Model Solution Co Ltd (417970)

KOSDAQ

Currency in KRW

18,700

+430(+2.35%)

Closed·10/04

Fair Value

Unlock Value

Day's Range

18,310

18,850

52 wk Range

10,060

31,500

417970 Income Statement

Assess the Model Solution income statement, providing a detailed view of the company’s financial performance across activities. This statement outlines key financial figures such as revenue, expenses, operating income, and net income. Assess the 417970 net worth.

Period Ending:

2016

31/12

2017

31/12

2018

31/12

2019

31/12

2020

31/12

2021

31/12

2022

31/12

2023

31/12

2024

31/12

2025

31/12

Total Revenues

aa.aa

61,106.3

67,404.39

64,718.96

68,034.06

76,502.21

Total Revenues Growth

aa.aa

+9.89%

+10.31%

-3.98%

+5.12%

+12.45%

Cost Of Revenues

aa.aa

43,749.47

48,419.04

50,824.92

51,603.17

54,817.67

Gross Profit

aa.aa

17,356.83

18,985.35

13,894.03

16,430.9

21,684.54

Gross Profit Growth

aa.aa

+20.65%

+9.38%

-26.82%

+18.26%

+31.97%

Gross Profit Margin %

aa.aa

28.4%

28.17%

21.47%

24.15%

28.34%

Other Operating Expenses, Total

aa.aa

8,430.08

11,096.28

11,713.3

12,243.45

13,612.11

	Other Operating Expenses, Total Growth
	R&D Expenses
	Selling General & Admin Expenses
	Other Operating Expenses

aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	+10.49%	+31.63%	+5.56%	+4.53%	+11.18%
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	248.29	433.77	287.94	260.61	571.33
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	7,592.75	9,511.53	10,061.86	10,689.73	11,650.02
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	314.06	352.46	355.54	204.31	210.26

Operating Income

aa.aa

8,926.74

7,889.06

2,180.73

4,187.45

8,072.43

Operating Income Growth

aa.aa

+32.13%

-11.62%

-72.36%

+92.02%

+92.78%

EBIT Margin %

aa.aa

14.61%

11.7%

3.37%

6.15%

10.55%

Net Interest Expenses

aa.aa

-217.18

20.58

1,304.11

1,027.94

912.2

Net Interest Expenses Growth

aa.aa

+8.85%

+109.48%

+6,235.56%

-21.18%

-11.26%

Interest Expense, Total

aa.aa

-241.25

-352.71

-244.43

-413.63

-434.98

Interest And Investment Income

aa.aa

24.07

373.3

1,548.54

1,441.57

1,347.18

Other Non Operating Expenses, Total

aa.aa

837.48

273.64

-41.92

953.96

-554.71

EBT, Excl. Unusual Items

aa.aa

9,547.04

8,183.29

3,442.92

6,169.35

8,429.92

Gain (Loss) On Sale Of Assets

aa.aa

-11.47

-36.95

1.68

0.99

Other Unusual Items, Total

aa.aa

EBT, Incl. Unusual Items

aa.aa

9,535.57

8,146.34

3,458.93

6,171.03

8,430.91

EBT, Incl. Unusual Items Growth

aa.aa

+60.68%

-14.57%

-57.54%

+78.41%

+36.62%

EBT, Incl. Unusual Items Margin

aa.aa

15.6%

12.09%

5.34%

9.07%

11.02%

Income Tax Expense

aa.aa

2,069.23

1,872.24

957.73

882.7

1,601.96

Net Income to Company

aa.aa

7,466.34

6,274.1

2,501.2

5,288.33

6,828.95

Minority Interest

aa.aa

Net Income

aa.aa

7,466.34

6,274.1

2,501.2

5,288.33

6,828.95

Net Income Growth

aa.aa

+73.31%

-15.97%

-60.13%

+111.43%

+29.13%

Net Income Margin %

aa.aa

12.22%

9.31%

3.86%

7.77%

8.93%

Preferred Dividend and Other Adjustments

aa.aa

Net Income to Common Excl. Extra Items

aa.aa

7,466.34

6,274.1

2,501.2

5,288.33

6,828.95

Basic EPS - Continuing Operations

aa.aa

1,391.23

1,114.57

391.01

827

1,068

Basic EPS - Continuing Operations Growth

aa.aa

+73.31%

-19.89%

-64.92%

+111.5%

+29.14%

Diluted EPS - Continuing Operations

aa.aa

1,391.23

1,114.57

391.01

827

1,068

Diluted EPS - Continuing Operations Growth

aa.aa

+73.31%

-19.89%

-64.92%

+111.5%

+29.14%

Basic Weighted Average Shares Outstanding

aa.aa

5.37

5.63

6.4

6.39

Diluted Weighted Average Shares Outstanding

aa.aa

5.37

5.63

6.4

6.39

Dividend Per Share

aa.aa

Dividend Per Share Growth

aa.aa

EBITDA

aa.aa

11,259.53

11,410.65

6,265.6

8,504.32

12,722.36

EBITDA Growth

aa.aa

+20.88%

+1.34%

-45.09%

+35.73%

+49.6%

EBITDA Margin %

aa.aa

18.43%

16.93%

9.68%

12.5%

16.63%

EBIT

aa.aa

8,926.74

7,889.06

2,180.73

4,187.45

8,072.43

* In Millions of KRW (except for per share items)

S&P/TSX

33,695.76

+218.05

+0.65%

S&P/TSX 60

1,955.53

+11.41

+0.59%

US 30

47,965.00

-220.8

-0.46%

US 500

6,825.40

+0.8

+0.01%

S&P 500 VIX

19.23

-0.26

-1.33%

DAX

23,803.95

-3.04

-0.01%

Dollar Index

98.44

-0.150

-0.15%

Market Movers

Name	Last	Chg. %	Vol.
Canadian Natural	64.16	+1.62%	24.81M
TC Energy	88.39	-0.28%	5.36M
Enbridge	75.17	-0.29%	5.16M
Bank of Nova Scotia	100.85	+1.11%	3.92M
RBC	237.86	+0.86%	2.95M
Shopify Inc	153.55	-1.21%	2.71M
Bank of Montreal	199.73	+1.34%	2.66M

Name	Last	Chg. %	Vol.
PeakBirch Logic	0.030	+500.00%	1.32K
New Leaf Ventures	0.05	+400.00%	666.82K
Alturas Minerals	0.015	+200.00%	90.55K
Irwin Naturals	0.30	+150.00%	3.24K
Green Scientific Labs Holdings	0.06	+120.00%	15.00K
Hempsana Holdings	0.01	+100.00%	1.00K
Champion Electric	0.010	+100.00%	21.55K

Name	Last	Chg. %	Vol.
Metamaterial	0.25	-92.86%	0.00
Mary Agrotechnologies	0.03	-57.14%	1.50K
Digicann Ventures	0.005	-50.00%	329.05K
Zonetail	0.02	-50.00%	15.50K
Ampd Ventures	0.01	-50.00%	3.50K
Vice Health Wellness	0.005	-50.00%	2.22M
Albert Labs International	0.005	-50.00%	1.00K

Trending Stocks

Name	Last	Chg. %	Vol.
TELUS	16.41	+0.86%	8.89M
Celestica Inc.	486.28	+7.33%	472.86K
Hut 8	91.450	+4.26%	1.24M
Canadian Natural	64.16	+1.62%	24.81M
Toronto Dominion Bank	139.28	+0.97%	2.67M

Most Undervalued Stocks

Name	Last	Upside	Fair Value
A Aaaaaaaaaaaaaaaaaa	16.50	+57.13%	25.93
Aaaaaa Aaa	28.83	+53.92%	44.38
Aaaaa A Aaa	6.07	+53.15%	9.30
Aa A Aa	2,295.18	+51.20%	3,470.31
Aaaaaaaaa Aaaaaaaaaa	7.77	+46.13%	11.35
Aa Aaaa A	87.31	+43.50%	125.29
Aaaaaaaaa Aaaaaaaa	12.15	+42.82%	17.35

Name	Last	Upside	Fair Value
A Aaaaaaaaaaaaaaaaaa	16.50	+57.13%	25.93
Aaaaaa Aaa	28.83	+53.92%	44.38
Aaaaa A Aaa	6.07	+53.15%	9.30
Aa A Aa	2,295.18	+51.20%	3,470.31
Aaaaaaaaa Aaaaaaaaaa	7.77	+46.13%	11.35
Aa Aaaa A	87.31	+43.50%	125.29
Aaaaaaaaa Aaaaaaaa	12.15	+42.82%	17.35

See full list

Install Our AppScan QR code to install app

Risk Disclosure: Trading in financial instruments and/or cryptocurrencies involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices of cryptocurrencies are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument or cryptocurrencies you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
Fusion Media would like to remind you that the data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not necessarily provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes. Fusion Media and any provider of the data contained in this website will not accept liability for any loss or damage as a result of your trading, or your reliance on the information contained within this website.
It is prohibited to use, store, reproduce, display, modify, transmit or distribute the data contained in this website without the explicit prior written permission of Fusion Media and/or the data provider. All intellectual property rights are reserved by the providers and/or the exchange providing the data contained in this website.
Fusion Media may be compensated by the advertisers that appear on the website, based on your interaction with the advertisements or advertisers.

Popular Searches

Please try another search

Model Solution Co Ltd (417970)

417970 Income Statement

Trending Stocks