| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.46 | 1.39 | 1.09 | 1.10 | 0.96 | 0.82 | 0.85 | 0.85 | 0.82 | — | — |
| Cost of Revenue | 0.92 | 0.86 | 0.73 | 0.75 | 0.64 | 0.58 | 0.59 | 0.56 | 0.53 | 0.35 | — |
| Gross Profit | 0.54 | 0.53 | 0.36 | 0.34 | 0.33 | 0.24 | 0.26 | 0.28 | 0.30 | 0.34 | 0.22 |
| Selling, General & Administrative | 0.13 | 0.11 | 0.10 | 0.10 | 0.10 | 0.08 | 0.09 | 0.07 | 0.10 | — | — |
| Operating Income | 0.41 | 0.42 | 0.26 | 0.25 | 0.23 | 0.16 | 0.17 | 0.21 | 0.20 | 0.26 | 0.18 |
| Finance Income | 0.03 | 0.02 | 0.02 | 0.03 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 |
| Finance Costs | 0.03 | 0.08 | 0.04 | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 |
| Pretax Income | 0.39 | 0.39 | 0.21 | 0.25 | 0.23 | 0.17 | 0.20 | 0.22 | 0.27 | 0.30 | 0.19 |
| Income Tax Expense | 0.04 | 0.04 | 0.02 | 0.08 | 0.03 | 0.02 | 0.03 | 0.01 | -0.01 | 0.03 | 0.02 |
| Net Income | 0.35 | 0.35 | 0.19 | 0.16 | 0.20 | 0.15 | 0.17 | 0.21 | 0.28 | 0.27 | 0.17 |
| Total Comprehensive Income | 0.47 | 0.52 | 0.23 | 0.17 | 0.28 | 0.14 | 0.18 | 0.20 | 0.24 | 0.27 | 0.18 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 5.26 | 5.14 | 4.64 | 4.30 | 4.08 | 3.79 | 3.61 | 3.50 | 3.32 | 3.10 | 2.67 |
| Current Assets | 0.61 | 0.75 | 0.72 | 0.53 | 0.63 | 0.60 | 0.52 | 0.59 | 0.50 | 0.74 | 0.46 |
| Cash & Cash Equivalents | 0.09 | 0.18 | 0.20 | 0.09 | 0.08 | 0.13 | 0.10 | 0.20 | 0.13 | 0.23 | 0.12 |
| Inventories | 0.22 | 0.21 | 0.17 | 0.16 | 0.15 | 0.10 | 0.10 | 0.08 | 0.05 | 0.04 | — |
| Trade Receivables | 0.25 | 0.30 | 0.27 | 0.20 | 0.16 | 0.13 | 0.13 | 0.15 | 0.14 | 0.21 | 0.07 |
| Non-current Assets | 4.65 | 4.39 | 3.92 | 3.77 | 3.45 | 3.19 | 3.08 | 2.91 | 2.82 | 2.36 | 2.20 |
| Property, Plant & Equipment | 0.27 | 0.29 | 0.29 | 0.28 | 0.26 | 0.26 | 0.25 | 0.16 | 0.16 | 0.15 | 0.03 |
| Intangible Assets | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 | 0.01 |
| Total Liabilities | 0.48 | 0.68 | 0.62 | 0.45 | 0.35 | 0.29 | 0.21 | 0.26 | 0.24 | 0.23 | 0.10 |
| Current Liabilities | 0.26 | 0.48 | 0.46 | 0.29 | 0.24 | 0.20 | 0.14 | 0.20 | 0.16 | 0.13 | 0.02 |
| Non-current Liabilities | 0.22 | 0.20 | 0.16 | 0.16 | 0.10 | 0.09 | 0.08 | 0.06 | 0.07 | 0.10 | 0.08 |
| Total Equity | 4.78 | 4.45 | 4.02 | 3.86 | 3.74 | 3.50 | 3.39 | 3.24 | 3.08 | 2.87 | 2.57 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 3.05 | 2.79 | 2.54 | 2.43 | 2.30 | 2.15 | 2.04 | 1.91 | 1.74 | 1.49 | 1.26 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 235.7 | 133.3 | 41.8 | 31.5 | 36.1 | 129.9 | 94.8 | 60.9 | 122.9 | 85.8 | 41.9 |
| Cash from Investing Activities | -2.7 | -24.4 | -30.4 | -1.7 | -66.7 | -103.9 | -134.0 | -1.7 | -212.9 | 74.9 | -101.2 |
| Purchase of Property, Plant & Equipment | 26.8 | 20.8 | 31.9 | 43.0 | 17.3 | 31.4 | 99.4 | 21.3 | 23.2 | -11.0 | -0.2 |
| Cash from Financing Activities | -324.7 | -127.5 | 94.6 | -13.0 | -19.0 | -3.1 | -56.0 | 9.6 | -6.0 | -60.5 | -27.5 |
| Dividends Paid | 103.2 | 86.2 | 61.6 | 57.0 | 45.9 | 32.1 | 27.5 | 27.5 | 27.5 | -27.5 | -27.5 |
| Net Change in Cash | -91.4 | -17.4 | 106.1 | 16.9 | -49.6 | 22.9 | -95.1 | 68.8 | -96.0 | 100.2 | -86.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 339.6 | 378.4 | 340.4 | 384.7 | 343.8 | 388.7 | 297.4 | 381.4 | 363.5 | 348.7 |
| Cost of Revenue | 208.0 | 225.2 | 227.2 | 217.7 | 239.5 | 232.2 | 235.2 | 216.7 | 211.7 | 196.1 |
| Gross Profit | 131.6 | 153.2 | 113.2 | 167.1 | 104.2 | 156.5 | 62.2 | 164.7 | 151.8 | 152.6 |
| Selling, General & Administrative | 31.5 | 31.5 | 39.4 | 30.0 | 30.3 | 29.6 | 31.5 | 27.4 | 27.0 | 27.1 |
| Operating Income | 100.1 | 121.7 | 73.8 | 137.1 | 73.9 | 126.9 | 30.7 | 137.3 | 124.8 | 125.5 |
| Finance Income | 2.4 | 5.1 | -1.8 | -4.1 | 27.2 | 5.6 | -1.2 | 12.1 | 7.3 | 6.0 |
| Finance Costs | 3.3 | 3.8 | 16.2 | -1.8 | 6.6 | 9.1 | 52.2 | -6.9 | 18.9 | 19.4 |
| Pretax Income | 103.0 | 137.6 | 56.2 | 142.7 | 63.3 | 125.1 | 12.8 | 131.0 | 121.8 | 125.7 |
| Income Tax Expense | 7.3 | 12.9 | 10.6 | 13.0 | 6.7 | 9.7 | 5.3 | 10.3 | 13.3 | 11.6 |
| Net Income | 95.7 | 124.7 | 45.5 | 129.7 | 56.5 | 115.4 | 7.5 | 120.7 | 108.5 | 114.1 |
| Total Comprehensive Income | 219.8 | 261.8 | 146.3 | 232.7 | -102.5 | 188.5 | 126.2 | 83.7 | 157.1 | 155.5 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 5.69 | 5.55 | 5.26 | 5.04 | 4.88 | 5.17 | 5.14 | 4.92 | 4.96 | 4.80 |
| Current Assets | 0.63 | 0.72 | 0.61 | 0.59 | 0.62 | 0.78 | 0.75 | 0.69 | 0.79 | 0.77 |
| Cash & Cash Equivalents | 0.09 | 0.17 | 0.09 | 0.09 | 0.10 | 0.14 | 0.18 | 0.14 | 0.25 | 0.22 |
| Inventories | 0.25 | 0.23 | 0.22 | 0.21 | 0.19 | 0.21 | 0.21 | 0.19 | 0.19 | 0.19 |
| Trade Receivables | 0.22 | 0.28 | 0.25 | 0.24 | 0.26 | 0.37 | 0.30 | 0.28 | 0.28 | 0.29 |
| Non-current Assets | 5.06 | 4.84 | 4.65 | 4.46 | 4.26 | 4.39 | 4.39 | 4.23 | 4.16 | 4.03 |
| Property, Plant & Equipment | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 |
| Intangible Assets | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.50 | 0.59 | 0.48 | 0.45 | 0.49 | 0.68 | 0.68 | 0.60 | 0.69 | 0.69 |
| Current Liabilities | 0.28 | 0.37 | 0.26 | 0.25 | 0.30 | 0.48 | 0.48 | 0.43 | 0.52 | 0.53 |
| Non-current Liabilities | 0.23 | 0.22 | 0.22 | 0.20 | 0.19 | 0.20 | 0.20 | 0.17 | 0.17 | 0.17 |
| Total Equity | 5.19 | 4.97 | 4.78 | 4.59 | 4.39 | 4.49 | 4.45 | 4.33 | 4.26 | 4.11 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 3.20 | 3.10 | 3.05 | 2.99 | 2.89 | 2.83 | 2.79 | 2.80 | 2.70 | 2.59 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 74.8 | 50.1 | -5.1 | 73.3 | 126.9 | 40.7 | 37.0 | 1.2 | 43.6 | 51.5 |
| Cash from Investing Activities | -61.8 | 11.8 | 1.3 | 5.2 | -3.7 | -5.6 | 6.4 | -25.7 | 2.4 | -7.5 |
| Purchase of Property, Plant & Equipment | 17.9 | 13.0 | 4.3 | 7.2 | 6.8 | 8.4 | 6.6 | 7.4 | 4.5 | 2.2 |
| Cash from Financing Activities | -94.6 | 19.9 | 2.1 | -88.3 | -166.1 | -72.3 | -4.9 | -81.9 | -17.8 | -23.0 |
| Dividends Paid | — | — | 0.0 | 28.4 | — | — | 0.0 | 19.9 | — | — |
| Net Change in Cash | -81.5 | 81.3 | -2.5 | -8.8 | -43.1 | -37.0 | 40.1 | -107.3 | 28.8 | 21.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,457.6 | +4.8% | +10.0% | +12.2% | — |
| Operating income | 411.6 | -1.6% | +18.8% | +21.1% | +8.5% |
| Net income | 347.2 | -1.0% | +28.4% | +18.8% | +7.2% |
| EPS | ₩3,658 | -1.0% | +28.4% | +18.8% | +7.2% |
| Operating cash flow | 235.7 | +76.9% | +95.5% | +12.7% | +18.9% |
| Shareholders' equity | 4,781.1 | +7.4% | +7.4% | +6.4% | +6.4% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 37.1% | 38.2% | 32.9% | 31.2% | 34.0% | 29.5% |
| Operating margin | 28.2% | 30.1% | 23.5% | 22.4% | 23.7% | 19.3% |
| Net margin | 23.8% | 25.2% | 17.2% | 15.0% | 20.9% | 17.9% |
| Return on equity | 7.5% | 8.3% | 4.8% | 4.3% | 5.6% | 4.3% |
| Return on assets | 6.7% | 7.2% | 4.2% | 3.9% | 5.1% | 4.0% |
| Operating cash flow / revenue | 16.2% | 9.6% | 3.8% | 2.9% | 3.7% | 15.9% |
| Capex / revenue | 1.8% | 1.5% | 2.9% | 3.9% | 1.8% | 3.8% |
| Symbol | Last Price |
|---|---|
| 010060OCI Holdings Company Ltd. | ₩227,500 +0.0% |
| 001040CJ Corp. | ₩131,400 +2.3% |
| 008930Hanmi Science | ₩52,800 +2.5% |
| 139130iM Financial Group | ₩18,120 -4.9% |
| 004990Lotte Corporation | ₩24,750 -0.4% |
| 009970Youngone Holdings Co., Ltd. | ₩170,900 -0.3% |
| 005440Hyundai G.F. Holdings | ₩11,910 -0.8% |
| 006040Dongwon Industries Co., Ltd. | ₩38,100 +0.7% |
| 229640LS Eco Energy | ₩45,600 +4.5% |
| 003380Harim Holdings Co., Ltd. | ₩11,020 +1.2% |