| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 6.75 | 7.66 | 7.45 | 9.67 | 11.02 | 10.63 | 13.05 | 12.65 | 13.47 | 18.46 | 19.52 |
| Cost of Revenue | 5.88 | 6.80 | 6.60 | 8.47 | 9.88 | 9.55 | 11.94 | 11.74 | 12.58 | 17.43 | 18.43 |
| Gross Profit | 0.87 | 0.86 | 0.86 | 1.20 | 1.14 | 1.08 | 1.11 | 0.91 | 0.89 | 1.02 | 1.10 |
| Selling, General & Administrative | 0.78 | 0.75 | 0.77 | 1.04 | 1.01 | 0.95 | 1.00 | 0.78 | 0.77 | 0.86 | 0.90 |
| Operating Income | 0.09 | 0.11 | 0.08 | 0.15 | 0.12 | 0.12 | 0.11 | 0.13 | 0.12 | 0.17 | 0.19 |
| Finance Income | 0.12 | 0.13 | 0.13 | 0.25 | 0.19 | 0.20 | 0.19 | 0.16 | 0.27 | 0.32 | 0.25 |
| Finance Costs | 0.15 | 0.19 | 0.20 | 0.34 | 0.27 | 0.31 | 0.27 | 0.18 | 0.28 | 0.40 | 0.34 |
| Pretax Income | 0.06 | 0.03 | 0.01 | 0.08 | 0.11 | 0.11 | 0.00 | 0.09 | 0.08 | 0.05 | 0.12 |
| Income Tax Expense | 0.00 | 0.01 | -0.01 | 0.01 | 0.05 | 0.09 | 0.03 | 0.04 | 0.02 | 0.02 | 0.03 |
| Net Income | 0.05 | 0.05 | 0.01 | 0.09 | 0.10 | 0.04 | -0.12 | 0.01 | 0.03 | -0.08 | 0.07 |
| Total Comprehensive Income | 0.03 | 0.01 | -0.04 | 0.09 | 0.18 | 0.06 | -0.13 | -0.00 | 0.02 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 5.04 | 5.16 | 9.11 | 9.50 | 9.41 | 8.77 | 10.14 | 7.77 | 7.23 | 8.62 | 8.20 |
| Current Assets | 1.83 | 2.01 | 2.37 | 2.70 | 3.05 | 2.64 | 3.97 | 3.25 | 2.61 | 3.42 | 3.92 |
| Cash & Cash Equivalents | 0.45 | 0.44 | 0.34 | 0.36 | 1.37 | 0.86 | 0.50 | 0.48 | 0.26 | 0.70 | 1.13 |
| Inventories | 0.36 | 0.39 | 0.59 | 0.70 | 0.43 | 0.56 | 0.73 | 1.01 | 0.64 | 0.55 | 1.14 |
| Trade Receivables | 0.51 | 0.51 | 0.55 | 0.64 | 0.78 | 0.76 | 0.91 | 1.14 | 1.15 | 1.44 | 1.24 |
| Non-current Assets | 3.21 | 3.15 | 6.74 | 6.80 | 6.36 | 6.13 | 6.17 | 4.52 | 4.62 | 5.20 | 4.28 |
| Property, Plant & Equipment | 1.04 | 1.18 | 3.80 | 3.67 | 3.31 | 3.09 | 3.34 | 3.40 | 3.54 | 3.99 | 3.52 |
| Intangible Assets | — | — | — | — | — | — | — | — | — | 0.56 | 0.09 |
| Total Liabilities | 3.02 | 3.10 | 6.95 | 7.05 | 7.02 | 6.53 | 7.83 | 5.46 | 4.88 | 6.21 | 5.68 |
| Current Liabilities | 1.78 | 1.96 | 3.91 | 3.57 | 3.90 | 3.72 | 4.52 | 3.74 | 3.21 | 4.36 | 4.26 |
| Non-current Liabilities | 1.23 | 1.14 | 3.05 | 3.48 | 3.12 | 2.80 | 3.31 | 1.72 | 1.67 | 1.86 | 1.42 |
| Total Equity | 2.03 | 2.05 | 2.16 | 2.45 | 2.39 | 2.25 | 2.31 | 2.31 | 2.35 | 2.41 | 2.52 |
| Share Capital | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
| Retained Earnings | 0.76 | 0.76 | 0.86 | 0.98 | 0.90 | 0.82 | 0.81 | 0.98 | 1.01 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.22 | 0.28 | 0.12 | -0.32 | 0.46 | -0.15 | 0.47 | -0.20 | -0.63 | 0.01 | 0.12 |
| Cash from Investing Activities | 0.08 | 0.55 | -0.11 | -0.71 | 0.04 | 1.39 | -0.41 | -0.08 | 0.88 | -0.56 | 0.03 |
| Purchase of Property, Plant & Equipment | 0.08 | 0.13 | 0.10 | 0.14 | 0.23 | 0.21 | 0.22 | 0.13 | 0.16 | 0.10 | 0.12 |
| Cash from Financing Activities | -0.30 | -0.74 | -0.03 | 0.01 | 0.00 | -0.87 | -0.04 | 0.50 | -0.68 | 0.12 | -0.31 |
| Dividends Paid | 0.05 | 0.06 | 0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.02 | 0.02 | 0.02 |
| Net Change in Cash | -0.00 | 0.09 | -0.03 | — | — | — | 0.01 | 0.22 | -0.43 | -0.43 | -0.16 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.44 | 1.74 | 1.62 | 1.97 | 1.52 | 1.64 | 1.85 | 2.04 | 1.69 | 2.48 |
| Cost of Revenue | 1.23 | 1.51 | 1.41 | 1.76 | 1.28 | 1.42 | 1.63 | 1.83 | 1.48 | 2.17 |
| Gross Profit | 0.22 | 0.24 | 0.21 | 0.21 | 0.23 | 0.21 | 0.22 | 0.22 | 0.21 | 0.31 |
| Selling, General & Administrative | 0.19 | 0.20 | 0.20 | 0.19 | 0.19 | 0.20 | 0.18 | 0.19 | 0.18 | 0.24 |
| Operating Income | 0.02 | 0.03 | 0.00 | 0.02 | 0.04 | 0.02 | 0.04 | 0.03 | 0.03 | 0.06 |
| Finance Income | 0.06 | 0.04 | 0.05 | 0.02 | 0.02 | 0.03 | 0.04 | 0.02 | 0.03 | 0.04 |
| Finance Costs | 0.03 | 0.03 | 0.04 | 0.02 | 0.05 | 0.04 | 0.06 | 0.03 | 0.05 | 0.08 |
| Pretax Income | 0.04 | 0.06 | 0.01 | 0.02 | 0.03 | 0.00 | -0.01 | 0.01 | 0.03 | 0.02 |
| Income Tax Expense | 0.00 | 0.01 | -0.00 | 0.00 | -0.00 | 0.00 | 0.01 | -0.02 | 0.01 | 0.01 |
| Net Income | 0.05 | 0.04 | 0.01 | 0.02 | 0.03 | -0.01 | -0.05 | 0.07 | 0.02 | 0.01 |
| Total Comprehensive Income | 0.05 | 0.06 | 0.00 | 0.03 | 0.01 | -0.01 | -0.09 | 0.05 | 0.03 | 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 | 5.44 | 5.77 | 5.04 | 5.24 | 5.07 | 5.12 | 5.16 | 5.88 | 9.39 | 9.79 |
| Current Assets | 2.04 | 2.47 | 1.83 | 2.05 | 1.90 | 1.98 | 2.01 | 2.60 | 6.13 | 3.01 |
| Cash & Cash Equivalents | 0.23 | 0.72 | 0.45 | 0.38 | 0.30 | 0.40 | 0.44 | 0.82 | 0.38 | 0.82 |
| Inventories | 0.52 | 0.42 | 0.36 | 0.45 | 0.41 | 0.43 | 0.39 | 0.40 | 0.48 | 0.47 |
| Trade Receivables | 0.54 | 0.58 | 0.51 | 0.60 | 0.53 | 0.48 | 0.51 | 0.67 | 0.48 | 0.64 |
| Non-current Assets | 3.39 | 3.30 | 3.21 | 3.19 | 3.17 | 3.14 | 3.15 | 3.28 | 3.26 | 6.78 |
| Property, Plant & Equipment | 1.01 | 1.02 | 1.04 | 1.06 | 1.07 | 1.15 | 1.18 | 1.12 | 1.14 | 3.86 |
| Total Liabilities | 3.24 | 3.63 | 3.02 | 3.22 | 3.07 | 3.12 | 3.10 | 3.73 | 7.24 | 7.67 |
| Current Liabilities | 1.97 | 2.43 | 1.78 | 2.16 | 2.02 | 1.97 | 1.96 | 2.48 | 6.00 | 4.34 |
| Non-current Liabilities | 1.27 | 1.20 | 1.23 | 1.05 | 1.05 | 1.15 | 1.14 | 1.25 | 1.24 | 3.33 |
| Total Equity | 2.19 | 2.14 | 2.03 | 2.02 | 2.00 | 2.00 | 2.05 | 2.15 | 2.15 | 2.12 |
| Share Capital | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
| Retained Earnings | 0.70 | 0.76 | 0.76 | 0.75 | 0.74 | 0.71 | 0.76 | 0.81 | 0.77 | 0.75 |
| 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 | -414.5 | 353.5 | -37.8 | 70.4 | -21.1 | 210.7 | -96.1 | 2.3 | -234.4 | 604.6 |
| Cash from Investing Activities | -19.1 | -50.3 | 44.1 | 50.5 | -14.5 | -5.0 | 8.9 | 667.1 | 121.8 | -251.4 |
| Purchase of Property, Plant & Equipment | 16.6 | 17.9 | 19.6 | 21.3 | 23.1 | 14.1 | 16.0 | 21.1 | 18.0 | 74.1 |
| Cash from Financing Activities | -29.6 | -4.9 | 62.3 | -59.5 | -60.8 | -243.2 | -294.6 | -410.5 | -160.5 | 128.0 |
| Dividends Paid | — | — | 0.0 | 9.7 | — | — | 19.4 | 0.0 | — | — |
| Net Change in Cash | -463.3 | 298.3 | 68.7 | 61.4 | -96.4 | -37.5 | -381.8 | 258.8 | -273.0 | 481.2 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 6.75 | -11.9% | -11.3% | -8.7% | -10.1% |
| Operating income | 0.09 | -24.2% | -17.6% | -7.0% | -7.6% |
| Net income | 0.05 | +8.0% | -18.0% | +3.5% | -3.7% |
| EPS | ₩249 | +8.0% | -18.0% | +3.5% | -3.7% |
| Operating cash flow | 0.22 | -19.6% | — | — | +6.4% |
| Shareholders' equity | 2.03 | -1.3% | -6.2% | -2.0% | -2.2% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 12.9% | 11.2% | 11.5% | 12.4% | 10.3% | 10.1% |
| Operating margin | 1.3% | 1.5% | 1.1% | 1.6% | 1.1% | 1.2% |
| Net margin | 0.7% | 0.6% | 0.1% | 0.9% | 0.9% | 0.4% |
| Return on equity | 2.5% | 2.2% | 0.2% | 3.8% | 4.5% | 1.8% |
| Return on assets | 1.0% | 0.6% | 0.1% | 1.0% | 1.1% | 0.4% |
| Operating cash flow / revenue | 3.3% | 3.6% | 1.5% | -3.3% | 4.2% | -1.4% |
| Capex / revenue | 1.2% | 1.7% | 1.4% | 1.4% | 2.1% | 2.0% |
| Symbol | Last Price |
|---|---|
| 095340ISC Co., Ltd. | ₩182,000 +6.0% |
| 111770Youngone Corporation | ₩75,000 -0.8% |
| 026960Dong SUH Companies, Inc. | ₩25,450 -1.0% |
| 018670SK GAS Ltd. | ₩238,500 +1.9% |
| 001120LX International Corp. | ₩40,300 -0.4% |
| 031330Samt Co., Ltd. | ₩7,970 +3.2% |
| 032190Daou Data Corp. | ₩20,000 -1.7% |
| 017940E1 Corporation | ₩97,700 -0.7% |
| 001530DI Dongil | ₩27,600 +2.8% |
| 052020Stcube | ₩8,050 -0.2% |