| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 19.78 | 18.13 | 19.13 | 17.00 | 12.85 | 11.10 | 18.45 | 17.43 | 16.35 | 16.41 | 16.90 |
| Cost of Revenue | 16.37 | 15.17 | 15.89 | 14.16 | 10.64 | 9.65 | 15.45 | 14.38 | 13.57 | 13.53 | 14.35 |
| Gross Profit | 3.41 | 2.96 | 3.25 | 2.84 | 2.21 | 1.45 | 3.00 | 3.05 | 2.79 | 2.88 | 2.55 |
| Selling, General & Administrative | 2.35 | 1.96 | 1.81 | 1.71 | 1.29 | 1.50 | 1.90 | 1.88 | 1.77 | 1.96 | 2.48 |
| Operating Income | 1.06 | 1.00 | 1.44 | 1.13 | 0.92 | -0.05 | 1.10 | 1.18 | 1.02 | 0.92 | 0.07 |
| Finance Income | 1.12 | 1.33 | 0.66 | 0.81 | 0.75 | 0.53 | 0.54 | 0.58 | 1.11 | 1.09 | 1.25 |
| Finance Costs | 1.51 | 1.55 | 1.06 | 1.38 | 1.07 | 1.01 | 1.20 | 1.20 | 1.66 | 1.70 | 2.02 |
| Pretax Income | 0.49 | 0.59 | 0.45 | -0.29 | 0.59 | -0.85 | 0.01 | -0.01 | 0.22 | -0.00 | -1.63 |
| Income Tax Expense | 0.24 | 0.29 | 0.18 | 0.21 | 0.25 | -0.00 | 0.21 | 0.26 | 0.23 | 0.19 | 0.18 |
| Net Income | 0.25 | 0.30 | 0.27 | -0.58 | 0.65 | -0.97 | 0.31 | -0.35 | -0.04 | 0.05 | -1.70 |
| Total Comprehensive Income | 0.58 | 0.86 | 0.30 | -0.25 | 1.26 | -0.77 | 0.50 | -0.24 | 0.15 | -0.22 | -1.18 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 32.93 | 30.14 | 28.29 | 26.32 | 25.95 | 30.17 | 29.13 | 28.88 | 28.74 | 28.66 | 31.56 |
| Current Assets | 14.19 | 11.91 | 11.45 | 9.53 | 9.88 | 12.59 | 11.01 | 11.58 | 10.84 | 10.77 | 12.32 |
| Cash & Cash Equivalents | 4.93 | 3.70 | 3.54 | 2.07 | 2.24 | 2.71 | 1.84 | 2.46 | 2.34 | 2.02 | 2.33 |
| Inventories | 3.01 | 3.14 | 2.93 | 2.76 | 2.05 | 2.42 | 2.68 | 2.61 | 2.35 | 2.15 | 2.75 |
| Trade Receivables | 2.28 | 1.72 | 1.67 | 1.90 | 1.16 | 2.24 | 2.52 | 2.53 | 2.33 | 2.41 | 2.84 |
| Non-current Assets | 18.73 | 18.23 | 16.84 | 16.79 | 16.07 | 17.58 | 18.13 | 17.29 | 17.90 | 17.90 | 19.23 |
| Property, Plant & Equipment | 7.11 | 7.01 | 6.51 | 6.27 | 5.95 | 6.99 | 7.95 | 7.77 | 8.20 | 8.08 | 8.80 |
| Intangible Assets | 8.83 | 8.55 | 8.03 | 7.89 | 7.58 | 8.22 | 7.36 | 7.02 | 6.79 | 6.95 | 7.03 |
| Total Liabilities | 20.69 | 18.25 | 17.08 | 16.02 | 17.54 | 22.48 | 22.53 | 21.83 | 21.22 | 20.76 | 23.16 |
| Current Liabilities | 13.75 | 11.02 | 11.44 | 9.48 | 12.01 | 15.77 | 16.31 | 13.33 | 13.78 | 13.44 | 14.28 |
| Non-current Liabilities | 6.94 | 7.23 | 5.64 | 6.54 | 5.53 | 6.71 | 6.22 | 8.49 | 7.44 | 7.32 | 8.88 |
| Total Equity | 12.23 | 11.89 | 11.21 | 10.30 | 8.41 | 7.70 | 6.60 | 7.05 | 7.52 | 7.90 | 8.39 |
| Share Capital | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 |
| Retained Earnings | -0.08 | -0.08 | 0.21 | 0.67 | 1.38 | 1.08 | 1.17 | 0.92 | 1.30 | 1.41 | 1.36 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.98 | 0.31 | 1.91 | 0.53 | 0.72 | 0.13 | 0.78 | 1.02 | 0.68 | 0.92 | -0.02 |
| Cash from Investing Activities | -0.43 | -0.99 | -1.11 | 1.92 | 2.47 | 2.80 | 0.82 | 0.49 | 0.74 | 1.06 | -0.45 |
| Purchase of Property, Plant & Equipment | 0.57 | 0.71 | 0.58 | -0.70 | -0.38 | -0.57 | -0.57 | -0.38 | -0.39 | 0.50 | 0.41 |
| Cash from Financing Activities | 0.70 | 0.57 | 0.64 | -0.48 | -1.04 | 1.15 | -0.34 | 0.01 | 0.29 | -2.25 | 1.11 |
| Dividends Paid | 0.15 | 0.13 | 0.12 | 0.13 | 0.02 | 0.05 | -0.17 | -0.24 | -0.17 | 0.20 | 0.21 |
| Net Change in Cash | 1.22 | 0.16 | 1.46 | -0.16 | -0.47 | 0.87 | -0.62 | 0.11 | 0.33 | -0.32 | 0.64 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 5.59 | 5.06 | 5.69 | 4.45 | 5.35 | 4.30 | 5.20 | 3.88 | 4.59 | 4.46 |
| Cost of Revenue | 4.45 | 4.12 | 4.68 | 3.69 | 4.41 | 3.58 | 4.41 | 3.30 | 3.79 | 3.68 |
| Gross Profit | 1.14 | 0.94 | 1.01 | 0.76 | 0.93 | 0.72 | 0.79 | 0.58 | 0.80 | 0.79 |
| Selling, General & Administrative | 0.65 | 0.60 | 0.73 | 0.53 | 0.58 | 0.52 | 0.58 | 0.47 | 0.46 | 0.44 |
| Operating Income | 0.49 | 0.34 | 0.28 | 0.23 | 0.36 | 0.20 | 0.21 | 0.11 | 0.34 | 0.35 |
| Finance Income | 0.86 | 0.61 | 0.14 | 0.12 | 0.51 | 0.35 | 0.73 | -0.08 | 0.29 | 0.39 |
| Finance Costs | 0.55 | 0.78 | 0.39 | 0.16 | 0.56 | 0.40 | 0.72 | 0.05 | 0.36 | 0.42 |
| Pretax Income | 0.81 | 0.15 | -0.18 | 0.17 | 0.40 | 0.11 | -0.02 | -0.03 | 0.30 | 0.34 |
| Income Tax Expense | 0.27 | 0.05 | -0.07 | 0.06 | 0.16 | 0.09 | 0.03 | 0.07 | 0.09 | 0.11 |
| Net Income | 0.54 | 0.10 | -0.11 | 0.11 | 0.23 | 0.01 | -0.05 | -0.09 | 0.22 | 0.23 |
| Total Comprehensive Income | 0.70 | 0.46 | 0.08 | 0.40 | -0.05 | 0.15 | 0.36 | -0.30 | 0.40 | 0.41 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 36.34 | 34.77 | 32.93 | 32.36 | 31.49 | 30.79 | 30.14 | 29.02 | 29.94 | 29.37 |
| Current Assets | 16.71 | 15.51 | 14.19 | 13.60 | 13.27 | 12.49 | 11.91 | 11.49 | 12.17 | 12.18 |
| Cash & Cash Equivalents | 4.82 | 5.33 | 4.93 | 4.31 | 4.02 | 3.17 | 3.70 | 3.07 | 3.42 | 3.84 |
| Inventories | 3.77 | 3.38 | 3.01 | 3.20 | 3.14 | 3.47 | 3.14 | 3.51 | 3.54 | 3.24 |
| Trade Receivables | 2.80 | 2.54 | 2.28 | 2.32 | 2.11 | 2.11 | 1.72 | 1.66 | 1.73 | 1.81 |
| Non-current Assets | 19.63 | 19.26 | 18.73 | 18.76 | 18.22 | 18.30 | 18.23 | 17.53 | 17.77 | 17.19 |
| Property, Plant & Equipment | 7.39 | 7.18 | 7.11 | 6.96 | 6.98 | 6.98 | 7.01 | 6.70 | 6.74 | 6.57 |
| Intangible Assets | 9.22 | 9.11 | 8.83 | 8.68 | 8.42 | 8.67 | 8.55 | 8.24 | 8.43 | 8.23 |
| Total Liabilities | 22.43 | 21.45 | 20.69 | 20.11 | 19.61 | 18.84 | 18.25 | 17.42 | 18.00 | 17.84 |
| Current Liabilities | 15.51 | 14.96 | 13.75 | 13.16 | 12.20 | 11.69 | 11.02 | 10.89 | 11.52 | 11.54 |
| Non-current Liabilities | 6.92 | 6.49 | 6.94 | 6.94 | 7.41 | 7.15 | 7.23 | 6.53 | 6.48 | 6.30 |
| Total Equity | 13.91 | 13.32 | 12.23 | 12.25 | 11.88 | 11.95 | 11.89 | 11.60 | 11.94 | 11.54 |
| Share Capital | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Retained Earnings | 0.23 | -0.11 | -0.08 | 0.11 | -0.01 | -0.09 | -0.08 | 0.12 | 0.20 | 0.18 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -0.15 | -0.58 | 1.43 | 0.12 | 0.14 | -0.71 | 1.35 | -0.86 | -0.47 | 0.28 |
| Cash from Investing Activities | -0.20 | -0.37 | 0.12 | -0.16 | -0.13 | -0.27 | -0.39 | -0.11 | -0.30 | -0.19 |
| Purchase of Property, Plant & Equipment | 0.22 | 0.17 | 0.18 | 0.20 | 0.08 | 0.11 | 0.18 | 0.14 | 0.24 | 0.14 |
| Cash from Financing Activities | -0.19 | 1.23 | -0.99 | 0.30 | 0.96 | 0.44 | -0.55 | 0.74 | 0.26 | 0.13 |
| Dividends Paid | — | — | 0.02 | 0.03 | — | — | 0.00 | 0.04 | — | — |
| Net Change in Cash | -0.51 | 0.40 | 0.62 | 0.28 | 0.86 | -0.54 | 0.63 | -0.35 | -0.42 | 0.30 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 19.78 | +9.1% | +5.2% | +12.3% | +1.6% |
| Operating income | 1.06 | +5.9% | -1.9% | — | +31.1% |
| Net income | 0.25 | -17.4% | — | — | — |
| EPS | ₩15,408 | -17.4% | — | — | — |
| Operating cash flow | 0.98 | +219.0% | +22.6% | +50.7% | — |
| Shareholders' equity | 12.23 | +2.9% | +5.9% | +9.7% | +3.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 17.3% | 16.3% | 17.0% | 16.7% | 17.2% | 13.0% |
| Operating margin | 5.4% | 5.5% | 7.5% | 6.6% | 7.2% | -0.5% |
| Net margin | 1.3% | 1.7% | 1.4% | -3.4% | 5.0% | -8.8% |
| Return on equity | 2.1% | 2.6% | 2.5% | -6.2% | 8.1% | -13.6% |
| Return on assets | 0.8% | 1.0% | 1.0% | -2.2% | 2.3% | -3.3% |
| Operating cash flow / revenue | 5.0% | 1.7% | 10.0% | 3.1% | 5.6% | 1.1% |
| Capex / revenue | 2.9% | 3.9% | 3.1% | 4.1% | 3.0% | 5.1% |
| Symbol | Last Price |
|---|---|
| 028260SAMSUNG C&T CORPORATION | ₩367,000 -1.3% |
| 034730SK Inc. | ₩573,000 +5.1% |
| 267250HD Hyundai Co., Ltd. | ₩240,500 +12.6% |
| 003550LG Corp. | ₩121,100 +2.4% |
| 078930GS Holdings | ₩123,900 +4.2% |
| 180640Hanjin KAL | ₩146,000 +9.1% |
| 000880Hanwha Corporation | ₩137,400 +2.8% |
| 175330JB Financial Group Co., Ltd. | ₩31,000 -1.9% |
| 138930BNK Financial Group, Inc. | ₩15,390 -2.7% |
| 010060OCI Holdings Company Ltd. | ₩227,500 +0.0% |