KSE - Delayed Quote KRW
Cheil Worldwide Inc. (030000.KS)
18,010.00
+60.00
+(0.33%)
At close: May 23 at 3:30:15 PM GMT+9
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
4,365,663,589.30
4,344,256,680.95
4,138,274,796.03
4,253,367,260
3,325,712,307.52
Cost of Revenue
2,595,482,312.40
2,616,793,628.58
2,519,336,850.29
2,715,017,609.82
2,046,146,430.31
Gross Profit
1,770,181,276.90
1,727,463,052.37
1,618,937,945.74
1,538,349,650.18
1,279,565,877.21
Operating Expense
--
1,406,722,431
1,311,415,179
1,226,936,889
1,031,386,336
Operating Income
699,662,549.90
320,740,621.37
307,522,766.74
311,412,761.18
248,179,541.21
Net Non Operating Interest Income Expense
14,448,906.29
14,712,226.26
9,982,256.74
4,982,204.58
476,958.01
Pretax Income
291,993,736.23
313,495,862.61
284,822,687.13
300,435,028.81
259,630,284.73
Tax Provision
99,056,563.31
105,152,878.25
94,701,074.01
104,600,605.82
92,031,139.53
Net Income Common Stockholders
193,116,814.69
207,516,530.91
187,301,872.83
193,731,654.30
165,485,251.45
Basic EPS
1.91k
--
1.85k
1.91k
1.63k
Diluted EPS
1.91k
--
1.85k
1.91k
1.63k
Basic Average Shares
101,278.73
--
101,299.01
101,271.12
101,276.16
Diluted Average Shares
101,278.73
--
101,299.01
101,271.12
101,276.16
Total Operating Income as Reported
324,669,240.86
320,720,587.99
307,522,766.41
311,412,761.58
248,179,540.77
Rent Expense Supplemental
--
55,402,595
52,515,526
48,741,492
45,139,893
Total Expenses
3,666,001,039.40
4,023,516,059.58
3,830,752,029.29
3,941,954,498.82
3,077,532,766.31
Net Income from Continuing & Discontinued Operation
193,116,814.69
207,516,530.91
187,301,872.83
193,731,654.30
165,485,251.45
Normalized Income
212,764,262.37
227,589,953.21
211,925,917.23
200,467,598.42
164,850,282.94
Interest Income
--
24,551,519
20,886,739
11,907,222
7,325,949
Interest Expense
--
9,819,844
10,894,915
6,925,018
6,821,057
Net Interest Income
14,448,906.29
14,712,226.26
9,982,256.74
4,982,204.58
476,958.01
EBIT
690,465,785.23
323,315,706.61
295,717,602.13
307,360,046.81
266,451,341.73
EBITDA
690,465,785.23
400,348,939.61
370,700,575.13
380,894,581.81
337,136,434.73
Reconciled Cost of Revenue
2,595,482,312.40
2,616,793,628.58
2,519,336,850.29
2,715,017,609.82
2,046,146,430.31
Reconciled Depreciation
--
77,033,233
74,982,973
73,534,535
70,685,093
Net Income from Continuing Operation Net Minority Interest
193,116,814.69
207,516,530.91
187,301,872.83
193,731,654.30
165,485,251.45
Total Unusual Items Excluding Goodwill
-29,734,714
-30,204,688
-36,889,475
-10,333,799
983,639
Total Unusual Items
-29,734,714
-30,204,688
-36,889,475
-10,333,799
983,639
Normalized EBITDA
720,200,499.23
430,553,627.61
407,590,050.13
391,228,380.81
336,152,795.73
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-10,087,266.32
-10,131,265.70
-12,265,430.60
-3,597,854.88
348,670.49
12/31/2021 - 1/4/2000
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade