| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.55 | 1.73 | 1.50 | 1.42 | 1.07 | 0.86 | 0.83 | 0.84 | 0.84 | 0.75 | 0.78 |
| Cost of Revenue | 2.34 | 1.61 | 1.39 | 1.33 | 1.01 | 0.81 | 0.79 | 0.81 | 0.80 | — | — |
| Gross Profit | 0.21 | 0.12 | 0.11 | 0.09 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Selling, General & Administrative | 0.13 | 0.07 | 0.07 | 0.06 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | — | — |
| Operating Income | 0.08 | 0.05 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 |
| Finance Income | 0.02 | 0.02 | 0.02 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | — | — |
| Finance Costs | 0.04 | 0.02 | 0.03 | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | — | — |
| Pretax Income | 0.06 | 0.04 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Tax Expense | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | — |
| Net Income | 0.05 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Comprehensive Income | 0.08 | 0.06 | 0.02 | 0.01 | 0.01 | 0.01 | -0.00 | 0.00 | -0.00 | 0.00 | 0.00 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.38 | 1.04 | 0.80 | 0.75 | 0.66 | 0.54 | 0.51 | 0.53 | 0.54 | 0.52 | 0.52 |
| Current Assets | 0.97 | 0.65 | 0.55 | 0.49 | 0.40 | 0.29 | 0.26 | 0.28 | 0.29 | 0.29 | 0.28 |
| Cash & Cash Equivalents | 0.20 | 0.06 | 0.07 | 0.06 | 0.03 | 0.01 | 0.01 | 0.03 | 0.02 | 0.04 | 0.03 |
| Inventories | 0.28 | 0.18 | 0.12 | 0.13 | 0.11 | 0.07 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 |
| Trade Receivables | 0.40 | 0.35 | 0.29 | 0.25 | 0.23 | 0.17 | 0.18 | 0.17 | 0.18 | 0.17 | 0.15 |
| Non-current Assets | 0.41 | 0.39 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.23 | 0.24 |
| Property, Plant & Equipment | 0.36 | 0.31 | 0.24 | 0.24 | 0.23 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.89 | 0.59 | 0.47 | 0.45 | 0.39 | 0.28 | 0.26 | 0.27 | 0.28 | 0.25 | 0.26 |
| Current Liabilities | 0.74 | 0.52 | 0.38 | 0.32 | 0.25 | 0.19 | 0.17 | 0.15 | 0.19 | 0.18 | 0.16 |
| Non-current Liabilities | 0.15 | 0.07 | 0.09 | 0.13 | 0.14 | 0.09 | 0.09 | 0.12 | 0.09 | 0.07 | 0.10 |
| Total Equity | 0.48 | 0.45 | 0.33 | 0.30 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 |
| Share Capital | 0.08 | 0.05 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.37 | 0.28 | 0.26 | 0.24 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 41.7 | 39.3 | 19.4 | 25.5 | -11.3 | 4.0 | -10.5 | 27.6 | -15.2 | 37.7 | 36.4 |
| Cash from Investing Activities | -15.4 | -25.6 | -13.4 | -5.4 | -11.2 | -10.3 | -9.0 | -5.5 | -21.0 | 16.3 | -21.9 |
| Purchase of Property, Plant & Equipment | 24.5 | 10.7 | 10.2 | 6.7 | 9.4 | 7.6 | 5.6 | 3.0 | 6.0 | — | — |
| Cash from Financing Activities | 109.0 | -20.9 | 9.4 | 9.0 | 39.0 | 10.1 | -2.8 | -14.2 | 18.3 | -50.3 | -1.0 |
| Dividends Paid | 12.1 | 0.0 | 0.2 | 1.7 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | — | — |
| Net Change in Cash | 135.3 | -7.3 | 15.3 | 29.0 | 16.6 | 3.9 | -22.3 | 8.0 | -17.9 | 3.8 | 13.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 869.4 | 763.6 | 613.7 | 649.4 | 643.3 | 639.3 | 512.3 | 402.7 | 410.0 | 402.2 |
| Cost of Revenue | 778.3 | 689.8 | 574.8 | 589.3 | 589.2 | 586.9 | 480.4 | 373.5 | 383.4 | 373.1 |
| Gross Profit | 91.1 | 73.8 | 38.9 | 60.1 | 54.0 | 52.4 | 31.9 | 29.2 | 26.6 | 29.0 |
| Selling, General & Administrative | 55.0 | 46.0 | 31.0 | 34.0 | 30.8 | 30.5 | 23.0 | 16.3 | 16.1 | 16.2 |
| Operating Income | 36.1 | 27.8 | 7.9 | 26.1 | 23.2 | 21.9 | 8.9 | 12.9 | 10.5 | 12.8 |
| Finance Income | 6.8 | 5.2 | 4.5 | 2.6 | 6.6 | 9.2 | 5.2 | 1.3 | 3.7 | 7.0 |
| Finance Costs | 13.4 | 12.0 | 10.3 | 8.4 | 7.6 | 14.4 | 8.1 | 3.6 | 5.0 | 8.1 |
| Pretax Income | 35.0 | 22.3 | 5.2 | 21.9 | 18.9 | 17.5 | 5.3 | 10.8 | 8.4 | 11.1 |
| Income Tax Expense | 12.2 | 2.6 | 2.1 | 3.3 | 4.6 | 2.2 | 4.2 | 2.2 | 1.5 | 2.2 |
| Net Income | 22.9 | 19.7 | 3.1 | 18.7 | 14.3 | 15.3 | 1.0 | 8.5 | 6.8 | 8.9 |
| Total Comprehensive Income | 29.2 | 19.0 | 14.9 | 19.7 | 18.3 | 25.6 | 30.0 | 11.6 | 9.9 | 12.0 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.66 | 1.52 | 1.38 | 1.26 | 1.25 | 1.31 | 1.04 | 0.85 | 0.87 | 0.84 |
| Current Assets | 1.24 | 1.10 | 0.97 | 0.87 | 0.86 | 0.92 | 0.65 | 0.57 | 0.59 | 0.58 |
| Cash & Cash Equivalents | 0.14 | 0.14 | 0.20 | 0.11 | 0.10 | 0.10 | 0.06 | 0.03 | 0.03 | 0.08 |
| Inventories | 0.40 | 0.35 | 0.28 | 0.25 | 0.24 | 0.26 | 0.18 | 0.14 | 0.16 | 0.15 |
| Trade Receivables | 0.55 | 0.47 | 0.40 | 0.42 | 0.42 | 0.45 | 0.35 | 0.31 | 0.31 | 0.30 |
| Non-current Assets | 0.42 | 0.41 | 0.41 | 0.39 | 0.39 | 0.38 | 0.39 | 0.28 | 0.28 | 0.26 |
| Property, Plant & Equipment | 0.37 | 0.36 | 0.36 | 0.35 | 0.35 | 0.35 | 0.31 | 0.25 | 0.25 | 0.24 |
| Intangible Assets | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 1.13 | 1.01 | 0.89 | 0.79 | 0.80 | 0.88 | 0.59 | 0.48 | 0.52 | 0.50 |
| Current Liabilities | 1.02 | 0.93 | 0.74 | 0.65 | 0.65 | 0.71 | 0.52 | 0.41 | 0.45 | 0.45 |
| Non-current Liabilities | 0.11 | 0.09 | 0.15 | 0.14 | 0.14 | 0.16 | 0.07 | 0.07 | 0.07 | 0.05 |
| Total Equity | 0.53 | 0.50 | 0.48 | 0.47 | 0.45 | 0.43 | 0.45 | 0.36 | 0.35 | 0.34 |
| Share Capital | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.05 | 0.04 | 0.04 | 0.04 |
| Retained Earnings | 0.41 | 0.39 | 0.37 | 0.37 | 0.35 | 0.29 | 0.28 | 0.28 | 0.27 | 0.26 |
| 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 | -3.4 | -170.9 | 2.3 | 11.8 | 56.9 | -29.2 | 27.7 | 36.0 | -71.6 | 47.1 |
| Cash from Investing Activities | -17.4 | -3.5 | -3.5 | -7.0 | -8.5 | 3.6 | -0.5 | -1.7 | -22.1 | -1.3 |
| Purchase of Property, Plant & Equipment | 12.1 | 5.7 | 6.6 | 5.6 | 9.8 | 2.4 | 4.9 | 2.0 | 2.8 | 1.0 |
| Cash from Financing Activities | 23.1 | 112.5 | 89.5 | 9.1 | -56.0 | 66.5 | 2.1 | -34.4 | 51.5 | -40.1 |
| Dividends Paid | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 12.1 | 0.0 | 0.0 | — | — |
| Net Change in Cash | 2.4 | -61.9 | 88.2 | 13.9 | -7.7 | 40.9 | 29.3 | -0.0 | -42.2 | 5.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 2,545.7 | +47.4% | +21.6% | +24.3% | +12.5% |
| Operating income | 79.2 | +75.9% | +40.6% | +44.3% | +23.1% |
| Net income | 51.4 | +102.7% | +70.0% | +40.1% | +37.4% |
| EPS | ₩1,726 | +102.7% | +70.0% | +40.1% | +37.4% |
| Operating cash flow | 41.7 | +6.3% | +17.9% | +59.6% | +1.4% |
| Shareholders' equity | 483.8 | +6.6% | +16.9% | +12.9% | +6.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 8.1% | 6.8% | 7.5% | 6.3% | 5.8% | 5.6% |
| Operating margin | 3.1% | 2.6% | 2.9% | 2.0% | 1.5% | 1.5% |
| Net margin | 2.0% | 1.5% | 1.2% | 0.7% | 0.5% | 1.1% |
| Return on equity | 11.0% | 6.5% | 5.6% | 3.7% | 2.2% | 3.7% |
| Return on assets | 4.2% | 2.7% | 2.3% | 1.5% | 1.0% | 1.8% |
| Operating cash flow / revenue | 1.6% | 2.3% | 1.3% | 1.8% | -1.1% | 0.5% |
| Capex / revenue | 1.0% | 0.6% | 0.7% | 0.5% | 0.9% | 0.9% |
| Symbol | Last Price |
|---|---|
| 298040Hyosung Heavy Industries Corporation | ₩2,732,000 +0.3% |
| 006260LS Corp. | ₩299,500 +2.6% |
| 062040Sanil Electric Co., Ltd. | ₩191,700 +2.8% |
| 001440Taihan Cable & Solution Co., Ltd. | ₩27,400 +1.7% |
| 103590Iljin Electric | ₩68,300 +1.0% |
| 336260Doosan Fuel Cell | ₩43,850 +12.4% |
| 178320Seojin System Co., Ltd. | ₩33,650 +1.4% |
| 058610SPG Co., Ltd. | ₩94,200 +12.4% |
| 010170Taihan Fiberoptics Co., Ltd. | ₩13,010 +1.2% |
| 032820Woori Technology, Incorporation | ₩10,630 +1.2% |