M

Michang Oil Ind Co Ltd
KRX:003650

Watchlist Manager
Michang Oil Ind Co Ltd
KRX:003650
Watchlist
Price: 97 300 KRW 0.41% Market Closed
Market Cap: 147.2B KRW
Have any thoughts about
Michang Oil Ind Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

46.5B
+5%
Operating Cash Flow
Growth Rates:
1 Year
+64%
3 Years
+316%
5 Years
+860%
7 Years
+553%
10 Years
+69%
-77.1B
-17%
Investing Cash Flow
Growth Rates:
1 Year
-73%
3 Years
-301%
5 Years
-
7 Years
-5 569%
10 Years
-476%
25.7B
+45%
Financing Cash Flow
Growth Rates:
1 Year
+60%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Cash Flow Statement
Michang Oil Ind Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: KRW
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
Operating Cash Flow
Net Income
15 435
14 456
15 984
17 781
20 866
22 960
25 105
37 482
35 168
32 144
30 732
15 387
13 501
14 184
12 475
12 585
11 670
11 214
10 722
13 808
15 944
16 032
17 726
13 248
19 016
19 355
19 679
24 757
24 846
27 860
33 138
34 374
26 346
23 999
23 383
30 755
44 093
44 023
47 646
49 548
63 253
Depreciation & Amortization
1 727
1 937
2 107
2 136
2 168
2 215
2 290
2 325
2 381
2 466
2 407
2 447
2 445
2 400
2 431
2 428
2 425
2 463
2 571
2 702
2 886
3 033
3 106
3 139
3 028
2 986
2 972
2 962
3 063
3 107
3 189
3 213
3 219
3 215
3 184
3 199
3 238
3 280
3 335
3 336
3 322
Other Non-Cash Items
4 730
5 396
6 220
5 687
3 639
4 674
3 218
(9 886)
(8 848)
(10 382)
(13 193)
337
(356)
(1 117)
(86)
(65)
303
1 116
5 002
3 733
4 419
4 309
2 184
7 743
2 254
2 456
(42)
(2 981)
(220)
2 729
5 833
9 052
19 871
21 103
22 633
15 933
6 057
7 101
1 715
(4 466)
(16 439)
Cash Taxes Paid
5 737
6 868
5 422
5 247
4 984
4 558
4 363
5 600
7 083
7 991
7 994
8 593
9 337
7 862
7 900
5 975
3 502
3 317
3 268
3 676
4 199
4 456
4 547
4 626
4 731
2 797
2 875
3 128
3 561
5 994
5 901
7 706
10 767
12 947
12 932
12 344
10 875
10 975
10 960
11 133
11 448
Cash Interest Paid
73
51
68
52
46
42
6
4
3
2
2
2
2
2
1
1
3
16
44
50
51
45
92
107
125
134
85
70
53
35
28
26
22
48
32
41
375
474
590
1 166
832
Change in Working Capital
5 671
5 519
4 942
(3 390)
10 956
7 378
9 560
3 054
3 907
13 740
8 655
5 108
(8 466)
(21 566)
(19 279)
(16 412)
(6 245)
2 209
(6 210)
(12 440)
(18 405)
(16 108)
(16 541)
(453)
4 275
5 258
15 554
(2 450)
(16 530)
(21 111)
(26 924)
(16 177)
(13 437)
(22 218)
(33 883)
(29 161)
(25 047)
(7 602)
1 400
(3 951)
(3 653)
Cash from Operating Activities
27 565
N/A
27 308
-1%
29 253
+7%
22 214
-24%
37 627
+69%
37 229
-1%
40 173
+8%
32 975
-18%
32 610
-1%
37 967
+16%
28 601
-25%
23 279
-19%
7 123
-69%
(6 099)
N/A
(4 460)
+27%
(1 465)
+67%
8 153
N/A
17 001
+109%
12 086
-29%
7 804
-35%
4 844
-38%
7 267
+50%
6 475
-11%
23 678
+266%
28 572
+21%
30 054
+5%
38 164
+27%
22 288
-42%
11 162
-50%
12 587
+13%
15 236
+21%
30 462
+100%
35 999
+18%
26 099
-28%
15 317
-41%
20 726
+35%
28 340
+37%
46 801
+65%
54 097
+16%
44 467
-18%
46 482
+5%
Investing Cash Flow
Capital Expenditures
(10 091)
(10 388)
(3 205)
(4 692)
(4 837)
(5 032)
(4 661)
(2 324)
(2 174)
(2 665)
(4 091)
(4 025)
(4 279)
(4 049)
(4 674)
(6 787)
(7 826)
(9 945)
(9 413)
(7 824)
(7 519)
(8 038)
(8 218)
(7 786)
(7 343)
(5 037)
(4 528)
(4 352)
(3 698)
(2 629)
(1 674)
(1 758)
(1 340)
(1 292)
(1 246)
(1 148)
(1 230)
(1 104)
(824)
(1 474)
(4 212)
Other Items
(3 291)
(10 099)
(18 735)
(11 582)
(25 981)
(16 299)
(29 091)
(20 193)
(20 859)
(24 906)
(19 852)
(7 597)
2 919
(1 877)
19 545
16 301
4 698
9 132
9 903
(4 683)
8 092
6 574
12 413
1 373
11 368
19 471
686
2 531
(15 542)
(27 297)
(28 960)
(28 747)
(26 780)
(23 803)
(21 107)
(51 151)
(43 260)
(48 928)
(54 914)
(64 368)
(72 882)
Cash from Investing Activities
(13 382)
N/A
(20 488)
-53%
(21 939)
-7%
(16 273)
+26%
(30 817)
-89%
(21 330)
+31%
(33 752)
-58%
(22 517)
+33%
(23 033)
-2%
(27 570)
-20%
(23 943)
+13%
(11 623)
+51%
(1 360)
+88%
(5 926)
-336%
14 872
N/A
9 516
-36%
(3 127)
N/A
(812)
+74%
491
N/A
(12 506)
N/A
574
N/A
(1 463)
N/A
4 195
N/A
(6 413)
N/A
4 025
N/A
14 434
+259%
(3 842)
N/A
(1 821)
+53%
(19 240)
-957%
(29 926)
-56%
(30 634)
-2%
(30 506)
+0%
(28 120)
+8%
(25 096)
+11%
(22 353)
+11%
(52 298)
-134%
(44 490)
+15%
(50 032)
-12%
(55 738)
-11%
(65 841)
-18%
(77 094)
-17%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
(1 580)
(2 745)
(5 563)
(6 540)
(6 625)
(7 375)
(5 876)
(5 597)
(5 255)
(4 385)
(4 203)
(4 354)
(3 105)
(2 306)
(1 169)
(320)
(246)
0
0
0
0
0
0
0
0
0
0
0
0
Net Issuance of Debt
(3 148)
(629)
(1 583)
1 112
(1 200)
(610)
0
(1 745)
0
0
0
0
0
0
0
0
0
2 897
1 921
1 501
2 979
(2 885)
(2 032)
(1 716)
(3 219)
(280)
(178)
414
546
1 795
(185)
(719)
(875)
(2 145)
(197)
29 809
19 818
9 827
9 839
21 533
29 838
Cash Paid for Dividends
(3 275)
(3 275)
(3 275)
(3 275)
(3 102)
(3 102)
(3 102)
(3 102)
(3 619)
(3 619)
(3 619)
0
(3 792)
(3 792)
(3 792)
0
(2 821)
(2 821)
(2 821)
0
(2 537)
(2 537)
(2 537)
0
(3 063)
(3 063)
(3 063)
0
(3 177)
(3 177)
(3 177)
0
(3 782)
(3 782)
(3 782)
0
(3 782)
(3 782)
(3 782)
(3 782)
(4 236)
Other
0
0
0
0
0
0
0
0
20
18
0
0
(4)
(17)
0
0
(15)
0
0
0
0
6
6
0
56
50
50
3
0
0
0
0
(50)
(50)
(50)
0
0
0
0
0
50
Cash from Financing Activities
(6 452)
N/A
(3 935)
+39%
(4 858)
-23%
(2 163)
+55%
(4 303)
-99%
(3 712)
+14%
(3 102)
+16%
(4 847)
-56%
(3 600)
+26%
(3 601)
0%
(3 619)
0%
0
N/A
(5 392)
N/A
(6 572)
-22%
(9 355)
-42%
(10 332)
-10%
(9 445)
+9%
(7 282)
+23%
(6 777)
+7%
(6 918)
-2%
(4 814)
+30%
(9 802)
-104%
(8 766)
+11%
(8 600)
+2%
(9 332)
-9%
(5 599)
+40%
(4 361)
+22%
(2 968)
+32%
(2 877)
+3%
(1 383)
+52%
(3 362)
-143%
(3 849)
-14%
(4 708)
-22%
(5 978)
-27%
(4 029)
+33%
25 977
N/A
16 036
-38%
6 045
-62%
6 056
+0%
17 751
+193%
25 651
+45%
Change in Cash
Effect of Foreign Exchange Rates
0
(1)
(2)
(3)
47
14
16
(25)
(33)
(175)
358
189
387
559
(105)
155
34
(133)
1
(44)
(168)
5
(157)
12
(187)
(132)
(104)
(269)
(69)
(100)
6
(21)
(4)
(2)
(483)
(452)
(473)
(475)
(21)
(32)
(16)
Net Change in Cash
7 731
N/A
2 884
-63%
2 454
-15%
3 775
+54%
2 554
-32%
12 201
+378%
3 335
-73%
5 586
+67%
5 944
+6%
6 621
+11%
1 397
-79%
8 227
+489%
758
-91%
(18 038)
N/A
952
N/A
(2 126)
N/A
(4 385)
-106%
8 774
N/A
5 801
-34%
(11 664)
N/A
436
N/A
(3 993)
N/A
1 747
N/A
8 677
+397%
23 078
+166%
38 757
+68%
29 857
-23%
17 230
-42%
(11 024)
N/A
(18 822)
-71%
(18 754)
+0%
(3 914)
+79%
3 167
N/A
(4 977)
N/A
(11 548)
-132%
(6 048)
+48%
(587)
+90%
2 338
N/A
4 394
+88%
(3 655)
N/A
(4 976)
-36%
Free Cash Flow
Free Cash Flow
17 474
N/A
16 920
-3%
26 048
+54%
17 522
-33%
32 790
+87%
32 197
-2%
35 512
+10%
30 651
-14%
30 436
-1%
35 302
+16%
24 510
-31%
19 254
-21%
2 844
-85%
(10 148)
N/A
(9 134)
+10%
(8 252)
+10%
327
N/A
7 056
+2 058%
2 673
-62%
(20)
N/A
(2 675)
-13 275%
(771)
+71%
(1 743)
-126%
15 892
N/A
21 229
+34%
25 017
+18%
33 636
+34%
17 936
-47%
7 464
-58%
9 957
+33%
13 562
+36%
28 704
+112%
34 659
+21%
24 806
-28%
14 071
-43%
19 578
+39%
27 110
+38%
45 697
+69%
53 272
+17%
42 994
-19%
42 270
-2%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 193,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.