| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.43 | 1.33 | 1.13 | 1.01 | 0.88 | 0.78 | 0.77 | 0.71 | 0.69 | 0.73 | 0.70 |
| Cost of Revenue | 0.97 | 0.93 | 0.76 | 0.98 | 0.82 | 0.73 | 0.72 | 0.66 | 0.64 | 0.65 | 0.64 |
| Gross Profit | 0.46 | 0.41 | 0.37 | — | — | — | — | — | — | — | — |
| Selling, General & Administrative | 0.36 | 0.33 | 0.30 | — | — | — | — | — | — | — | — |
| Operating Income | 0.10 | 0.08 | 0.08 | 0.04 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.08 | 0.06 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.02 | 0.01 |
| Finance Costs | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 |
| Pretax Income | 0.05 | 0.08 | 0.07 | 0.02 | 0.07 | 0.17 | 0.04 | -0.17 | 0.05 | 0.20 | 0.09 |
| Income Tax Expense | -0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | -0.01 | 0.01 | 0.02 | 0.03 |
| Net Income | 0.09 | 0.06 | 0.06 | 0.01 | 0.06 | 0.16 | 0.02 | -0.16 | 0.03 | 0.18 | 0.07 |
| Total Comprehensive Income | 0.10 | 0.05 | 0.04 | 0.02 | 0.06 | 0.16 | 0.02 | -0.17 | 0.03 | 0.18 | 0.06 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.08 | 2.03 | 1.96 | 1.73 | 1.69 | 1.51 | 1.36 | 1.24 | 1.46 | 1.40 | 1.22 |
| Current Assets | 0.50 | 0.45 | 0.41 | 0.34 | 0.36 | 0.33 | 0.32 | 0.29 | 0.35 | 0.30 | 0.37 |
| Cash & Cash Equivalents | 0.12 | 0.12 | 0.12 | 0.10 | 0.10 | 0.09 | 0.09 | 0.11 | 0.18 | 0.10 | 0.12 |
| Inventories | 0.18 | 0.18 | 0.12 | 0.10 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.09 | 0.15 |
| Trade Receivables | 0.14 | 0.12 | 0.11 | 0.12 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.11 | 0.08 |
| Non-current Assets | 1.58 | 1.58 | 1.54 | 1.39 | 1.33 | 1.18 | 1.04 | 0.95 | 1.11 | 1.10 | 0.85 |
| Property, Plant & Equipment | 0.62 | 0.65 | 0.65 | 0.54 | 0.52 | 0.39 | 0.37 | 0.35 | 0.34 | 0.36 | 0.44 |
| Intangible Assets | 0.11 | 0.14 | 0.13 | 0.12 | 0.11 | 0.05 | 0.05 | 0.05 | 0.03 | 0.02 | 0.02 |
| Total Liabilities | 0.93 | 0.97 | 0.93 | 0.73 | 0.71 | 0.62 | 0.61 | 0.51 | 0.55 | 0.53 | 0.62 |
| Current Liabilities | 0.67 | 0.70 | 0.63 | 0.57 | 0.47 | 0.35 | 0.41 | 0.32 | 0.32 | 0.44 | 0.54 |
| Non-current Liabilities | 0.25 | 0.26 | 0.30 | 0.17 | 0.24 | 0.27 | 0.20 | 0.19 | 0.22 | 0.08 | 0.09 |
| Total Equity | 1.15 | 1.06 | 1.03 | 1.00 | 0.99 | 0.89 | 0.75 | 0.74 | 0.91 | 0.88 | 0.60 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 |
| Retained Earnings | 0.96 | 0.77 | 0.74 | 0.71 | 0.69 | 0.64 | 0.48 | 0.48 | 0.65 | 0.62 | 0.48 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 227.4 | 83.0 | 158.7 | 75.9 | 131.1 | 84.6 | 96.8 | 58.3 | 84.5 | 30.5 | 80.9 |
| Cash from Investing Activities | -69.9 | -45.2 | -161.4 | -42.5 | -136.6 | -48.0 | -116.1 | -75.1 | -26.3 | -66.9 | -106.9 |
| Purchase of Property, Plant & Equipment | 49.3 | 49.6 | 150.1 | 56.5 | 70.1 | 51.9 | 44.9 | 25.1 | 25.0 | 64.5 | 96.9 |
| Cash from Financing Activities | -152.0 | -40.4 | 27.4 | -38.0 | 16.0 | -34.4 | -1.7 | -56.1 | 27.3 | 12.5 | 11.1 |
| Dividends Paid | 10.8 | 11.9 | 12.5 | 9.4 | 9.2 | 6.1 | 6.1 | 6.1 | 6.1 | 7.0 | 5.4 |
| Net Change in Cash | 5.6 | -2.6 | 24.7 | -4.6 | 10.5 | 2.2 | -21.0 | -72.8 | 85.4 | -24.0 | -14.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 412.4 | 351.0 | 371.9 | 382.6 | 346.9 | 328.4 | 346.9 | 356.9 | 324.5 | 304.9 |
| Cost of Revenue | 270.8 | 242.5 | 260.9 | 257.8 | 229.7 | 224.6 | -0.7 | 334.3 | 302.2 | 289.4 |
| Gross Profit | 141.5 | 108.5 | 110.9 | 124.8 | 117.2 | 103.8 | — | — | — | — |
| Selling, General & Administrative | 102.6 | 89.4 | 95.0 | 91.5 | 89.0 | 83.4 | — | — | — | — |
| Operating Income | 39.0 | 19.1 | 16.0 | 33.3 | 28.2 | 20.4 | 21.7 | 22.5 | 22.3 | 15.5 |
| Finance Income | 2.0 | 3.0 | 3.2 | 2.9 | 1.1 | 0.2 | 2.3 | 2.2 | 0.8 | 3.0 |
| Finance Costs | 6.7 | 7.1 | 12.0 | 7.6 | 9.4 | 8.3 | 10.9 | 8.5 | 8.2 | 7.5 |
| Pretax Income | 39.2 | 19.5 | -24.7 | 50.5 | 16.3 | 11.8 | 7.7 | 32.1 | 24.3 | 12.3 |
| Income Tax Expense | 10.3 | -1.1 | -13.0 | 3.4 | -21.7 | -6.1 | 2.4 | 4.6 | 7.2 | 4.6 |
| Net Income | 28.9 | 20.5 | -11.7 | 47.1 | 38.0 | 18.0 | 5.3 | 27.5 | 17.0 | 7.7 |
| Total Comprehensive Income | 26.8 | 24.9 | -5.1 | 48.0 | 36.1 | 19.6 | -4.9 | 29.1 | 16.2 | 8.1 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.21 | 2.12 | 2.08 | 2.13 | 2.05 | 2.06 | 2.03 | 2.04 | 2.03 | 1.98 |
| Current Assets | 0.59 | 0.54 | 0.50 | 0.53 | 0.48 | 0.48 | 0.45 | 0.45 | 0.47 | 0.43 |
| Cash & Cash Equivalents | 0.18 | 0.13 | 0.12 | 0.15 | 0.11 | 0.09 | 0.12 | 0.11 | 0.15 | 0.13 |
| Inventories | 0.21 | 0.19 | 0.18 | 0.18 | 0.18 | 0.19 | 0.18 | 0.18 | 0.16 | 0.13 |
| Trade Receivables | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.12 | 0.13 | 0.12 | 0.13 |
| Non-current Assets | 1.62 | 1.58 | 1.58 | 1.60 | 1.57 | 1.58 | 1.58 | 1.58 | 1.57 | 1.56 |
| Property, Plant & Equipment | 0.64 | 0.62 | 0.62 | 0.66 | 0.66 | 0.66 | 0.65 | 0.65 | 0.66 | 0.66 |
| Intangible Assets | 0.10 | 0.10 | 0.11 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.14 | 0.14 |
| Total Liabilities | 1.00 | 0.94 | 0.93 | 0.97 | 0.94 | 0.98 | 0.97 | 0.97 | 0.99 | 0.96 |
| Current Liabilities | 0.72 | 0.68 | 0.67 | 0.70 | 0.65 | 0.69 | 0.70 | 0.64 | 0.67 | 0.63 |
| Non-current Liabilities | 0.28 | 0.25 | 0.25 | 0.27 | 0.28 | 0.29 | 0.26 | 0.32 | 0.32 | 0.32 |
| Total Equity | 1.21 | 1.18 | 1.15 | 1.16 | 1.11 | 1.08 | 1.06 | 1.07 | 1.04 | 1.03 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 1.00 | 0.97 | 0.96 | 0.97 | 0.92 | 0.88 | 0.77 | 0.78 | 0.76 | 0.74 |
| 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 | 76.3 | 61.2 | 32.4 | 78.1 | 71.2 | 45.6 | 21.7 | 11.7 | 25.2 | 24.4 |
| Cash from Investing Activities | -8.3 | -48.9 | -0.4 | -5.6 | -10.3 | -53.6 | -5.9 | -22.8 | -20.3 | 3.9 |
| Purchase of Property, Plant & Equipment | 28.2 | 12.3 | 9.9 | 5.9 | 15.7 | 17.8 | 7.1 | 8.6 | 12.3 | 21.5 |
| Cash from Financing Activities | -15.1 | -4.3 | -63.8 | -24.4 | -48.3 | -15.5 | -8.3 | -29.5 | 10.5 | -13.2 |
| Dividends Paid | — | — | 0.0 | 4.5 | — | — | 0.0 | 4.4 | — | — |
| Net Change in Cash | 52.9 | 8.0 | -31.8 | 48.2 | 12.6 | -23.4 | 7.6 | -40.6 | 15.4 | 15.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,429.8 | +7.2% | +12.1% | +12.8% | +7.3% |
| Operating income | 97.8 | +19.1% | +37.2% | +14.1% | +4.3% |
| Net income | 91.5 | +58.9% | +126.8% | -10.8% | +3.2% |
| EPS | ₩13,586 | +58.9% | +126.8% | -10.8% | +3.2% |
| Operating cash flow | 227.4 | +174.0% | +44.2% | +21.9% | +10.9% |
| Shareholders' equity | 1,151.5 | +8.2% | +4.9% | +5.3% | +6.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 31.9% | 30.6% | 33.1% | — | — | — |
| Operating margin | 6.8% | 6.2% | 6.8% | 3.7% | 7.0% | 6.5% |
| Net margin | 6.4% | 4.3% | 4.9% | 0.8% | 6.9% | 20.7% |
| Return on equity | 8.3% | 5.5% | 5.5% | 0.8% | 6.5% | 19.9% |
| Return on assets | 4.5% | 2.9% | 3.0% | 0.5% | 3.8% | 11.3% |
| Operating cash flow / revenue | 15.9% | 6.2% | 14.0% | 7.5% | 14.9% | 10.8% |
| Capex / revenue | 3.4% | 3.7% | 13.3% | 5.6% | 7.9% | 6.6% |
| Symbol | Last Price |
|---|---|
| 499790GS P & L Co., Ltd. | ₩42,800 +3.4% |
| 036530SNT Holdings | ₩45,150 -1.2% |
| 094800Miraeasset Maps Realty Investment Company | ₩7,190 +1.0% |
| 383800LX Holdings Corp. | ₩8,190 +0.9% |
| 007700F & F Holdings | ₩14,190 -0.1% |
| 005810Poongsan Holdings | ₩37,100 -0.5% |
| 000070Samyang Holdings Corporation | ₩60,500 -0.8% |
| 005250GC Corp. | ₩9,900 +0.5% |
| 034310NICE Holdings Co., Ltd. | ₩12,620 +1.6% |
| 008060Daeduck Co., Ltd. | ₩14,520 -1.7% |