Cheil Worldwide (030000)

Seoul

Currency in KRW

16,980

-170(-0.99%)

Closed24/01

Fair Value

Day's Range

16,890

17,210

52 wk Range

16,400

19,570

030000 Income Statement

Featured here, the Income Statement (earnings report) for Cheil Worldwide, showing the company's financial performance from operating and non operating activities such as revenue, expenses and income for the last 4 periods (either quarterly or annually).

Advanced Income Statement

Period Ending:

2014

31/12

2015

31/12

2016

31/12

2017

31/12

2018

31/12

2019

31/12

2020

31/12

2021

31/12

2022

31/12

2023

31/12

Total Revenues

3,421,672.99

2,747,921.88

3,325,712.31

4,253,367.26

4,138,274.8

Total Revenues Growth

-1.62%

-19.69%

+21.03%

+27.89%

-2.71%

Cost Of Revenues

2,263,668.32

1,649,473.16

2,053,896.99

2,724,841.85

2,528,323.49

Gross Profit

1,158,004.67

1,098,448.72

1,271,815.31

1,528,525.41

1,609,951.3

Gross Profit Growth

+7.78%

-5.14%

+15.78%

+20.18%

+5.33%

Gross Profit Margin %

33.84%

39.97%

38.24%

35.94%

38.9%

Other Operating Expenses, Total

952,191.63

893,531.57

1,023,635.77

1,217,112.65

1,302,428.54

	Other Operating Expenses, Total Growth
	R&D Expenses
	Selling General & Admin Expenses
	Other Operating Expenses

aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	+6.55%	-6.16%	+14.56%	+18.9%	+7.01%
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	-	-	-	-	-
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	914,184.91	858,074.52	991,756.27	1,181,996.2	1,268,101.18
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	7,954.55	6,514.6	6,977.54	8,703.27	8,635.37

Operating Income

205,813.03

204,917.15

248,179.54

311,412.76

307,522.77

Operating Income Growth

+13.81%

-0.44%

+21.11%

+25.48%

-1.25%

EBIT Margin %

6.01%

7.46%

7.46%

7.32%

7.43%

Net Interest Expenses

3,675.64

1,140.76

507.8

4,986.47

9,993.77

Net Interest Expenses Growth

-51.81%

-68.96%

-55.49%

+881.97%

+100.42%

Interest Expense, Total

-5,640.88

-5,857.41

-6,821.06

-6,925.02

-10,894.92

Interest And Investment Income

9,316.51

6,998.17

7,328.86

11,911.49

20,888.68

Other Non Operating Expenses, Total

-1,718.89

-8,478.45

8,680.98

-7,392.63

2,078.2

EBT, Excl. Unusual Items

207,769.78

197,579.46

257,368.32

309,006.61

319,594.73

Gain (Loss) On Sale Of Assets

115.35

-134.79

1,492.15

-656.24

1,407.58

Other Unusual Items, Total

-293.12

-262.98

-1,499.14

-10,096.09

-37,573.04

EBT, Incl. Unusual Items

209,814.35

196,897.41

259,630.28

300,435.03

284,822.69

EBT, Incl. Unusual Items Growth

+10.16%

-6.16%

+31.86%

+15.72%

-5.2%

EBT, Incl. Unusual Items Margin

6.13%

7.17%

7.81%

7.06%

6.88%

Income Tax Expense

70,361.05

38,617.23

92,031.14

104,600.61

94,701.07

Net Income to Company

139,453.3

158,280.18

167,599.15

195,834.42

190,121.61

Minority Interest

-1,398.15

-880.23

-2,113.89

-2,102.77

-2,819.74

Net Income

138,055.16

157,399.95

165,485.25

193,731.65

187,301.87

Net Income Growth

+6.43%

+14.01%

+5.14%

+17.07%

-3.32%

Net Income Margin %

4.03%

5.73%

4.98%

4.55%

4.53%

Preferred Dividend and Other Adjustments

-

-

-

-

-

Net Income to Common Excl. Extra Items

138,055.16

157,399.95

165,485.25

193,731.65

187,301.87

Basic EPS - Continuing Operations

1,363.12

1,554.13

1,633.96

1,912.86

1,849.37

Basic EPS - Continuing Operations Growth

+6.43%

+14.01%

+5.14%

+17.07%

-3.32%

Diluted EPS - Continuing Operations

1,363

1,554

1,633.96

1,912.86

1,849

Diluted EPS - Continuing Operations Growth

+6.42%

+14.01%

+5.15%

+17.07%

-3.34%

Basic Weighted Average Shares Outstanding

101.28

101.28

101.28

101.28

101.28

Diluted Weighted Average Shares Outstanding

101.28

101.28

101.28

101.28

101.28

Dividend Per Share

820

840

990

1,150

1,110

Dividend Per Share Growth

+6.49%

+2.44%

+17.86%

+16.16%

-3.48%

EBITDA

237,669.18

277,092.61

318,864.63

384,947.3

382,505.74

EBITDA Growth

+8.88%

+16.59%

+15.08%

+20.72%

-0.63%

EBITDA Margin %

6.95%

10.08%

9.59%

9.05%

9.24%

EBIT

205,813.03

204,917.15