030000.KS
Cheil Worldwide Inc.
KSC · Communication Services · Advertising Agencies · KR
KRW 18,780.00
+1.46%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 4330.8B | 4546.9B | 4344.3B | 4138.3B | 4253.4B |
| Cost of Revenue | 1899.2B | 2720.3B | 2616.8B | 2545.0B | 2715.0B |
| Gross Profit | 1392.6B | 1826.6B | 1727.5B | 1593.2B | 1538.3B |
| Operating Expenses | |||||
| R&D Expense | — | — | 4.8B | 4.2B | 3.8B |
| SG&A Expense | 533.6B | 286.2B | 276.1B | 1268.1B | 265.5B |
| General & Admin Expense | 100.5B | 129.1B | 115.4B | 111.6B | 102.9B |
| Selling & Marketing Expense | 120.8B | 157.1B | 160.7B | 170.8B | 162.5B |
| Other Expenses | 1602.0B | 1203.9B | 1130.6B | 13.4B | 957.7B |
| Total Operating Expenses | 2135.6B | 1490.1B | 1406.7B | 1285.7B | 1226.9B |
| Cost and Expenses | 4034.3B | 4210.0B | 4023.5B | 3830.8B | 3942.0B |
| Operating Income (EBIT) | 296.6B | 336.9B | 320.7B | 307.5B | 311.4B |
| Non-Operating | |||||
| Interest Income | 19.6B | 24.7B | 24.6B | 20.9B | 11.9B |
| Interest Expense | 12.5B | 15.1B | 9.8B | 10.9B | 6.9B |
| Net Interest Income | 7.1B | 9.6B | 14.7B | 10.0B | 5.0B |
| Other Non-Op Income/Expense | (716.0M) | (32.2B) | (7.2B) | (22.7B) | (11.0B) |
| Non-Operating Income (excl Interest) | (18.2B) | — | (2.6B) | 11.8B | 4.1B |
| EBT (Pre-Tax Income) | 295.9B | 304.7B | 313.5B | 284.8B | 300.4B |
| Income Tax Expense | 94.0B | 96.1B | 105.2B | 94.7B | 104.6B |
| Bottom Line | |||||
| Net Income | 201.1B | 207.5B | 207.5B | 187.3B | 193.7B |
| Earnings from Cont. Ops | 201.9B | 208.6B | 208.3B | 190.1B | 195.8B |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 201.1B | 207.5B | 207.5B | 187.3B | 193.7B |
| Per Share | |||||
| Basic EPS | ₩1,924 | ₩2,049 | ₩2,049 | ₩1,849 | ₩1,913 |
| Diluted EPS | ₩1,924 | ₩2,049 | ₩2,049 | ₩1,849 | ₩1,913 |
| Revenue Per Share | ₩37,022 | ₩44,883 | ₩42,894 | ₩40,860 | ₩41,997 |
| Shares | |||||
| Basic Shares Outstanding | 117.0M | 101.3M | 101.3M | 101.3M | 101.3M |
| Diluted Shares Outstanding | 117.0M | 101.3M | 101.3M | 101.3M | 101.3M |
| Profitability Metrics | |||||
| EBITDA | 361.1B | 420.8B | 399.0B | 370.0B | 380.9B |
| D&A | 65.0B | 84.3B | 77.0B | 75.0B | 73.5B |
| EBIT | 296.6B | 336.9B | 323.3B | 295.7B | 307.4B |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Sep 1, 2026