Model Solution Co (XKRX:417970) EBIT: ₩9,590 Mil (TTM As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XKRX:417970 Model Solution Co Ltd XKRX:417970
58 GF Score
Price ₩10,770.00
! 3 Warning Signs
View Full Analysis

What is Model Solution Co EBIT?

Model Solution Co XKRX:417970 +6.11% 58 EBIT is ₩9,590 Mil as of Mar. 2026. GuruFocus rates XKRX:417970 with a GF Score™ of 58/100. The stock has 3 warning signs investors should review.

Model Solution Co's earnings before interest and taxes (EBIT) for the three months ended in Mar. 2026 was ₩1,579 Mil. Its earnings before interest and taxes (EBIT) for the trailing twelve months (TTM) ended in Mar. 2026 was ₩9,590 Mil.

EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. Model Solution Co's annualized ROC % for the quarter that ended in Mar. 2026 was 6.97%. Model Solution Co's annualized ROC (Joel Greenblatt) % for the quarter that ended in Mar. 2026 was 20.62%.

EBIT is also linked to Joel Greenblatt's definition of earnings yield. Model Solution Co's Earnings Yield (Joel Greenblatt) % for the quarter that ended in Mar. 2026 was 29.77%.


Model Solution Co  (XKRX:417970) EBIT Explanation

1. EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

Model Solution Co's annualized ROC % for the quarter that ended in Mar. 2026 is calculated as:

ROC % (Q: Mar. 2026 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2025 ) + Invested Capital (Q: Mar. 2026 ))/ count )
=2991.384 * ( 1 - 0% )/( (45158.95 + 40618.689)/ 2 )
=2991.384/42888.8195
=6.97 %

where

Invested Capital(Q: Dec. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=97396.066 - 6337.291 - ( 45899.825 - max(0, 24394.661 - 71472.538+45899.825))
=45158.95

Invested Capital(Q: Mar. 2026 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=85873.179 - 7490.142 - ( 37764.348 - max(0, 12824.681 - 62884.963+37764.348))
=40618.689

Note: The Operating Income data used here is four times the quarterly (Mar. 2026) data.

2. Joel Greenblatt's definition of Return on Capital:

Model Solution Co's annualized ROC (Joel Greenblatt) % for the quarter that ended in Mar. 2026 is calculated as:

ROC (Joel Greenblatt) %(Q: Mar. 2026 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Dec. 2025  Q: Mar. 2026
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=6315.084/( ( (18069.419 + max(13635.2, 0)) + (17329.023 + max(12214.406, 0)) )/ 2 )
=6315.084/( ( 31704.619 + 29543.429 )/ 2 )
=6315.084/30624.024
=20.62 %

where Working Capital is:

Working Capital(Q: Dec. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(18236.684 + 5900.733 + 1076.055) - (6337.291 + 0 + 5240.981)
=13635.2

Working Capital(Q: Mar. 2026 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(16860.128 + 5528.566 + 1597.832) - (7490.142 + 0 + 4281.978)
=12214.406

When net working capital is negative, 0 is used.

Note: The EBIT data used here is four times the quarterly (Mar. 2026) EBIT data.

3. It is also linked to Joel Greenblatt's definition of Earnings Yield:

Model Solution Co's Earnings Yield (Joel Greenblatt) % for today is calculated as:

Earnings Yield (Joel Greenblatt) %=EBIT (TTM)/Enterprise Value (Q: Mar. 2026 )
=9589.868/32209.740
=29.77 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Model Solution Co EBIT Related Terms


Model Solution Co EBIT Historical Data

* Premium members only.

The historical data trend for Model Solution Co's EBIT can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Model Solution Co EBIT Chart

Model Solution Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
EBIT
Get a 7-Day Free Trial Premium Member Only Premium Member Only 9,776.82 8,499.05 1,863.58 6,584.66 8,865.89

Model Solution Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
EBIT Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 854.79 1,427.19 3,957.10 2,626.81 1,578.77

XKRX:417970 vs CRS, ATI, MLI: EBIT Comparison

For the Metal Fabrication subindustry, Model Solution Co's EV-to-EBIT, along with its competitors' market caps and EV-to-EBIT data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Model Solution Co EV-to-EBIT vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Model Solution Co's EV-to-EBIT distribution charts can be found below:

* The bar in red indicates where Model Solution Co's EV-to-EBIT falls into.


XKRX:417970
58GF Score
Model Solution Co Ltd XKRX:417970
EBIT is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Model Solution Co EBIT Calculation

EBIT, sometimes also called Earnings Before Interest and Taxes, is a measure of a firm's profit that includes all expenses except interest and income tax expenses. It is the difference between operating revenues and operating expenses. When a firm does not have non-operating income, then Operating Income is sometimes used as a synonym for EBIT and operating profit.

EBIT for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was ₩9,590 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about EBIT →
What does a EBIT of ₩9,590 Mil mean?
Model Solution Co (XKRX:417970) has a EBIT of ₩9,590 Mil as of Mar. 2026. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on Model Solution Co.
Is Model Solution Co's EBIT too high?
Model Solution Co's current EBIT is ₩9,590 Mil. Overall, Model Solution Co has a GF Score™ of 58/100, reflecting its overall financial health beyond just this single metric.
How does Model Solution Co's EBIT compare to CRS and ATI?
Model Solution Co's EBIT of ₩9,590 Mil can be compared against companies in the Industrial Products industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good EBIT for an Industrial Products company?
A good EBIT depends on the Industrial Products industry context. However, EBIT should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high EBIT mean?
A high EBIT can signal that a stock is expensive relative to its fundamentals. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on Model Solution Co. Model Solution Co's current EBIT is ₩9,590 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Model Solution Co stock overvalued right now?
Model Solution Co (XKRX:417970) has a current EBIT of ₩9,590 Mil. The current EBIT is ₩9,590 Mil. Model Solution Co's overall GF Score™ is 58/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is EBIT calculated?
EBIT is calculated from a company's financial statements. For Model Solution Co (XKRX:417970), the current EBIT is ₩9,590 Mil as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Model Solution Co Business Description

Address 24, Cherry Blossom-ro 20-gil, Geumcheon-gu, Seoul, KOR, 08582
Model Solution Co Ltd manufactures and supports prototypes of new products that incorporate cutting-edge technologies such as IT devices, electronic products, and medical/healthcare devices through a variety of solutions including rapid prototypes, precision machining, quick-turn tooling and molding.
58GF Score

Get the complete analysis for XKRX:417970

EBIT is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₩10,770.00
Price