| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 45.02 | 43.65 | 41.35 | 40.92 | 34.48 | 32.00 | 33.78 | 29.52 | 26.90 | 23.95 | 21.17 |
| Cost of Revenue | 32.05 | 31.03 | 29.96 | 29.70 | 24.79 | 23.39 | 24.63 | 21.17 | 18.61 | 16.50 | 14.47 |
| Gross Profit | 12.97 | 12.61 | 11.40 | 11.23 | 9.70 | 8.61 | 9.15 | 8.35 | 8.29 | 7.45 | 6.69 |
| Selling, General & Administrative | 10.44 | 10.08 | 9.36 | 9.07 | 7.81 | 7.22 | 7.64 | 7.02 | 6.96 | 6.20 | 5.47 |
| Operating Income | 2.53 | 2.53 | 2.04 | 2.15 | 1.88 | 1.39 | 1.51 | 1.33 | 1.33 | 1.25 | 1.23 |
| Finance Income | 0.77 | 1.06 | 0.67 | 0.93 | 0.50 | 0.57 | 0.40 | 0.36 | 0.73 | 0.28 | 0.29 |
| Finance Costs | 1.49 | 1.93 | 1.49 | 1.49 | 0.98 | 1.34 | 1.09 | 0.84 | 0.74 | 0.60 | 0.61 |
| Pretax Income | 0.58 | 0.69 | 0.99 | 1.06 | 1.30 | 0.51 | 0.60 | 1.32 | 1.58 | 0.80 | 0.73 |
| Income Tax Expense | 0.44 | 0.56 | 0.46 | 0.37 | 0.49 | 0.31 | 0.27 | 0.44 | 0.44 | 0.23 | 0.18 |
| Net Income | 0.14 | 0.14 | 0.52 | 0.69 | 0.81 | 0.20 | 0.32 | 0.88 | 1.14 | 0.57 | 0.55 |
| Total Comprehensive Income | 0.01 | 0.88 | 0.61 | 0.73 | 1.56 | 0.07 | 0.47 | 0.67 | 0.46 | 0.49 | 0.50 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 46.97 | 47.48 | 47.20 | 48.24 | 41.96 | 40.02 | 40.38 | 31.73 | 29.33 | 27.01 | 23.56 |
| Current Assets | 12.44 | 14.11 | 14.13 | 15.14 | 12.02 | 11.08 | 10.64 | 8.87 | 8.16 | 7.86 | 6.94 |
| Cash & Cash Equivalents | 2.59 | 3.19 | 3.68 | 4.02 | 3.19 | 2.60 | 1.60 | 1.47 | 1.22 | 1.17 | 1.20 |
| Inventories | 2.95 | 3.17 | 3.33 | 3.71 | 2.74 | 2.24 | 2.55 | 2.02 | 1.73 | 1.70 | 1.50 |
| Trade Receivables | — | — | — | 4.41 | 3.64 | 3.32 | 3.58 | 3.53 | 3.55 | 3.28 | 2.66 |
| Non-current Assets | 33.23 | 33.30 | 33.07 | 33.07 | 29.90 | 28.91 | 29.23 | 22.86 | 20.99 | 19.15 | 16.61 |
| Property, Plant & Equipment | 14.83 | 14.43 | 14.42 | 14.28 | 13.45 | 13.00 | 13.52 | 12.97 | 11.49 | 10.37 | 9.48 |
| Intangible Assets | 7.86 | 8.53 | 8.42 | 8.33 | 6.74 | 6.56 | 7.01 | 6.17 | 6.04 | 5.74 | 4.25 |
| Total Liabilities | 29.95 | 29.75 | 29.31 | 30.51 | 25.49 | 24.63 | 25.77 | 19.21 | 17.33 | 15.76 | 13.70 |
| Current Liabilities | 16.23 | 17.26 | 15.59 | 16.95 | 12.55 | 11.42 | 12.28 | 11.00 | 9.36 | 8.66 | 7.68 |
| Non-current Liabilities | 12.65 | 12.47 | 13.70 | 13.56 | 12.95 | 13.21 | 13.48 | 8.21 | 7.97 | 7.09 | 6.01 |
| Total Equity | 17.02 | 17.73 | 17.89 | 17.73 | 16.46 | 15.40 | 14.62 | 12.52 | 11.99 | 11.25 | 9.86 |
| Share Capital | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.16 | 0.16 | 0.16 | 0.16 |
| Retained Earnings | 4.06 | 4.03 | 4.06 | 3.96 | 3.81 | 3.60 | 3.53 | 3.34 | 3.12 | 2.70 | 2.52 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 4.99 | 4.83 | 5.02 | 4.04 | 3.35 | 3.03 | 3.86 | 1.54 | 2.24 | 2.09 | 2.30 |
| Cash from Investing Activities | -3.32 | -2.19 | -2.37 | -4.61 | -1.62 | -1.44 | -4.90 | -2.13 | -2.86 | -3.34 | -1.46 |
| Purchase of Property, Plant & Equipment | 2.34 | 1.34 | 1.48 | 1.92 | 1.46 | 1.23 | 2.20 | 2.46 | 2.27 | 1.37 | 1.13 |
| Cash from Financing Activities | -2.12 | -3.22 | -2.97 | 1.38 | -1.23 | -0.54 | 1.17 | 0.83 | 0.72 | 1.23 | -0.64 |
| Dividends Paid | 0.10 | 0.10 | 0.08 | 0.08 | 0.07 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 |
| Net Change in Cash | -0.45 | -0.57 | -0.32 | 0.81 | 0.50 | 1.05 | 0.14 | 0.24 | 0.09 | -0.03 | 0.20 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 11.53 | 11.45 | 11.87 | 11.43 | 11.12 | 10.60 | 11.68 | 10.85 | 10.68 | 10.44 |
| Cost of Revenue | 8.08 | 8.27 | 8.47 | 8.14 | 7.90 | 7.53 | 8.43 | 7.67 | 7.49 | 7.43 |
| Gross Profit | 3.44 | 3.19 | 3.40 | 3.28 | 3.22 | 3.07 | 3.25 | 3.17 | 3.20 | 3.00 |
| Selling, General & Administrative | 2.91 | 2.73 | 2.69 | 2.62 | 2.60 | 2.53 | 2.62 | 2.50 | 2.53 | 2.43 |
| Operating Income | 0.53 | 0.46 | 0.71 | 0.67 | 0.62 | 0.53 | 0.63 | 0.67 | 0.67 | 0.58 |
| Finance Income | 0.15 | 0.24 | 0.09 | 0.14 | 0.33 | 0.21 | 0.54 | 0.07 | 0.23 | 0.22 |
| Finance Costs | 0.35 | 0.40 | 0.33 | 0.32 | 0.39 | 0.45 | 0.78 | 0.24 | 0.47 | 0.44 |
| Pretax Income | 0.23 | 0.28 | -0.74 | 0.53 | 0.52 | 0.27 | -0.08 | 0.04 | 0.44 | 0.31 |
| Income Tax Expense | 0.08 | 0.11 | -0.09 | 0.23 | 0.16 | 0.13 | -0.06 | 0.33 | 0.13 | 0.16 |
| Net Income | 0.16 | 0.17 | -0.66 | 0.30 | 0.36 | 0.14 | -0.01 | -0.30 | 0.31 | 0.15 |
| Total Comprehensive Income | 0.34 | 0.61 | -0.61 | 0.74 | -0.22 | 0.11 | 0.66 | -0.74 | 0.50 | 0.48 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 48.95 | 48.39 | 46.97 | 48.13 | 46.46 | 47.51 | 47.50 | 46.01 | 48.28 | 48.65 |
| Current Assets | 13.93 | 14.06 | 12.44 | 13.92 | 13.07 | 13.49 | 13.70 | 13.12 | 13.77 | 14.54 |
| Cash & Cash Equivalents | 2.20 | 2.57 | 2.59 | 2.77 | 2.35 | 3.06 | 3.16 | 2.96 | 3.27 | 4.15 |
| Inventories | 3.79 | 3.49 | 2.95 | 3.50 | 3.53 | 3.31 | 3.08 | 3.11 | 3.38 | 3.35 |
| Trade Receivables | 4.68 | 4.70 | — | 4.74 | 4.39 | 4.22 | — | 4.10 | 4.21 | 3.95 |
| Non-current Assets | 35.02 | 34.33 | 33.23 | 34.15 | 33.34 | 32.98 | 32.81 | 31.97 | 33.44 | 33.09 |
| Property, Plant & Equipment | 15.57 | 15.24 | 14.83 | 14.93 | 14.45 | 14.37 | 14.31 | 13.79 | 14.56 | 14.43 |
| Intangible Assets | 8.08 | 7.92 | 7.86 | 8.17 | 8.09 | 8.28 | — | 8.29 | 8.50 | 8.29 |
| Total Liabilities | 31.22 | 31.22 | 29.95 | 30.66 | 29.48 | 29.79 | 29.75 | 28.70 | 30.21 | 30.66 |
| Current Liabilities | 17.62 | 17.51 | 16.23 | 17.77 | 17.40 | 17.90 | 16.90 | 15.48 | 16.23 | 16.44 |
| Non-current Liabilities | 13.60 | 13.71 | 12.65 | 12.88 | 12.08 | 11.46 | 12.45 | 12.83 | 13.55 | 13.68 |
| Total Equity | 17.72 | 17.17 | 17.02 | 17.47 | 16.97 | 17.72 | 17.75 | 17.31 | 18.07 | 17.99 |
| Share Capital | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
| Retained Earnings | 4.09 | 4.02 | 4.06 | 4.31 | 4.16 | 4.01 | 4.04 | 4.07 | 4.22 | 4.03 |
| 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 | 0.47 | 0.80 | 1.68 | 1.78 | 0.49 | 1.04 | 1.51 | 1.39 | 1.22 | 0.71 |
| Cash from Investing Activities | -0.52 | -0.76 | -0.60 | -0.86 | -1.20 | -0.67 | -0.76 | -0.24 | -0.51 | -0.68 |
| Purchase of Property, Plant & Equipment | 0.40 | 0.31 | 0.62 | 0.58 | 0.77 | 0.36 | 0.54 | 0.32 | 0.25 | 0.24 |
| Cash from Financing Activities | -0.35 | -0.12 | -1.17 | -0.36 | -0.13 | -0.46 | -0.57 | -1.49 | -1.59 | 0.43 |
| Dividends Paid | — | — | 0.00 | 0.00 | — | — | 0.00 | 0.00 | — | — |
| Net Change in Cash | -0.40 | -0.08 | -0.08 | 0.56 | -0.84 | -0.10 | 0.17 | -0.33 | -0.88 | 0.47 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 45.02 | +3.1% | +3.2% | +7.1% | +7.8% |
| Operating income | 2.53 | -0.2% | +5.5% | +12.7% | +7.5% |
| Net income | 0.14 | +4.6% | -40.8% | -6.9% | -12.6% |
| EPS | ₩4,888 | +4.6% | -40.8% | -6.9% | -12.6% |
| Operating cash flow | 4.99 | +3.2% | +7.2% | +10.5% | +8.1% |
| Shareholders' equity | 17.02 | -4.0% | -1.4% | +2.0% | +5.6% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 28.8% | 28.9% | 27.6% | 27.4% | 28.1% | 26.9% |
| Operating margin | 5.6% | 5.8% | 4.9% | 5.3% | 5.5% | 4.3% |
| Net margin | 0.3% | 0.3% | 1.3% | 1.7% | 2.3% | 0.6% |
| Return on equity | 0.8% | 0.8% | 2.9% | 4.0% | 5.1% | 1.4% |
| Return on assets | 0.3% | 0.3% | 1.1% | 1.5% | 2.0% | 0.5% |
| Operating cash flow / revenue | 11.1% | 11.1% | 12.1% | 9.9% | 9.7% | 9.5% |
| Capex / revenue | 5.2% | 3.1% | 3.6% | 4.7% | 4.2% | 3.9% |
| Symbol | Last Price |
|---|---|
| 000880Hanwha Corporation | ₩137,400 +2.8% |
| 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% |
| 008930Hanmi Science | ₩52,800 +2.5% |
| 139130iM Financial Group | ₩18,120 -4.9% |
| 004990Lotte Corporation | ₩24,750 -0.4% |
| 000240Hankook & Company | ₩24,550 +0.6% |
| 009970Youngone Holdings Co., Ltd. | ₩170,900 -0.3% |
| 005440Hyundai G.F. Holdings | ₩11,910 -0.8% |