Nongshim Holdings Co.,Ltd. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€480.88M +3.7%	€45.03M +11.3%	9.4% +0.0064 pp	€47.20M -1,407.9%	9.8% +0.11 pp
2023	€463.55M +14.1%	€40.45M +96.9%	8.7% +0.037 pp	-€3.61M -118.4%	-0.8% -0.056 pp
2022	€406.37M +5.2%	€20.54M -30.5%	5.1% -0.026 pp	€19.59M -42.2%	4.8% -0.039 pp
2021	€386.44M +9.9%	€29.56M -28.2%	7.6% -0.041 pp	€33.86M +28.7%	8.8% +0.013 pp
2020	€351.55M +8.7%	€41.20M +87.0%	11.7% +0.049 pp	€26.32M +63.8%	7.5% +0.025 pp
2019	€323.30M -1.2%	€22.04M -21.7%	6.8% -0.018 pp	€16.07M +28.3%	5.0% +0.011 pp
2018	€327.25M +19.1%	€28.15M +15.0%	8.6% -0.0031 pp	€12.52M -68.5%	3.8% -0.11 pp
2017	€274.69M +8.5%	€24.49M -48.8%	8.9% -0.10 pp	€39.72M +187.1%	14.5% +0.090 pp
2016	€253.17M +4.3%	€47.80M +66.7%	18.9% +0.071 pp	€13.83M +110.2%	5.5% +0.028 pp
2015	€242.83M +11.6%	€28.67M +85.6%	11.8% +0.047 pp	€6.58M -83.4%	2.7% -0.15 pp
2014	€217.67M +14.6%	€15.45M -47.4%	7.1% -0.084 pp	€39.63M +178.3%	18.2% +0.11 pp
2013	€189.94M +2.5%	€29.38M +232.0%	15.5% +0.11 pp	€14.24M -39.7%	7.5% -0.053 pp
2012	€185.27M -5.0%	€8.85M -65.0%	4.8% -0.082 pp	€23.63M +75.1%	12.8% +0.058 pp
2011	€195.10M -86.0%	€25.29M -23.2%	13.0% +0.11 pp	€13.50M -95.1%	6.9% -0.13 pp
2010	€1.39B +6.0%	€32.91M -3.8%	2.4% -0.0024 pp	€277.71M +21.7%	20.0% +0.026 pp
2009	€1.31B +13.2%	€34.22M +22.4%	2.6% +0.0020 pp	€228.24M +44.7%	17.4% +0.038 pp
2008	€1.16B +12.9%	€27.96M +16.8%	2.4% +0.00082 pp	€157.71M -21.5%	13.6% -0.060 pp
2007	€1.03B	€23.93M	2.3%	€200.86M	19.6%