55 989)	(57 850)	(60 175)	(63 506)	(67 162)	(71 768)	(74 870)	(76 767)	(76 326)	(76 822)	(76 352)	(80 566)	(82 183)	(85 214)	(88 497)	(87 369)	(87 782)	(87 000)	(83 898)	(83 364)	(80 360)	(74 383)	(67 972)	(59 993)	(57 097)	(53 256)	(51 740)	(48 283)	(46 429)	(46 849)	(48 226)	(51 298)	(52 929)	(52 853)	(51 525)	(49 786)	(47 797)	(45 634)	(46 057)	(46 825)	(48 669)	(50 400)	(52 777)	(53 563)	(53 444)	(54 096)
Selling, General & Administrative	(49 614)	(49 819)	(49 279)	(50 001)	(51 141)	(51 730)	(53 244)	(55 977)	(54 571)	(60 176)	(63 507)	(67 163)	(68 838)	(74 872)	(76 769)	(76 328)	(73 541)	(76 353)	(80 566)	(82 182)	(81 724)	(88 496)	(87 368)	(87 782)	(83 874)	(83 898)	(83 364)	(80 360)	(71 665)	(67 488)	(58 921)	(55 131)	(51 191)	(49 048)	(46 059)	(44 242)	(44 902)	(46 300)	(49 392)	(50 015)	(49 593)	(48 348)	(46 701)	(45 765)	(43 944)	(44 254)	(44 830)	(46 447)	(47 933)	(50 056)	(50 634)	(50 387)	(50 940)
Research & Development	(28)	0	0	0	(152)	(13)	0	0	(27)	0	0	0	(14)	0	0	0	(3)	0	0	0	(2)	0	0	0	(1)	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
Depreciation & Amortization	0	0	0	0	0	0	0	0	(3 252)	0	0	0	(2 915)	0	0	0	(3 278)	0	0	0	(3 488)	0	0	0	(3 126)	0	0	0	(2 718)	(485)	(1 074)	(1 597)	(2 065)	(2 322)	(2 224)	(2 187)	(1 947)	(1 926)	(1 906)	(2 914)	(3 260)	(3 177)	(3 085)	(2 032)	(1 690)	(1 803)	(1 995)	(2 222)	(2 467)	(2 721)	(2 929)	(3 057)	(3 156)
Other Operating Expenses	0	(5)	(4)	(5)	0	0	(13)	(12)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(369)	0	(370)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	46 287 N/A	49 306 +7%	55 821 +13%	56 414 +1%	59 803 +6%	62 857 +5%	59 818 -5%	65 613 +10%	80 622 +23%	80 074 -1%	80 765 +1%	78 619 -3%	65 551 -17%	62 461 -5%	61 563 -1%	57 781 -6%	51 959 -10%	55 339 +7%	48 022 -13%	41 903 -13%	28 512 -32%	13 190 -54%	3 803 -71%	(6 798) N/A	(10 040) -48%	(11 193) -11%	(13 594) -21%	(13 239) +3%	(13 220) +0%	(10 829) +18%	(6 167) +43%	(2 090) +66%	1 848 N/A	1 435 -22%	650 -55%	(1 207) N/A	(1 077) +11%	2 020 N/A	5 835 +189%	9 930 +70%	14 074 +42%	16 154 +15%	16 952 +5%	16 736 -1%	16 163 -3%	15 796 -2%	17 082 +8%	16 897 -1%	16 876 0%	14 667 -13%	13 668 -7%	12 252 -10%	10 235 -16%
Pre-Tax Income
Interest Income Expense	2 686	279	2 242	(365)	18 309	(210)	(2 222)	423	26 013	319	337	330	(20 676)	217	418	429	38 285	622	573	1 011	52 232	948	1 185	706	(8 779)	1 107	1 196	1 208	49 861	(66 292)	(21 627)	(9 796)	16 734	78 428	46 865	8 340	(15 628)	(19 324)	(61 162)	(72 313)	(30 996)	21 730	58 042	96 499	66 104	38 661	44 092	49 427	44 205	38 903	45 476	51 726	52 100
Non-Reccuring Items	0	0	0	0	(2 680)	0	0	0	0	0	0	0	0	0	0	0	(1 423)	0	0	0	0	0	0	0	0	0	0	0	0	0	(371)	0	(371)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	73	0	42	0	265	0	0	0	211	0	0	0	463	0	0	0	376	0	0	0	494	0	0	0	505	0	0	0	393	(15)	102	158	231	417	344	359	261	146	978	979	1 130	1 142	322	307	221	242	643	721	710	650	229	136	126
Total Other Income	(3 932)	3 306	3 094	9 627	110	12 480	31 488	30 007	1 392	30 544	11 114	(37 108)	(2 005)	(32 823)	(29 676)	50 004	(7 132)	59 030	69 525	42 872	(4 092)	20 962	15 176	15 667	(7 920)	14 983	19 043	8 852	(3 481)	13 595	2 152	5 707	(130)	(903)	(2 258)	(3 167)	(1 522)	(1 211)	195	1 157	340	888	1 166	1 192	894	754	716	783	2 473	2 814	3 091	2 595	2 167
Pre-Tax Income	45 113 N/A	52 891 +17%	61 199 +16%	65 676 +7%	75 807 +15%	75 126 -1%	89 084 +19%	96 043 +8%	108 239 +13%	110 937 +2%	92 216 -17%	41 841 -55%	43 334 +4%	29 855 -31%	32 306 +8%	108 215 +235%	82 065 -24%	114 992 +40%	118 120 +3%	85 786 -27%	77 146 -10%	35 100 -55%	20 163 -43%	9 574 -53%	(26 233) N/A	4 897 N/A	6 647 +36%	(3 177) N/A	33 553 N/A	(63 540) N/A	(25 910) +59%	(6 020) +77%	18 312 N/A	79 378 +333%	45 600 -43%	4 325 -91%	(17 966) N/A	(18 370) -2%	(54 155) -195%	(60 248) -11%	(15 452) +74%	39 914 N/A	76 483 +92%	114 734 +50%	83 382 -27%	55 452 -33%	62 533 +13%	67 828 +8%	64 264 -5%	57 033 -11%	62 464 +10%	66 709 +7%	64 629 -3%
Net Income
Tax Provision	(10 629)	(12 426)	(14 136)	(16 455)	(20 845)	(20 665)	(24 274)	(24 123)	(25 367)	(28 740)	(24 155)	(13 538)	(14 521)	(8 975)	(9 687)	(27 452)	(20 582)	(28 281)	(28 717)	(21 190)	(25 639)	(15 910)	(12 681)	(10 260)	5 970	(1 152)	(1 352)	1 003	(10 135)	11 634	3 693	(604)	(5 117)	(18 207)	(10 983)	(1 993)	3 319	3 517	11 246	12 432	2 249	(9 602)	(16 903)	(25 254)	(17 956)	(12 135)	(14 697)	(16 374)	(15 842)	(13 708)	(14 518)	(14 997)	(14 307)
Income from Continuing Operations	34 484	40 466	47 063	49 220	54 961	54 461	64 810	71 921	82 872	82 197	68 061	28 303	28 813	20 880	22 619	80 763	61 483	86 712	89 403	64 597	51 507	19 190	7 483	(686)	(20 263)	3 745	5 295	(2 174)	23 418	(51 906)	(22 217)	(6 624)	13 195	61 172	34 618	2 333	(14 647)	(14 853)	(42 909)	(47 816)	(13 202)	30 312	59 580	89 480	65 426	43 317	47 836	51 454	48 422	43 325	47 946	51 711	50 322
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
Net Income (Common)	34 484 N/A	40 466 +17%	47 063 +16%	49 220 +5%	54 961 +12%	54 461 -1%	64 810 +19%	71 921 +11%	82 872 +15%	82 197 -1%	68 061 -17%	28 303 -58%	28 813 +2%	20 880 -28%	22 619 +8%	80 763 +257%	61 483 -24%	86 712 +41%	89 403 +3%	64 597 -28%	51 507 -20%	19 190 -63%	7 483 -61%	(686) N/A	(20 263) -2 854%	3 745 N/A	5 295 +41%	(2 174) N/A	23 700 N/A	(52 513) N/A	(22 824) +57%	(7 231) +68%	13 250 N/A	61 358 +363%	34 831 -43%	2 179 -94%	(16 036) N/A	(16 374) -2%	(44 457) -172%	(48 996) -10%	(13 202) +73%	30 312 N/A	59 580 +97%	89 480 +50%	65 426 -27%	43 317 -34%	47 836 +10%	51 454 +8%	48 422 -6%	43 325 -11%	47 946 +11%	51 711 +8%	50 322 -3%
EPS (Diluted)	1 277.18 N/A	1 445.21 +13%	1 680.82 +16%	1 822.96 +8%	1 962.89 +8%	1 945.03 -1%	2 314.64 +19%	2 568.6 +11%	2 959.71 +15%	2 935.6 -1%	2 430.75 -17%	1 010.82 -58%	1 029.03 +2%	745.71 -28%	807.82 +8%	2 884.39 +257%	2 195.82 -24%	3 096.85 +41%	3 192.96 +3%	2 307.03 -28%	1 839.53 -20%	685.35 -63%	267.25 -61%	-24.5 N/A	-723.67 -2 854%	133.75 N/A	189.1 +41%	-77.64 N/A	846.42 N/A	-1 875.46 N/A	-845.33 +55%	-267.81 +68%	490.74 N/A	2 272.51 +363%	1 281.18 -44%	80.13 -94%	-591.04 N/A	-618.2 -5%	-1 678.44 -172%	-1 849.82 -10%	-498.45 +73%	1 144.41 N/A	2 249.43 +97%	3 378.28 +50%	2 470.12 -27%	1 635.43 -34%	1 804.51 +10%	1 942.35 +8%	1 828.15 -6%	1 635.71 -11%	1 810.18 +11%	1 952.33 +8%	1 884.66 -3%

Income Statement Balance Sheet Cash Flow Statement

Muhak Co Ltd
KRX:033920

Income Statement

Earnings Waterfall
Muhak Co Ltd

Income Statement
Muhak Co Ltd

See Also

Company

Help

Tools

Stocks

Muhak Co Ltd KRX:033920

Income Statement

Earnings Waterfall Muhak Co Ltd

Income Statement Muhak Co Ltd

See Also

Company

Help

Tools

Stocks

Muhak Co Ltd
KRX:033920

Earnings Waterfall
Muhak Co Ltd

Income Statement
Muhak Co Ltd