| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 74.79 | 55.65 | 53.13 | 62.28 | 52.84 | 50.93 | 50.41 | 48.74 | 50.40 | 47.12 | 41.38 |
| Cost of Revenue | 64.75 | 48.72 | 46.74 | 56.36 | 47.13 | 46.82 | 46.66 | 44.48 | 45.92 | 43.05 | 38.43 |
| Gross Profit | 10.04 | 6.92 | 6.40 | 5.91 | 5.70 | 4.10 | 3.75 | 4.26 | 4.48 | 4.07 | 2.95 |
| Selling, General & Administrative | 5.89 | 4.51 | 3.99 | 3.40 | 2.78 | 2.55 | 2.63 | 2.45 | 2.32 | — | — |
| Operating Income | 4.15 | 2.42 | 2.41 | 2.52 | 2.93 | 1.55 | 1.13 | 1.81 | 2.16 | 1.69 | 0.76 |
| Finance Income | 0.40 | 0.23 | 0.24 | 0.12 | 0.05 | 0.06 | 0.06 | 0.08 | 0.04 | 0.05 | 0.06 |
| Finance Costs | 1.60 | 1.19 | 0.90 | 0.55 | 0.40 | 0.46 | 0.50 | 0.42 | 0.41 | 0.46 | 0.45 |
| Pretax Income | 2.01 | 2.07 | 2.25 | 2.28 | 3.22 | 2.02 | 0.25 | 1.30 | 2.00 | 1.67 | 0.18 |
| Income Tax Expense | 0.02 | 0.38 | 0.61 | 0.03 | 0.93 | 0.50 | 0.02 | 0.50 | 0.68 | 0.38 | 0.05 |
| Net Income | 1.99 | 1.69 | 1.64 | 2.24 | 2.28 | 1.52 | 0.23 | 0.80 | 1.31 | 1.29 | 0.12 |
| Total Comprehensive Income | 3.07 | 0.25 | 1.28 | -3.02 | 1.34 | 1.29 | 1.16 | 0.43 | 1.00 | 0.35 | 0.23 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 289.33 | 252.23 | 209.74 | 211.18 | 203.46 | 192.13 | 182.29 | 169.55 | 160.19 | 154.87 | 145.62 |
| Current Assets | 106.00 | 83.31 | 60.51 | 22.35 | 17.63 | 14.95 | 15.24 | 13.72 | 11.62 | 12.43 | 11.22 |
| Cash & Cash Equivalents | 14.68 | 8.84 | 8.53 | 6.67 | 5.50 | 4.28 | 3.51 | 2.94 | 2.11 | 2.86 | 1.18 |
| Inventories | 16.07 | 13.46 | 7.75 | 6.56 | 5.17 | 4.11 | 3.92 | 3.88 | 2.69 | 2.75 | 3.11 |
| Trade Receivables | 8.54 | 8.47 | 5.42 | 4.96 | 3.75 | 3.45 | 4.16 | 4.24 | 5.04 | 4.96 | 5.13 |
| Non-current Assets | 183.33 | 168.93 | 149.23 | 29.54 | 22.55 | 19.40 | 18.70 | 17.46 | 16.15 | 16.31 | 15.48 |
| Property, Plant & Equipment | 37.09 | 31.82 | 22.99 | 15.85 | 11.32 | 11.30 | 11.46 | 11.48 | 10.18 | 10.33 | 10.41 |
| Intangible Assets | 11.44 | 10.60 | 4.98 | 4.10 | 3.71 | 2.48 | 2.52 | 2.06 | 1.55 | 1.52 | 0.88 |
| Total Liabilities | 240.89 | 212.45 | 176.54 | 190.30 | 181.48 | 173.60 | 164.02 | 152.60 | 144.23 | 140.64 | 131.98 |
| Current Liabilities | 79.88 | 58.79 | 40.44 | 21.09 | 16.47 | 15.65 | 16.00 | 14.87 | 12.93 | 13.66 | 12.79 |
| Non-current Liabilities | 161.01 | 153.67 | 136.10 | 14.73 | 14.37 | 12.53 | 12.40 | 10.64 | 9.64 | 10.39 | 10.28 |
| Total Equity | 48.44 | 39.78 | 33.20 | 20.88 | 21.98 | 18.53 | 18.26 | 16.95 | 15.96 | 14.23 | 13.65 |
| Share Capital | 0.47 | 0.47 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.38 |
| Retained Earnings | 8.48 | 8.16 | 7.60 | 6.67 | 5.33 | 3.95 | 3.60 | 3.66 | 3.37 | 3.00 | 2.59 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 8.32 | 6.88 | 3.79 | 1.87 | 7.23 | 3.44 | 2.52 | 2.75 | 5.14 | 6.10 | 9.62 |
| Cash from Investing Activities | -12.80 | -14.05 | -6.67 | -3.79 | -8.35 | -1.89 | -3.99 | -2.63 | -5.67 | -5.86 | -8.96 |
| Purchase of Property, Plant & Equipment | 5.68 | 5.59 | 4.28 | 1.54 | 1.22 | 1.25 | 1.71 | 1.53 | 0.97 | 1.14 | 1.46 |
| Cash from Financing Activities | 10.33 | 7.18 | 1.80 | 4.23 | 2.48 | -0.55 | 0.99 | 1.99 | -0.30 | 1.29 | 0.01 |
| Dividends Paid | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.03 | 0.03 |
| Net Change in Cash | 5.85 | 0.01 | -1.08 | 2.32 | 1.36 | 1.01 | -0.48 | 2.11 | -0.83 | 1.53 | 0.67 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 28.64 | 21.45 | 21.11 | 17.79 | 19.24 | 16.64 | 18.00 | 12.22 | 12.99 | 12.44 |
| Cost of Revenue | 24.57 | 18.73 | 18.82 | 15.06 | 16.53 | 14.33 | 15.58 | 10.65 | 11.38 | 11.12 |
| Gross Profit | 4.07 | 2.72 | 2.29 | 2.72 | 2.71 | 2.31 | 2.42 | 1.57 | 1.61 | 1.32 |
| Selling, General & Administrative | 1.66 | 1.45 | 1.90 | 1.38 | 1.38 | 1.24 | 1.30 | 1.05 | 1.08 | 1.08 |
| Operating Income | 2.41 | 1.27 | 0.40 | 1.34 | 1.33 | 1.07 | 1.13 | 0.53 | 0.53 | 0.24 |
| Finance Income | 0.11 | 0.11 | 0.12 | 0.11 | 0.08 | 0.10 | 0.05 | 0.04 | 0.08 | 0.06 |
| Finance Costs | 0.53 | 0.47 | 0.45 | 0.41 | 0.37 | 0.36 | 0.28 | 0.31 | 0.32 | 0.27 |
| Pretax Income | 2.15 | 0.92 | -0.16 | 1.12 | 0.50 | 0.55 | 1.91 | 0.22 | -0.01 | -0.06 |
| Income Tax Expense | 0.33 | 0.15 | -0.39 | 0.10 | 0.23 | 0.08 | 0.23 | 0.04 | -0.05 | 0.16 |
| Net Income | 1.82 | 0.78 | 0.23 | 1.03 | 0.27 | 0.47 | 1.69 | 0.19 | 0.04 | -0.22 |
| Total Comprehensive Income | 2.65 | 2.45 | 2.05 | 1.85 | -0.20 | -0.62 | 2.90 | -0.55 | -1.01 | -1.06 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 306.55 | 294.85 | 289.33 | 283.91 | 264.42 | 258.34 | 252.04 | 222.27 | 217.70 | 213.88 |
| Current Assets | 117.69 | 109.89 | 106.00 | 102.57 | 87.66 | 86.74 | 83.19 | 27.07 | 26.63 | 25.55 |
| Cash & Cash Equivalents | 15.81 | 13.44 | 14.68 | 10.29 | 7.86 | 7.84 | 8.84 | 2.02 | 2.13 | 2.25 |
| Inventories | 17.13 | 17.89 | 16.07 | 15.68 | 14.83 | 13.73 | 13.35 | 10.33 | 9.53 | 8.62 |
| Trade Receivables | 9.78 | 9.18 | 8.54 | 8.80 | 7.69 | 7.59 | 8.47 | 5.72 | 5.73 | 5.31 |
| Non-current Assets | 188.85 | 184.96 | 183.33 | 181.34 | 176.76 | 171.60 | 168.85 | 38.68 | 38.46 | 37.13 |
| Property, Plant & Equipment | 39.79 | 38.06 | 37.09 | 34.81 | 33.02 | 32.79 | 31.76 | 3.28 | 3.40 | 3.36 |
| Intangible Assets | 11.49 | 11.52 | 11.44 | 11.56 | 11.00 | 10.68 | 10.59 | 0.75 | 0.73 | 0.76 |
| Total Liabilities | 251.64 | 244.03 | 240.89 | 237.85 | 222.04 | 220.39 | 212.48 | 191.01 | 187.04 | 182.06 |
| Current Liabilities | 94.04 | 85.88 | 79.88 | 75.59 | 61.78 | 60.46 | 58.79 | 32.22 | 31.13 | 28.70 |
| Non-current Liabilities | 157.60 | 158.15 | 161.01 | 162.26 | 160.26 | 159.92 | 153.69 | 18.26 | 18.12 | 17.85 |
| Total Equity | 54.90 | 50.82 | 48.44 | 46.07 | 42.39 | 37.96 | 39.56 | 31.26 | 30.66 | 31.82 |
| Share Capital | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.49 | 0.49 | 0.49 |
| Retained Earnings | 8.85 | 8.52 | 8.48 | 8.58 | 8.21 | 8.15 | 8.13 | 7.58 | 7.30 | 7.38 |
| 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 | 1.18 | 1.26 | 3.04 | 1.46 | 2.84 | 0.98 | 4.32 | 1.74 | 2.24 | -1.42 |
| Cash from Investing Activities | -5.00 | -6.25 | 0.16 | -4.03 | -2.95 | -5.99 | -2.84 | -4.99 | -3.63 | -2.59 |
| Purchase of Property, Plant & Equipment | 0.35 | 1.50 | 1.25 | 1.21 | 2.09 | 1.14 | 1.67 | 1.41 | 1.45 | 1.06 |
| Cash from Financing Activities | 6.69 | 3.47 | 1.10 | 4.94 | 1.81 | 2.48 | 0.53 | 2.53 | 0.58 | 3.54 |
| Dividends Paid | 0.10 | 0.00 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | -0.00 | — | — |
| Net Change in Cash | 2.87 | -1.52 | 4.31 | 2.37 | 1.71 | -2.53 | 2.01 | -0.72 | -0.81 | -0.47 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 74.79 | +34.4% | +6.3% | +8.0% | +6.1% |
| Operating income | 4.15 | +71.6% | +18.1% | +21.8% | +18.5% |
| Net income | 1.99 | +17.8% | -3.9% | +5.5% | +32.4% |
| EPS | ₩37,346 | +17.8% | -3.9% | +5.5% | +32.4% |
| Operating cash flow | 8.32 | +20.9% | +64.4% | +19.3% | -1.4% |
| Shareholders' equity | 48.44 | +21.8% | +32.4% | +21.2% | +13.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 13.4% | 12.4% | 12.0% | 9.5% | 10.8% | 8.1% |
| Operating margin | 5.5% | 4.3% | 4.5% | 4.0% | 5.5% | 3.0% |
| Net margin | 2.7% | 3.0% | 3.1% | 3.6% | 4.3% | 3.0% |
| Return on equity | 4.5% | 4.6% | 6.0% | 10.5% | 11.3% | 8.3% |
| Return on assets | 0.7% | 0.7% | 0.8% | 1.1% | 1.2% | 0.8% |
| Operating cash flow / revenue | 11.1% | 12.4% | 7.1% | 3.0% | 13.7% | 6.8% |
| Capex / revenue | 7.6% | 10.1% | 8.1% | 2.5% | 2.3% | 2.5% |
| Symbol | Last Price |
|---|---|
| 000150Doosan Corporation | ₩1,142,000 +1.5% |
| 003550LG Corp. | ₩121,100 +2.4% |
| 078930GS Holdings | ₩123,900 +4.2% |
| 180640Hanjin KAL | ₩146,000 +9.1% |
| 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% |
| 001040CJ Corp. | ₩131,400 +2.3% |
| 008930Hanmi Science | ₩52,800 +2.5% |
| 139130iM Financial Group | ₩18,120 -4.9% |