Maeil Dairies Co., Ltd. (KOSDAQ:267980)
South Korea
· Delayed Price · Currency is KRW 36,050
-100 (-0.28%)
Apr 29, 2026, 10:55 AM KST
Maeil Dairies Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2018 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2018 |
| Operating Revenue | 1,843,539 | 1,811,436 | 1,782,979 | 1,685,644 | 1,551,870 | Upgrade
|
| Other Revenue | - | - | -0 | - | -0 | Upgrade
|
| Revenue | 1,843,539 | 1,811,436 | 1,782,979 | 1,685,644 | 1,551,870 | Upgrade
|
| Revenue Growth (YoY) | 1.77% | 1.60% | 5.77% | 8.62% | 6.07% | Upgrade
|
| Cost of Revenue | 1,349,602 | 1,305,565 | 1,285,406 | 1,200,233 | 1,088,639 | Upgrade
|
| Gross Profit | 493,937 | 505,871 | 497,573 | 485,411 | 463,231 | Upgrade
|
| Selling, General & Admin | 420,248 | 423,166 | 416,299 | 415,166 | 366,433 | Upgrade
|
| Amortization of Goodwill & Intangibles | 5,244 | 2,678 | 1,932 | 1,677 | 1,587 | Upgrade
|
| Operating Expenses | 434,018 | 435,538 | 425,789 | 425,699 | 375,433 | Upgrade
|
| Operating Income | 59,919 | 70,334 | 71,784 | 59,712 | 87,797 | Upgrade
|
| Interest Expense | -5,115 | -5,121 | -5,526 | -6,094 | -4,954 | Upgrade
|
| Interest & Investment Income | 6,854 | 7,182 | 6,433 | 5,872 | 3,415 | Upgrade
|
| Earnings From Equity Investments | - | 236.24 | 289.12 | -45.3 | 118.83 | Upgrade
|
| Currency Exchange Gain (Loss) | -677.06 | 1,731 | -165.12 | -2,956 | 1,160 | Upgrade
|
| Other Non Operating Income (Expenses) | -393.26 | -9,607 | 559.29 | -3,707 | 2,077 | Upgrade
|
| EBT Excluding Unusual Items | 60,588 | 64,755 | 73,375 | 52,781 | 89,615 | Upgrade
|
| Gain (Loss) on Sale of Investments | 15,480 | -799.41 | 4,565 | -28,285 | 7,917 | Upgrade
|
| Gain (Loss) on Sale of Assets | 90.66 | 45.32 | -27.32 | 86.42 | -500.02 | Upgrade
|
| Asset Writedown | - | 87.66 | -1,859 | -144.4 | -385.6 | Upgrade
|
| Pretax Income | 76,159 | 64,088 | 76,054 | 24,438 | 96,646 | Upgrade
|
| Income Tax Expense | 19,915 | 18,551 | 21,004 | 10,007 | 22,400 | Upgrade
|
| Earnings From Continuing Operations | 56,244 | 45,538 | 55,050 | 14,431 | 74,245 | Upgrade
|
| Minority Interest in Earnings | -121.11 | -78.71 | -42.01 | -36.11 | - | Upgrade
|
| Net Income | 56,122 | 45,459 | 55,008 | 14,395 | 74,245 | Upgrade
|
| Net Income to Common | 56,122 | 45,459 | 55,008 | 14,395 | 74,245 | Upgrade
|
| Net Income Growth | 23.46% | -17.36% | 282.14% | -80.61% | 28.78% | Upgrade
|
| Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 8 | Upgrade
|
| Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 8 | Upgrade
|
| Shares Change (YoY) | 0.76% | 0.66% | -2.18% | -3.14% | -1.67% | Upgrade
|
| EPS (Basic) | 7724.00 | 6304.00 | 7678.49 | 1965.59 | 9819.92 | Upgrade
|
| EPS (Diluted) | 7724.00 | 6304.00 | 7678.49 | 1965.59 | 9819.92 | Upgrade
|
| EPS Growth | 22.53% | -17.90% | 290.65% | -79.98% | 30.96% | Upgrade
|
| Free Cash Flow | 34,009 | 50,019 | 120,510 | -38,375 | 46,986 | Upgrade
|
| Free Cash Flow Per Share | 4680.62 | 6936.38 | 16821.77 | -5240.01 | 6214.51 | Upgrade
|
| Dividend Per Share | - | - | 1200.000 | 1200.000 | 1200.000 | Upgrade
|
| Dividend Growth | - | - | - | - | 50.00% | Upgrade
|
| Gross Margin | 26.79% | 27.93% | 27.91% | 28.80% | 29.85% | Upgrade
|
| Operating Margin | 3.25% | 3.88% | 4.03% | 3.54% | 5.66% | Upgrade
|
| Profit Margin | 3.04% | 2.51% | 3.08% | 0.85% | 4.78% | Upgrade
|
| Free Cash Flow Margin | 1.85% | 2.76% | 6.76% | -2.28% | 3.03% | Upgrade
|
| EBITDA | 109,266 | 117,285 | 113,581 | 98,497 | 126,791 | Upgrade
|
| EBITDA Margin | 5.93% | 6.48% | 6.37% | 5.84% | 8.17% | Upgrade
|
| D&A For EBITDA | 49,347 | 46,951 | 41,797 | 38,785 | 38,994 | Upgrade
|
| EBIT | 59,919 | 70,334 | 71,784 | 59,712 | 87,797 | Upgrade
|
| EBIT Margin | 3.25% | 3.88% | 4.03% | 3.54% | 5.66% | Upgrade
|
| Effective Tax Rate | 26.15% | 28.95% | 27.62% | 40.95% | 23.18% | Upgrade
|
| Advertising Expenses | 88,444 | 92,344 | 88,064 | 91,628 | 74,949 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.