| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.40 | 1.13 | 1.15 | 1.68 | 1.21 | 0.94 | 0.81 | 0.67 | 0.68 | 0.77 | 0.67 |
| Cost of Revenue | 0.90 | 0.74 | 0.71 | 0.74 | 0.68 | 0.58 | 0.51 | 0.45 | 0.43 | 0.48 | 0.44 |
| Gross Profit | 0.50 | 0.39 | 0.44 | 0.93 | 0.54 | 0.36 | 0.29 | 0.22 | 0.25 | 0.29 | 0.23 |
| Selling, General & Administrative | 0.22 | 0.20 | 0.18 | 0.16 | 0.14 | 0.12 | 0.11 | 0.10 | 0.11 | 0.12 | 0.10 |
| Operating Income | 0.28 | 0.19 | 0.27 | 0.77 | 0.40 | 0.24 | 0.18 | 0.11 | 0.14 | 0.17 | 0.12 |
| Finance Income | 0.06 | 0.05 | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.00 |
| Finance Costs | 0.03 | 0.01 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.06 |
| Pretax Income | 0.32 | 0.28 | 0.31 | 0.75 | 0.42 | 0.21 | 0.14 | 0.10 | 0.10 | 0.09 | 0.12 |
| Income Tax Expense | 0.07 | 0.05 | 0.04 | 0.19 | 0.10 | 0.04 | 0.04 | 0.01 | -0.01 | -0.00 | -0.01 |
| Net Income | 0.25 | 0.23 | 0.26 | 0.56 | 0.32 | 0.17 | 0.10 | 0.09 | 0.11 | 0.09 | 0.13 |
| Total Comprehensive Income | 0.25 | 0.24 | 0.26 | 0.55 | 0.33 | 0.16 | 0.10 | 0.10 | 0.11 | 0.09 | 0.12 |
| Interest Income | — | — | — | — | — | — | — | — | — | 0.00 | 0.00 |
| Interest Expense | — | — | — | — | — | — | — | — | — | 0.04 | 0.05 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.99 | 2.40 | 2.04 | 2.12 | 1.55 | 1.18 | 1.09 | 1.07 | 0.99 | 0.99 | 0.98 |
| Current Assets | 1.44 | 1.19 | 1.03 | 1.33 | 0.82 | 0.46 | 0.43 | 0.38 | 0.35 | 0.37 | 0.34 |
| Cash & Cash Equivalents | 0.32 | 0.30 | 0.25 | 0.15 | 0.18 | 0.05 | 0.08 | 0.12 | 0.11 | 0.12 | 0.11 |
| Inventories | 0.10 | 0.07 | 0.08 | 0.07 | 0.07 | 0.05 | 0.05 | 0.04 | 0.08 | 0.08 | 0.08 |
| Trade Receivables | 0.14 | 0.10 | 0.11 | 0.12 | 0.13 | 0.10 | 0.10 | 0.10 | 0.09 | 0.11 | 0.09 |
| Non-current Assets | 1.56 | 1.20 | 1.02 | 0.79 | 0.73 | 0.72 | 0.66 | 0.68 | 0.64 | 0.62 | 0.65 |
| Property, Plant & Equipment | 1.23 | 1.14 | 0.95 | 0.74 | 0.66 | 0.67 | 0.62 | 0.60 | 0.56 | 0.55 | 0.53 |
| Intangible Assets | 0.08 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 |
| Total Liabilities | 0.75 | 0.40 | 0.30 | 0.48 | 0.44 | 0.38 | 0.44 | 0.51 | 0.54 | 0.64 | 0.73 |
| Current Liabilities | 0.58 | 0.32 | 0.22 | 0.40 | 0.34 | 0.26 | 0.22 | 0.16 | 0.15 | 0.27 | 0.24 |
| Non-current Liabilities | 0.17 | 0.08 | 0.08 | 0.08 | 0.11 | 0.12 | 0.22 | 0.35 | 0.39 | 0.37 | 0.49 |
| Total Equity | 2.24 | 2.00 | 1.74 | 1.64 | 1.11 | 0.79 | 0.64 | 0.56 | 0.46 | 0.34 | 0.25 |
| Share Capital | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
| Retained Earnings | 1.93 | 1.76 | 1.56 | 1.37 | 0.83 | 0.53 | 0.38 | 0.29 | 0.18 | 0.07 | -0.03 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 357.0 | 382.6 | 224.3 | 730.1 | 393.1 | 310.0 | 161.1 | 180.3 | 183.1 | 248.3 | 152.7 |
| Cash from Investing Activities | -393.6 | -331.0 | 27.5 | -710.1 | -252.8 | -265.3 | -124.0 | -117.3 | -101.9 | -121.0 | -12.2 |
| Purchase of Property, Plant & Equipment | 146.1 | 126.7 | 329.3 | 179.9 | 133.6 | 157.7 | 89.1 | 109.5 | 75.9 | 92.3 | 95.6 |
| Cash from Financing Activities | 67.7 | -11.4 | -146.7 | -46.0 | -4.9 | -76.0 | -70.9 | -50.9 | -85.8 | -118.5 | -71.8 |
| Dividends Paid | — | — | — | 19.6 | 15.2 | 15.2 | 10.9 | 11.0 | 0.0 | — | — |
| Net Change in Cash | 31.1 | 40.3 | 105.0 | -26.1 | 135.5 | -31.3 | -33.8 | 12.1 | -4.6 | 8.8 | 68.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 414.5 | 374.6 | 387.8 | 374.6 | 337.4 | 297.4 | 283.5 | 287.8 | 298.4 | 261.5 |
| Cost of Revenue | 251.1 | 248.7 | 253.3 | 238.7 | 212.0 | 192.9 | 196.1 | 188.8 | 183.4 | 176.1 |
| Gross Profit | 163.3 | 125.9 | 134.5 | 136.0 | 125.4 | 104.5 | 87.4 | 99.0 | 115.0 | 85.4 |
| Selling, General & Administrative | 58.1 | 62.2 | 64.1 | 55.4 | 51.5 | 52.0 | 52.1 | 51.9 | 47.5 | 44.4 |
| Operating Income | 105.2 | 63.7 | 70.4 | 80.6 | 73.8 | 52.5 | 35.3 | 47.1 | 67.5 | 41.0 |
| Finance Income | 118.5 | 28.5 | 15.4 | 13.7 | 15.2 | 12.9 | 12.8 | 10.1 | 13.9 | 12.0 |
| Finance Costs | 53.9 | 19.3 | 10.4 | 5.8 | 7.9 | 6.4 | 4.6 | 4.7 | 2.5 | 1.8 |
| Pretax Income | 182.0 | 96.9 | 67.7 | 111.3 | 81.3 | 57.6 | 54.7 | 77.0 | 84.0 | 60.1 |
| Income Tax Expense | 27.4 | 10.0 | 11.7 | 20.6 | 21.3 | 11.7 | 4.3 | 6.1 | 19.9 | 16.2 |
| Net Income | 115.6 | 86.9 | 55.9 | 90.7 | 60.0 | 45.9 | 50.4 | 71.0 | 64.1 | 43.9 |
| Total Comprehensive Income | 112.3 | 95.7 | 51.7 | 92.1 | 59.7 | 46.0 | 45.3 | 83.2 | 64.7 | 44.6 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 3.31 | 3.05 | 2.99 | 2.86 | 2.41 | 2.41 | 2.40 | 2.33 | 2.18 | 2.10 |
| Current Assets | 1.66 | 1.34 | 1.44 | 1.41 | 1.19 | 1.22 | 1.19 | 1.12 | 1.17 | 1.09 |
| Cash & Cash Equivalents | 0.23 | 0.21 | 0.32 | 0.22 | 0.16 | 0.16 | 0.30 | 0.20 | 0.25 | 0.26 |
| Inventories | 0.08 | 0.09 | 0.10 | 0.09 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.08 |
| Trade Receivables | 0.15 | 0.15 | 0.14 | 0.14 | 0.12 | 0.11 | 0.10 | 0.10 | 0.11 | 0.10 |
| Non-current Assets | 1.66 | 1.71 | 1.56 | 1.45 | 1.22 | 1.20 | 1.20 | 1.22 | 1.00 | 1.01 |
| Property, Plant & Equipment | 1.22 | 1.22 | 1.23 | 1.24 | 1.12 | 1.13 | 1.14 | 1.15 | 0.94 | 0.94 |
| Intangible Assets | 0.09 | 0.08 | 0.08 | — | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 0.75 | 0.68 | 0.75 | 0.68 | 0.38 | 0.44 | 0.40 | 0.38 | 0.35 | 0.34 |
| Current Liabilities | 0.66 | 0.57 | 0.58 | 0.49 | 0.30 | 0.37 | 0.32 | 0.30 | 0.29 | 0.27 |
| Non-current Liabilities | 0.09 | 0.11 | 0.17 | 0.19 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 |
| Total Equity | 2.56 | 2.36 | 2.24 | 2.18 | 2.02 | 1.97 | 2.00 | 1.96 | 1.82 | 1.76 |
| Share Capital | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
| Retained Earnings | 2.09 | 1.98 | 1.93 | 1.87 | 1.82 | 1.76 | 1.76 | 1.72 | 1.65 | 1.58 |
| 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 | 99.9 | 70.0 | 167.1 | 80.1 | 43.3 | 66.4 | 127.0 | 107.8 | 43.8 | 104.2 |
| Cash from Investing Activities | -88.0 | -199.4 | -100.2 | -134.7 | 12.5 | -171.2 | -24.8 | -97.3 | -81.9 | -127.0 |
| Purchase of Property, Plant & Equipment | 60.9 | 40.1 | 66.2 | 8.0 | 33.2 | 38.7 | 24.4 | 37.5 | 35.0 | 29.8 |
| Cash from Financing Activities | 16.4 | 8.3 | 33.8 | 117.1 | -56.1 | -27.2 | -5.4 | -58.4 | 25.1 | 27.4 |
| Dividends Paid | — | — | — | 0.0 | — | — | — | 0.0 | — | — |
| Net Change in Cash | 28.3 | -121.0 | 100.7 | 62.6 | -0.2 | -132.0 | 96.8 | -47.9 | -13.1 | 4.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,397.2 | +23.5% | -5.9% | +8.3% | +7.7% |
| Operating income | 277.3 | +45.3% | -28.8% | +3.0% | +8.3% |
| Net income | 252.6 | +10.1% | -23.3% | +8.8% | +7.1% |
| EPS | ₩5,806 | +10.1% | -23.3% | +8.8% | +7.1% |
| Operating cash flow | 357.0 | -6.7% | -21.2% | +2.9% | +8.9% |
| Shareholders' equity | 2,244.0 | +12.2% | +11.1% | +23.1% | +24.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 35.8% | 34.2% | 38.3% | 55.7% | 44.1% | 38.3% |
| Operating margin | 19.8% | 16.9% | 23.0% | 45.9% | 32.9% | 25.6% |
| Net margin | 18.1% | 20.3% | 22.9% | 33.4% | 26.1% | 17.7% |
| Return on equity | 11.9% | 12.3% | 15.6% | 40.7% | 33.3% | 23.1% |
| Return on assets | 9.4% | 10.3% | 12.7% | 30.4% | 23.2% | 14.6% |
| Operating cash flow / revenue | 25.5% | 33.8% | 19.4% | 43.6% | 32.4% | 33.1% |
| Capex / revenue | 10.5% | 11.2% | 28.5% | 10.7% | 11.0% | 16.9% |
| Symbol | Last Price |
|---|---|
| 036930Jusung Engineering Co., Ltd. | ₩178,300 +6.1% |
| 007660ISU Petasys Co., Ltd. | ₩111,100 +4.8% |
| 240810Wonik IPS Co., Ltd. | ₩114,800 +9.3% |
| 039030EO Technics Co., Ltd. | ₩443,000 +6.0% |
| 058470Leeno Industrial Inc. | ₩66,600 +3.6% |
| 403870HPSP Co., Ltd. | ₩50,800 +1.2% |
| 440110FADU, Inc. | ₩67,300 +9.4% |
| 080220Jeju Semiconductor Corp. | ₩71,800 +4.4% |
| 067310Hana Micron, Inc. | ₩34,850 +0.4% |
| 322000HD Hyundai Energy Solutions Co., Ltd. | ₩138,900 +7.3% |