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

Income Statement

416.2B
+3%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+24%
5 Years
+31%
7 Years
+40%
10 Years
+15%
45.6B
-5%
Operating Income
Growth Rates:
1 Year
-7%
3 Years
+103%
5 Years
+169%
7 Years
+201%
10 Years
+120%
63.3B
+28%
Net Income
Growth Rates:
1 Year
+43%
3 Years
+155%
5 Years
+297%
7 Years
+369%
10 Years
+310%

Earnings Waterfall
Michang Oil Ind Co Ltd

Revenue
416.2B KRW
Cost of Revenue
-356.7B KRW
Gross Profit
59.6B KRW
Operating Expenses
-13.9B KRW
Operating Income
45.6B KRW
Other Expenses
17.6B KRW
Net Income
63.3B KRW

Income Statement
Michang Oil Ind Co Ltd

Rotate your device to view
Income 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
Revenue
Revenue
363 507
N/A
363 291
0%
355 666
-2%
344 919
-3%
327 579
-5%
316 674
-3%
309 317
-2%
296 700
-4%
291 491
-2%
280 865
-4%
280 598
0%
294 583
+5%
297 033
+1%
307 937
+4%
313 159
+2%
310 119
-1%
308 833
0%
308 600
0%
316 300
+2%
315 211
0%
316 754
+0%
313 175
-1%
323 728
+3%
325 082
+0%
307 841
-5%
297 957
-3%
277 578
-7%
289 206
+4%
336 284
+16%
369 392
+10%
406 293
+10%
418 012
+3%
415 818
-1%
419 721
+1%
418 790
0%
423 952
+1%
425 734
+0%
419 470
-1%
409 235
-2%
404 736
-1%
416 249
+3%
Gross Profit
Cost of Revenue
(327 738)
(330 220)
(322 080)
(311 722)
(293 422)
(280 709)
(271 356)
(258 296)
(253 920)
(246 006)
(247 638)
(261 280)
(265 162)
(275 429)
(281 881)
(279 777)
(281 279)
(281 930)
(290 812)
(289 335)
(288 639)
(285 027)
(293 526)
(293 879)
(275 999)
(265 220)
(245 886)
(256 008)
(299 712)
(327 416)
(356 419)
(362 944)
(359 176)
(363 704)
(360 903)
(364 945)
(362 076)
(354 795)
(347 419)
(342 750)
(356 691)
Gross Profit
35 769
N/A
33 071
-8%
33 586
+2%
33 197
-1%
34 156
+3%
35 963
+5%
37 962
+6%
38 402
+1%
37 569
-2%
34 858
-7%
32 960
-5%
33 303
+1%
31 871
-4%
32 507
+2%
31 278
-4%
30 340
-3%
27 552
-9%
26 670
-3%
25 488
-4%
25 877
+2%
28 116
+9%
28 148
+0%
30 201
+7%
31 203
+3%
31 842
+2%
32 737
+3%
31 693
-3%
33 197
+5%
36 571
+10%
41 975
+15%
49 873
+19%
55 068
+10%
56 642
+3%
56 017
-1%
57 887
+3%
59 006
+2%
63 658
+8%
64 676
+2%
61 816
-4%
61 986
+0%
59 558
-4%
Operating Income
Operating Expenses
(15 015)
(15 073)
(15 119)
(15 251)
(14 931)
(15 321)
(15 829)
(15 935)
(16 263)
(16 072)
(16 282)
(16 613)
(16 714)
(17 351)
(17 683)
(17 973)
(16 966)
(16 273)
(12 892)
(11 473)
(11 183)
(10 647)
(12 722)
(12 965)
(12 488)
(12 581)
(12 974)
(13 264)
(14 102)
(14 200)
(14 423)
(14 133)
(13 736)
(13 804)
(13 882)
(14 442)
(14 755)
(14 664)
(13 826)
(13 823)
(13 942)
Selling, General & Administrative
(14 959)
(15 019)
(15 064)
(15 204)
(14 886)
(15 278)
(15 779)
(15 884)
(16 213)
(16 011)
(16 240)
(16 572)
(16 675)
(17 323)
(17 653)
(17 943)
(16 933)
(16 235)
(12 848)
(11 413)
(11 083)
(10 530)
(12 592)
(12 774)
(12 359)
(12 446)
(12 741)
(13 120)
(13 909)
(14 008)
(14 193)
(13 942)
(13 537)
(13 597)
(13 627)
(13 797)
(14 109)
(14 017)
(13 563)
(13 597)
(13 716)
Depreciation & Amortization
(55)
(54)
(55)
(47)
(45)
(43)
(51)
(51)
(50)
(60)
(42)
(40)
(39)
(29)
(30)
(31)
(33)
(38)
(44)
(58)
(98)
(115)
(130)
(191)
(130)
(136)
(233)
(184)
(231)
(231)
(230)
(232)
(240)
(248)
(256)
(261)
(261)
(261)
(263)
(265)
(266)
Other Operating Expenses
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
40
39
39
0
41
41
41
0
(385)
(385)
(385)
0
39
39
Operating Income
20 754
N/A
17 998
-13%
18 467
+3%
17 945
-3%
19 225
+7%
20 643
+7%
22 132
+7%
22 469
+2%
21 308
-5%
18 787
-12%
16 678
-11%
16 690
+0%
15 157
-9%
15 156
0%
13 595
-10%
12 368
-9%
10 587
-14%
10 398
-2%
12 596
+21%
14 405
+14%
16 934
+18%
17 502
+3%
17 480
0%
18 239
+4%
19 354
+6%
20 156
+4%
18 719
-7%
19 933
+6%
22 470
+13%
27 776
+24%
35 450
+28%
40 935
+15%
42 906
+5%
42 213
-2%
44 005
+4%
44 564
+1%
48 903
+10%
50 012
+2%
47 990
-4%
48 164
+0%
45 616
-5%
Pre-Tax Income
Interest Income Expense
1 592
2 058
1 033
2 152
4 492
4 013
5 610
4 034
2 694
3 200
5 503
4 163
2 662
3 896
1 344
2 626
3 372
2 891
1 496
3 610
4 633
4 564
6 680
618
4 101
3 509
3 797
8 307
8 152
7 332
7 035
4 164
(7 996)
(9 965)
(13 002)
(6 039)
6 761
5 123
12 053
14 084
33 603
Non-Reccuring Items
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
(795)
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(2 064)
(2 047)
(1 336)
(1 459)
(98)
248
249
18 859
18 862
18 499
18 499
0
(4)
(3)
(7)
(3)
(11)
0
(9)
(12)
1
1
(957)
(958)
(1 232)
(1 204)
(162)
0
113
(118)
8
52
51
(300)
18
0
1 559
2 114
(0)
0
(0)
Total Other Income
(258)
505
2 632
4 440
3 294
4 717
4 753
3 750
4 088
2 800
(122)
(468)
(539)
(1 059)
1 299
1 319
1 239
1 237
1 254
1 160
1 372
1 319
1 174
1 079
831
896
1 070
2 018
2 168
2 210
1 900
867
1 232
1 021
1 527
2 945
1 092
1 040
603
424
362
Pre-Tax Income
20 025
N/A
18 514
-8%
20 796
+12%
23 077
+11%
26 911
+17%
29 619
+10%
32 744
+11%
49 110
+50%
46 952
-4%
43 284
-8%
40 558
-6%
20 385
-50%
17 276
-15%
17 990
+4%
16 232
-10%
16 309
+0%
15 187
-7%
14 526
-4%
15 337
+6%
19 163
+25%
22 939
+20%
23 385
+2%
24 378
+4%
18 977
-22%
23 053
+21%
23 357
+1%
23 424
+0%
30 258
+29%
32 901
+9%
37 198
+13%
44 392
+19%
46 018
+4%
36 193
-21%
32 969
-9%
31 754
-4%
41 470
+31%
58 316
+41%
58 289
0%
60 645
+4%
62 672
+3%
79 581
+27%
Net Income
Tax Provision
(4 588)
(4 058)
(4 812)
(5 296)
(6 047)
(6 659)
(7 639)
(11 629)
(11 783)
(11 141)
(9 826)
(4 998)
(3 776)
(3 806)
(3 757)
(3 725)
(3 519)
(3 314)
(4 615)
(5 356)
(6 995)
(7 353)
(6 652)
(5 729)
(4 037)
(4 001)
(3 745)
(5 501)
(8 055)
(9 338)
(11 254)
(11 644)
(9 477)
(8 600)
(8 371)
(10 345)
(14 223)
(14 266)
(12 999)
(13 124)
(16 328)
Income from Continuing Operations
15 437
14 457
15 984
17 782
20 865
22 960
25 105
37 481
35 169
32 143
30 732
15 387
13 500
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
24 847
27 860
33 138
34 374
26 716
24 369
23 383
31 125
44 093
44 023
47 646
49 548
63 253
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
Net Income (Common)
15 437
N/A
14 457
-6%
15 984
+11%
17 782
+11%
20 865
+17%
22 960
+10%
25 105
+9%
37 481
+49%
35 169
-6%
32 143
-9%
30 732
-4%
15 387
-50%
13 500
-12%
14 184
+5%
12 475
-12%
12 585
+1%
11 670
-7%
11 214
-4%
10 722
-4%
13 808
+29%
15 944
+15%
16 032
+1%
17 726
+11%
13 248
-25%
19 016
+44%
19 355
+2%
19 679
+2%
24 757
+26%
24 847
+0%
27 860
+12%
33 139
+19%
34 374
+4%
26 346
-23%
23 999
-9%
23 383
-3%
30 755
+32%
44 093
+43%
44 023
0%
47 646
+8%
49 548
+4%
63 253
+28%
EPS (Diluted)
7 718.5
N/A
7 228.5
-6%
7 992
+11%
8 891
+11%
10 432.5
+17%
11 480
+10%
12 552.5
+9%
18 740.5
+49%
17 584.5
-6%
16 071.5
-9%
15 366
-4%
7 693.5
-50%
6 750
-12%
7 092
+5%
6 237.5
-12%
6 292.5
+1%
5 835
-7%
5 607
-4%
5 361
-4%
6 904
+29%
7 972
+15%
8 016
+1%
8 863
+11%
6 624
-25%
19 016
+187%
9 677.5
-49%
9 839.5
+2%
12 378.5
+26%
16 422.84
+33%
18 414.25
+12%
21 902.9
+19%
22 719.54
+4%
17 413.28
-23%
15 862
-9%
15 455.09
-3%
20 327.53
+32%
29 143.18
+43%
29 096.88
0%
31 491.58
+8%
32 748.51
+4%
41 807.15
+28%

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.