YOLFTbeta
Mirae Corporation

Mirae Corporation

025560 · KO · Technology / Semiconductor Equipment & Materials

5,900.00KRW-430.00 (-6.79%)

Price History

Full chart

Market Stats

Previous Close6,330.00
Open6,420.00
Day Range5,760.00 – 6,540.00
52-Week Range2,240.00 – 13,400.00
Volume1.24M
Market Cap232.66B
P/E (TTM)0.00
Forward P/E0.00
Dividend Yield0.00%
Beta2.10
50-Day Avg7,082.60
200-Day Avg5,100.83

About

Mirae Corporation manufactures and sells semiconductor equipment in South Korea, Asia, and Europe. It offers ATE Test Handlers, such as memory, application, logic, and module test handlers, as well as burn-in sorters, auto scrap, and chillers. The company also provides SMT Mounters, including feeders and software's; linear motors, comprising U-coreless type, T-core type, and platen-core type; and masks. Additionally, the company manufactures and sells android OTT multimedia devices. Mirae Corporation was founded in 1983 and is headquartered in Cheonan-si, South Korea.

Company Details

  • SectorTechnology
  • IndustrySemiconductor Equipment & Materials
  • CEOChang Jae Lee
  • Employees119
  • Headquarters65, Baekseok Industrial Complex 7-ro, Cheonan-si, South Korea, 31093, Korea
  • Websitehttps://www.mirae.co.kr

Leadership

  • Kee-Hoon JungChief Financial Officer and Senior Managing Director · b. 1962
  • Chang Jae LeeCEO & Inside Director · b. 1972
  • Kyungtae KimPresident & Inside Director · b. 1973
  • Yong-Sung ParkChief Technology Officer and Managing Director · b. 1966

Financials

Income Statement

Currency: KRW2001-12-312002-12-312003-12-312005-12-312006-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue68.98B64.43B95.05B106.23B90.85B73.77B33.77B34.79B24.10B25.55B23.31B34.48B34.50B27.69B41.56B48.34B56.17B21.74B27.04B50.78B
Growth (%)--6.59%+47.53%+11.76%-14.48%-18.80%-54.23%+3.03%-30.71%+5.99%-8.76%+47.91%+0.06%-19.73%+50.08%+16.31%+16.21%-61.30%+24.39%+87.78%
Cost of Revenue63.59B52.33B68.52B80.39B76.90B59.05B30.50B24.97B18.51B18.23B19.69B30.25B35.48B23.76B32.93B31.55B34.64B29.06B4.48B29.53B
Gross Profit-------7.82B2.86B7.32B3.62B4.22B-983.12M3.93B8.63B16.79B21.53B-7.32B22.57B21.25B
Gross Margin-------22.48%11.86%28.65%15.53%12.25%-2.85%14.19%20.77%34.73%38.33%-33.65%83.45%41.85%
Operating Expense-------9.24B11.97B9.92B12.18B13.68B10.45B9.60B7.37B8.29B13.21B8.09B10.44B12.10B
Operating Income---180.34M----1.42B-9.11B-2.60B-8.56B-9.46B-11.43B-5.67B1.27B8.49B8.32B-15.41B12.13B9.15B
Operating Margin---0.17%----4.07%-37.81%-10.18%-36.71%-27.44%-33.14%-20.49%3.04%17.57%14.81%-70.88%44.84%18.03%
EBITDA------------10.84B-10.00B-3.16B-4.91B9.62B7.42B-25.94B9.56B11.82B
EBITDA Margin------------31.45%-28.98%-11.40%-11.81%19.89%13.21%-119.30%35.36%23.27%
Net Income--2.52B2.56B----7.37B-13.02B2.12B-9.50B-13.66B-13.30B-7.31B-6.72B7.49B8.02B-31.50B6.60B10.11B
Net Income Margin--2.66%2.41%----21.19%-54.00%8.31%-40.74%-39.61%-38.56%-26.41%-16.17%15.50%14.28%-144.91%24.42%19.91%
R&D-----9.03B8.05B1.51B195.51M316.04M659.94M298.82M158.57M67.38M319.52M1.09B975.99M1.12B1.05B512.80M
R&D as % of Total Revenue-----12.24%23.85%4.35%0.81%1.24%2.83%0.87%0.46%0.24%0.77%2.25%1.74%5.14%3.89%1.01%
Interest Expense0000000000001.43B344.87M716.99M1.31B1.87B1.70B1.62B936.64M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%4.14%1.25%1.73%2.70%3.32%7.81%5.98%1.84%

Balance Sheet

Currency: KRW2001-12-312002-12-312003-12-312005-12-312006-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets351.12B240.51B231.72B225.63B169.20B126.11B96.19B75.97B64.77B70.11B84.50B84.46B68.65B73.66B95.76B117.72B134.41B102.25B131.61B152.35B
Total Liabilities101.09B65.86B55.12B102.51B82.78B75.38B58.17B45.41B26.89B21.86B11.41B23.84B21.05B8.53B31.68B33.08B41.04B27.34B25.60B29.75B
Total Equity228.25B153.50B156.65B122.85B86.42B50.73B38.02B30.56B37.87B48.17B73.10B60.62B47.60B65.14B64.08B84.64B93.37B74.91B106.01B122.60B
Cash26.92B19.01B21.57B7.95B4.22B1.97B1.96B1.03B331.07M2.54B13.39B4.73B2.02B31.17B10.72B38.17B31.63B9.49B13.50B10.87B
Net Debt-----------2.84B6.88B-6.00B--5.12B-3.08B

Cash Flow

Currency: KRW2002-12-312003-12-312005-12-312006-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-519.07M---1.74B657.95M-6.17B-8.45B-8.58B-930.66M-1.53B-2.21B-683.40M5.21B22.35M6.69B328.69M-5.18B
Investing Cash Flow30.92B-13.24B1.14B3.32B-12.58B-1.91B2.87B-4.22B-17.18B-1.88B17.36B-44.36B12.68B----
Financing Cash Flow-11.86B---4.93B-14.17B7.45B7.79B23.66B9.47B715.17M14.02B24.61B9.39B----
Capital Expenditure3.24B22.67B5.05B2.26B2.50B471.10M257.07M745.62M917.48M1.59B435.12M127.21M600.17M571.88M2.95B708.80M719.18M31.72B16.98B
Free Cash Flow-----------3.09B-1.66B-2.39B-10.93B3.25B-686.46M5.97B-31.39B-22.16B
Dividends Paid422.97M------------------
FCF to OCF----------331.56%108.63%108.30%1599.90%62.36%-3071.93%89.25%-9549.32%428.07%

Earnings

Report DateNov 14, 2004Feb 15, 2005May 16, 2005Aug 9, 2005May 12, 2009Aug 13, 2009Nov 13, 2009Aug 11, 2011Nov 11, 2011Feb 29, 2012May 15, 2012Aug 16, 2012Nov 16, 2012Feb 27, 2013May 14, 2013Aug 15, 2013Nov 15, 2013Feb 26, 2014May 13, 2014Aug 14, 2014Nov 14, 2014Feb 25, 2015May 12, 2015Aug 13, 2015Nov 13, 2015Mar 2, 2016May 17, 2016Aug 11, 2016Nov 11, 2016Mar 1, 2017May 16, 2017Aug 17, 2017Nov 17, 2017Feb 28, 2018May 15, 2018Aug 14, 2018Nov 16, 2018Feb 27, 2019May 14, 2019Aug 13, 2019Nov 13, 2019May 13, 2020Aug 12, 2020Nov 11, 2020Feb 16, 2021May 17, 2021Aug 17, 2021Nov 17, 2021Feb 15, 2022May 17, 2022Aug 16, 2022Nov 14, 2022Mar 1, 2023May 15, 2023Aug 15, 2023Nov 14, 2023Mar 18, 2024May 13, 2024Aug 14, 2024Oct 30, 2024Mar 24, 2025Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate--2229.33-247.71----------------------------------------------------------------
EPS Actual-1857.78-18436.0812509.03-3701.3199.61-1180.42-553.15-86.49147.47-6161.70-1040.80-1164.75-1245.33-5796.40103.0636.15-661.23-1544.86-558.58-731.73-542.04-1456.1895.01703.41-66.06-273.03-199.77-604.92-455.71-260.73-273.05-14.74-81.98-1681.36-44.65-579.82-281.29-1083.36-369.35-306.77-246.05149.37-863.68-861.89-73.29189.19701.10-68.481.86181.48598.64539.64-680.73-204.62-967.46-2.85-1571.37211.89-370.03464.67124.925.12273.10286.73102.78264.76423.91
Surprise--726.98%5149.87%----------------------------------------------------------------
TimingAfter-hoursPre-market-After-hours---------------------------------------------------------------

Key Statistics & Ratios

Market Cap232.66B
Enterprise Value184.27B
Trailing P/E0.00
Forward P/E0.00
PEG Ratio0.00
Price / Sales2.56
Price / Book1.24
Revenue (TTM)90.76B
Gross Profit (TTM)35.54B
EBITDA24.17B
Profit Margin27.92%
Operating Margin33.64%
Return on Equity19.41%
Return on Assets8.58%
Shares Outstanding27.70M
Shares Float12.69M
Beta2.10
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20011×
2120.70Jan 2, 2001
20001×
2827.60Jan 4, 2000
19991×
2403.46Jan 4, 1999
19981×
8413.18Jan 3, 1998

Stock Splits

  • Jul 27, 20265:1
  • Jun 27, 20250.0625:1
  • Aug 17, 20236:1
  • Apr 30, 20211:5
  • Jul 2, 20200.02:1