M

Muhak Co Ltd
KRX:033920

Watchlist Manager
Muhak Co Ltd
KRX:033920
Watchlist
Price: 6 650 KRW 1.06% Market Closed
Market Cap: 189.5B KRW
Have any thoughts about
Muhak Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

149.3B
+2%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+15%
5 Years
-18%
7 Years
-45%
10 Years
-39%
17.1B
+8%
Operating Income
Growth Rates:
1 Year
+1%
3 Years
+2 530%
5 Years
-
7 Years
-64%
10 Years
-71%
47.8B
+10%
Net Income
Growth Rates:
1 Year
-20%
3 Years
+37%
5 Years
+803%
7 Years
-46%
10 Years
-26%

Earnings Waterfall
Muhak Co Ltd

Revenue
149.3B KRW
Cost of Revenue
-85.4B KRW
Gross Profit
63.9B KRW
Operating Expenses
-46.8B KRW
Operating Income
17.1B KRW
Other Expenses
30.8B KRW
Net Income
47.8B KRW

Income Statement
Muhak 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
242 885
N/A
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%
Gross Profit
Cost of Revenue
(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)
Gross Profit
113 076
N/A
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%
Operating Income
Operating Expenses
(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)
Selling, General & Administrative
(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)
Research & Development
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
Depreciation & Amortization
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)
Other Operating Expenses
(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
Operating Income
59 818
N/A
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%
Pre-Tax Income
Interest Income Expense
(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
Non-Reccuring Items
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
Gain/Loss on Disposition of Assets
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
Total Other Income
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
Pre-Tax Income
89 084
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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
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)
64 810
N/A
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%
EPS (Diluted)
2 314.64
N/A
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%

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 210,300+ 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 Wide Economic Moat 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.