| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.65 | 3.64 | 4.08 | 4.39 | 3.65 | 2.54 | 2.96 | 3.28 | 3.06 | 2.53 | 2.53 |
| Cost of Revenue | 3.34 | 3.38 | 3.68 | 4.04 | 3.26 | 2.40 | 2.79 | 3.09 | 2.74 | 2.27 | 2.19 |
| Gross Profit | 0.32 | 0.26 | 0.41 | 0.35 | 0.39 | 0.13 | 0.17 | 0.19 | 0.32 | 0.26 | 0.33 |
| Selling, General & Administrative | 0.22 | 0.21 | 0.21 | 0.22 | 0.16 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.11 |
| Operating Income | 0.10 | 0.05 | 0.20 | 0.13 | 0.24 | -0.00 | 0.04 | 0.06 | 0.19 | 0.14 | 0.22 |
| Finance Income | 0.05 | 0.08 | 0.04 | 0.06 | 0.04 | 0.04 | 0.02 | 0.02 | 0.01 | 0.06 | 0.01 |
| Finance Costs | 0.08 | 0.08 | 0.07 | 0.08 | 0.04 | 0.06 | 0.04 | 0.04 | 0.04 | 0.07 | 0.04 |
| Pretax Income | 0.09 | 0.02 | 0.16 | 0.12 | 0.23 | -0.31 | 0.03 | 0.03 | 0.17 | 0.13 | 0.22 |
| Income Tax Expense | 0.03 | 0.00 | 0.03 | 0.03 | 0.05 | -0.07 | 0.01 | 0.00 | 0.04 | 0.03 | 0.05 |
| Net Income | 0.06 | 0.02 | 0.13 | 0.09 | 0.18 | -0.25 | 0.02 | 0.02 | 0.14 | 0.09 | 0.15 |
| Total Comprehensive Income | 0.06 | 0.03 | 0.11 | 0.10 | 0.19 | -0.25 | 0.02 | 0.02 | 0.14 | 0.11 | 0.16 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 3.91 | 3.83 | 3.67 | 3.82 | 3.53 | 3.28 | 3.58 | 3.72 | 3.59 | 3.54 | 3.59 |
| Current Assets | 1.70 | 1.71 | 1.66 | 1.81 | 1.64 | 1.34 | 1.34 | 1.38 | 1.23 | 1.11 | 1.17 |
| Cash & Cash Equivalents | 0.23 | 0.26 | 0.10 | 0.14 | 0.06 | 0.08 | 0.07 | 0.07 | 0.01 | 0.02 | 0.12 |
| Inventories | 0.98 | 0.97 | 1.10 | 1.12 | 1.09 | 0.72 | 0.83 | 0.90 | 0.79 | 0.75 | 0.74 |
| Trade Receivables | 0.41 | 0.41 | 0.44 | 0.53 | 0.44 | 0.35 | 0.35 | 0.40 | 0.40 | 0.34 | 0.31 |
| Non-current Assets | 2.21 | 2.11 | 2.00 | 2.01 | 1.89 | 1.94 | 2.23 | 2.34 | 2.37 | 2.43 | 2.42 |
| Property, Plant & Equipment | 1.77 | 1.68 | 1.65 | 1.69 | 1.68 | 1.73 | 2.05 | 2.22 | 2.26 | 2.33 | 2.32 |
| Intangible Assets | — | — | — | 0.02 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 1.96 | 1.80 | 1.63 | 1.85 | 1.62 | 1.57 | 1.59 | 1.72 | 1.49 | 1.54 | 1.68 |
| Current Liabilities | 0.92 | 1.14 | 0.75 | 1.03 | 0.91 | 0.76 | 0.74 | 0.98 | 0.63 | 0.78 | 0.60 |
| Non-current Liabilities | 1.04 | 0.66 | 0.88 | 0.82 | 0.71 | 0.81 | 0.86 | 0.74 | 0.85 | 0.77 | 1.08 |
| Total Equity | 1.95 | 2.03 | 2.04 | 1.97 | 1.91 | 1.71 | 1.98 | 1.99 | 2.10 | 1.99 | 1.92 |
| 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 | 1.27 | 1.26 | 1.29 | 1.22 | 1.16 | 0.97 | 1.23 | 1.25 | 1.25 | 1.15 | 1.10 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 113.5 | 318.0 | 229.8 | 32.9 | 83.1 | 385.7 | 323.4 | 88.0 | 221.9 | 255.2 | 353.7 |
| Cash from Investing Activities | -241.7 | -248.4 | -146.0 | -97.0 | 95.0 | -233.7 | -150.1 | -91.8 | -125.5 | -171.4 | -442.4 |
| Purchase of Property, Plant & Equipment | 188.9 | 167.3 | 119.3 | 103.1 | 58.7 | 47.0 | 66.1 | 82.1 | 96.5 | 160.8 | 81.7 |
| Cash from Financing Activities | 97.1 | 90.8 | -123.2 | 136.4 | -191.2 | -149.4 | -170.7 | 63.1 | -104.3 | -179.1 | -56.0 |
| Dividends Paid | 38.5 | 37.5 | 37.7 | 48.7 | 2.6 | 10.7 | 31.6 | 32.0 | 28.5 | 35.6 | 35.6 |
| Net Change in Cash | -31.1 | 160.4 | -39.4 | 72.4 | -13.2 | 2.6 | 2.6 | 59.3 | -7.9 | -95.2 | -144.6 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.14 | 0.97 | 0.86 | 0.93 | 0.96 | 0.90 | 0.83 | 0.88 | 0.97 | 0.95 |
| Cost of Revenue | 1.02 | 0.88 | 0.79 | 0.85 | 0.87 | 0.82 | 0.83 | 0.81 | 0.86 | 0.88 |
| Gross Profit | 0.12 | 0.08 | 0.07 | 0.08 | 0.09 | 0.07 | -0.01 | 0.07 | 0.11 | 0.07 |
| Selling, General & Administrative | 0.06 | 0.05 | 0.06 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 |
| Operating Income | 0.06 | 0.03 | 0.01 | 0.03 | 0.04 | 0.02 | -0.06 | 0.02 | 0.06 | 0.02 |
| Finance Income | 0.01 | 0.02 | 0.02 | 0.00 | 0.02 | 0.01 | 0.05 | -0.00 | 0.02 | 0.02 |
| Finance Costs | 0.02 | 0.02 | 0.02 | 0.00 | 0.04 | 0.02 | 0.03 | 0.01 | 0.02 | 0.02 |
| Pretax Income | 0.05 | 0.03 | 0.01 | 0.05 | 0.02 | 0.01 | -0.07 | 0.01 | 0.06 | 0.02 |
| Income Tax Expense | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | -0.02 | 0.00 | 0.01 | 0.00 |
| Net Income | 0.04 | 0.02 | -0.00 | 0.03 | 0.02 | 0.01 | -0.05 | 0.01 | 0.05 | 0.02 |
| Total Comprehensive Income | 0.04 | 0.04 | 0.01 | 0.05 | -0.00 | 0.00 | -0.05 | 0.01 | 0.05 | 0.02 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.28 | 4.00 | 3.91 | 3.89 | 3.83 | 3.89 | 3.83 | 3.76 | 3.85 | 3.93 |
| Current Assets | 1.98 | 1.77 | 1.70 | 1.75 | 1.72 | 1.78 | 1.71 | 1.69 | 1.80 | 1.90 |
| Cash & Cash Equivalents | 0.17 | 0.18 | 0.23 | 0.25 | 0.24 | 0.18 | 0.26 | 0.20 | 0.23 | 0.29 |
| Inventories | 1.15 | 1.01 | 0.98 | 0.99 | 0.99 | 0.95 | 0.97 | 1.02 | 1.03 | 1.04 |
| Trade Receivables | 0.59 | 0.52 | 0.41 | 0.48 | 0.47 | 0.49 | 0.41 | 0.44 | 0.50 | 0.53 |
| Non-current Assets | 2.30 | 2.23 | 2.21 | 2.15 | 2.11 | 2.11 | 2.11 | 2.08 | 2.05 | 2.03 |
| Property, Plant & Equipment | 1.85 | 1.80 | 1.77 | 1.71 | 1.67 | 1.67 | 1.68 | 1.69 | 1.66 | 1.66 |
| Intangible Assets | — | — | — | — | — | — | — | 0.08 | 0.06 | 0.05 |
| Total Liabilities | 2.29 | 2.05 | 1.96 | 1.95 | 1.94 | 1.99 | 1.80 | 1.69 | 1.78 | 1.91 |
| Current Liabilities | 1.26 | 1.05 | 0.92 | 0.96 | 0.98 | 1.06 | 1.14 | 1.04 | 1.11 | 1.19 |
| Non-current Liabilities | 1.03 | 1.00 | 1.04 | 0.99 | 0.95 | 0.93 | 0.66 | 0.65 | 0.67 | 0.72 |
| Total Equity | 1.99 | 1.95 | 1.95 | 1.94 | 1.90 | 1.90 | 2.03 | 2.08 | 2.07 | 2.02 |
| Share Capital | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
| Retained Earnings | 1.27 | 1.24 | 1.27 | 1.27 | 1.23 | 1.21 | 1.26 | 1.32 | 1.31 | 1.27 |
| 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 | -18.0 | 50.6 | 13.0 | -21.5 | 29.8 | 92.2 | 31.0 | 78.7 | 140.7 | 67.6 |
| Cash from Investing Activities | -90.7 | -58.1 | -106.0 | -61.5 | 60.9 | -135.0 | -68.9 | -76.2 | -44.5 | -58.9 |
| Purchase of Property, Plant & Equipment | 57.9 | 58.1 | 78.9 | 49.9 | 36.7 | 23.4 | 47.1 | 64.7 | 29.5 | 26.0 |
| Cash from Financing Activities | 97.1 | -49.8 | 71.3 | 88.7 | -25.2 | -37.8 | 98.7 | -31.2 | -159.5 | 182.8 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -11.6 | -57.4 | -21.7 | 5.7 | 65.5 | -80.6 | 60.9 | -28.7 | -63.3 | 191.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 3,651.6 | +0.4% | -5.9% | +7.6% | +3.8% |
| Operating income | 98.4 | +88.1% | -8.4% | — | -7.8% |
| Net income | 56.1 | +176.9% | -14.0% | — | -9.4% |
| EPS | ₩1,565 | +176.9% | -14.0% | — | -9.4% |
| Operating cash flow | 113.5 | -64.3% | +51.1% | -21.7% | -10.7% |
| Shareholders' equity | 1,953.0 | -3.9% | -0.3% | +2.6% | +0.2% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 8.6% | 7.1% | 9.9% | 7.9% | 10.8% | 5.2% |
| Operating margin | 2.7% | 1.4% | 4.8% | 2.9% | 6.5% | -0.1% |
| Net margin | 1.5% | 0.6% | 3.1% | 2.0% | 5.0% | -9.7% |
| Return on equity | 2.8% | 1.0% | 6.3% | 4.6% | 10.1% | -13.3% |
| Return on assets | 1.5% | 0.5% | 3.4% | 2.4% | 5.4% | -7.2% |
| Operating cash flow / revenue | 3.1% | 8.7% | 5.6% | 0.8% | 2.3% | 15.2% |
| Capex / revenue | 5.2% | 4.6% | 2.9% | 2.4% | 1.6% | 1.9% |
| Symbol | Last Price |
|---|---|
| 005490POSCO Holdings Inc. | ₩337,000 -1.5% |
| 004020Hyundai Steel | ₩31,500 -0.5% |
| 100090SK oceanplant Co., Ltd. | ₩13,860 +7.4% |
| 014620Sung Kwang Bend Co., Ltd. | ₩30,850 +1.5% |
| 023160T. K. Corporation | ₩26,150 +1.4% |
| 058650Seah Holdings Corp. | ₩133,600 -0.4% |
| 016380KG Dongbusteel | ₩5,590 +0.0% |
| 009520POSCO M-tech Co., Ltd. | ₩12,650 +1.2% |
| 460860Dongkuk Steel Mill Co., Ltd. | ₩10,510 -1.5% |
| 002240Kiswire Co., Ltd. | ₩17,220 +0.1% |