Model Solution discloses
investment information transparently.
Key indicators
Growth Potential Indicators
| Indicators | 2025 | 2024 | 2023 |
|---|---|---|---|
| Revenue(One Million Won) | 76,502 | 68,034 | 64,719 |
| Gross Margin(One Million Won) | 21,685 | 16,431 | 13,894 |
| Operating Income(One Million Won) | 8,072 | 4,187 | 2,181 |
| Income Before Income Taxes(One Million Won) | 8,431 | 6,171 | 3,459 |
| Net Income(One Million Won) | 6,829 | 5,288 | 2,501 |
| Revenue Growth Rate(%) | 12.5 | 5.1 | -4.0 |
| Operating Income Growth Rate(%) | 92.8 | 92.0 | -72.4 |
Profitability Indicators
| Indicators | 2025 | 2024 | 2023 |
|---|---|---|---|
| Revenue(%) | 28.3 | 24.2 | 21.5 |
| Operating Income Rate(%) | 10.6 | 6.2 | 3.4 |
| Income Before Income Taxes Rate(%) | 11.0 | 9.1 | 5.3 |
| Net Income Rate(%) | 8.9 | 7.8 | 3.9 |
Stability Indicators
| Indicators | 2025 | 2024 | 2023 |
|---|---|---|---|
| Liabilities(One Million Won) | 25,099 | 23,583 | 23,591 |
| Liabilities Ratio(%) | 34.7 | 35.3 | 38.3 |
| Current Assets(One Million Won) | 71,473 | 63,424 | 57,363 |
| Current Liabilities(One Million Won) | 24,395 | 21,663 | 20,510 |
| Current Ratio(%) | 293.0 | 292.8 | 279.7 |
| Assets(One Million Won) | 97,396 | 90,390 | 85,113 |
| Equity(One Million Won) | 72,297 | 66,808 | 61,522 |
| Equity Ratio(%) | 74.2 | 73.9 | 72.3 |
Stock Ownership Status
Model Solution lays the foundation for financial soundness and stable growth with a balanced stock distribution structure.
Minority Shareholders
35.0%
Employee Stock Ownership Association
0.2%
1% More Shareholders
1.9%
HANKOOK TIRE &
TECHNOLOGY CO.,LTD
62.9%
(Base date : December 31, 2025)
| Shareholder Name | Number of Shares Owned(Share) | Share Ratio(%) | |
|---|---|---|---|
| 5% More Shareholders | HANKOOK TIRE & TECHNOLOGY CO.,LTD | 4,025,020 | 62.9 |
| 1% More Shareholders | 124,150 | 1.9 | |
| Employee Stock Ownership Association | 11,136 | 0.2 | |
| Minority Shareholders | 2,236,394 | 35.0 | |
| Total Sum | 6,396,700 | 100.0 |
Dividend status
Model Solution is maximizing shareholder value as a result of successful management activities based on a stable financial structure.
(Base date : December 31, 2025)
| Indicators | Category of Stock | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| 21st Period | 20th Period | 19th Period | ||
| Par Value Per Share(Won) | 500 | 500 | 500 | |
| (Consolidated)Net Income(One Million Won) | 6,829 | 5,288 | 2,501 | |
| (Separate)Net Income(One Million Won) | 6,523 | 4,547 | 2,716 | |
| (Consolidated)Earnings Per Share(Won) | 1,068 | 827 | 391 | |
| Total Cash Dividends(One Million Won) | 1,791 | 1,343 | 256 | |
| Total Stock Dividends(One Million Won) | - | - | - | |
| (Consolidated)Cash Dividend Payout Ratio(%) | 26.2 | 25.4 | 10.2 | |
| Cash dividend yield(%) | Common Stock | 1.5 | 2.3 | 0.3 |
| Preferred Stock | - | - | - | |
| Stock dividend yield(%) | Common Stock | - | - | - |
| Preferred Stock | - | - | - | |
| Cash Dividend Per Share(Won) | Common Stock | 280 | 210 | 40 |
| Preferred Stock | - | - | - | |
| Stock Dividend Per Share(Share) | Common Stock | - | - | - |
| Preferred Stock | - | - | - | |
Quote