| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.19 | 2.85 | 2.70 | 2.60 | 2.08 | 1.70 | 2.02 | 1.98 | 1.96 | 1.89 | 1.84 |
| Cost of Revenue | 2.32 | 2.05 | 1.96 | 2.17 | 1.64 | 1.26 | 1.41 | 1.42 | 1.33 | 1.21 | 1.22 |
| Gross Profit | 0.87 | 0.79 | 0.74 | 0.43 | 0.44 | 0.44 | 0.62 | 0.56 | 0.64 | 0.69 | 0.62 |
| Selling, General & Administrative | 0.70 | 0.62 | 0.55 | 0.41 | 0.37 | 0.35 | 0.36 | 0.34 | 0.34 | 0.34 | 0.30 |
| Operating Income | 0.17 | 0.17 | 0.19 | -0.05 | 0.00 | 0.04 | 0.21 | 0.18 | 0.19 | 0.25 | 0.22 |
| Finance Income | 0.14 | 0.17 | 0.10 | 0.17 | 0.08 | 0.06 | 0.09 | 0.06 | 0.06 | 0.06 | 0.06 |
| Finance Costs | 0.17 | 0.18 | 0.15 | 0.16 | 0.07 | 0.12 | 0.11 | 0.09 | 0.09 | 0.09 | 0.12 |
| Pretax Income | 0.20 | 0.17 | 0.15 | -0.04 | 0.02 | -0.01 | 0.18 | 0.15 | 0.17 | 0.22 | 0.16 |
| Income Tax Expense | 0.05 | 0.04 | 0.05 | -0.01 | 0.01 | 0.00 | 0.07 | 0.05 | 0.04 | 0.04 | 0.04 |
| Net Income | 0.15 | 0.13 | 0.10 | -0.03 | 0.00 | -0.02 | 0.12 | 0.10 | 0.13 | 0.18 | 0.13 |
| Total Comprehensive Income | 0.20 | 0.18 | 0.12 | 0.00 | 0.06 | -0.00 | 0.14 | 0.10 | 0.14 | 0.18 | 0.11 |
| Interest Income | — | — | — | — | — | — | — | — | — | 0.01 | 0.01 |
| Interest Expense | — | — | — | — | — | — | — | — | — | 0.03 | 0.03 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.71 | 4.57 | 4.23 | 3.94 | 3.82 | 3.54 | 3.44 | 3.24 | 2.79 | 2.62 | 2.58 |
| Current Assets | 1.97 | 1.88 | 1.56 | 1.44 | 1.48 | 1.20 | 1.09 | 0.98 | 0.91 | 0.85 | 0.80 |
| Cash & Cash Equivalents | 0.16 | 0.14 | 0.24 | 0.26 | 0.32 | 0.26 | 0.15 | 0.14 | 0.12 | 0.13 | 0.10 |
| Inventories | 0.87 | 0.89 | 0.64 | 0.65 | 0.50 | 0.35 | 0.39 | 0.30 | 0.27 | 0.25 | 0.25 |
| Trade Receivables | — | — | — | 0.38 | 0.40 | 0.35 | 0.34 | 0.36 | 0.34 | 0.32 | 0.31 |
| Non-current Assets | 2.74 | 2.70 | 2.68 | 2.50 | 2.35 | 2.34 | 2.35 | 2.26 | 1.88 | 1.77 | 1.78 |
| Property, Plant & Equipment | 2.43 | 2.42 | 2.33 | 2.14 | 2.07 | 2.10 | 2.19 | 2.13 | 1.77 | 1.65 | 1.69 |
| Intangible Assets | 0.05 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 2.66 | 2.70 | 2.53 | 2.35 | 2.22 | 1.99 | 1.88 | 1.81 | 1.46 | 1.42 | 1.55 |
| Current Liabilities | 1.25 | 1.45 | 1.33 | 1.43 | 1.04 | 0.77 | 0.62 | 0.63 | 0.65 | 0.56 | 0.58 |
| Non-current Liabilities | 1.40 | 1.25 | 1.20 | 0.92 | 1.18 | 1.23 | 1.26 | 1.18 | 0.81 | 0.86 | 0.97 |
| Total Equity | 2.05 | 1.87 | 1.70 | 1.60 | 1.60 | 1.55 | 1.56 | 1.43 | 1.34 | 1.20 | 1.03 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 1.75 | 1.61 | 1.51 | 1.42 | 1.42 | 1.40 | 1.41 | 1.29 | 1.20 | 1.07 | 0.90 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 351.4 | 259.3 | 241.9 | -99.4 | 265.2 | 179.1 | 291.5 | 157.0 | 255.1 | 383.2 | 320.8 |
| Cash from Investing Activities | -156.1 | -175.6 | -323.9 | -234.7 | -130.5 | -226.7 | -251.2 | -451.6 | -289.7 | -126.4 | -142.1 |
| Purchase of Property, Plant & Equipment | 222.7 | 205.2 | 323.4 | 272.2 | 115.2 | 117.4 | 222.1 | 484.4 | 283.9 | 104.6 | 161.6 |
| Cash from Financing Activities | -166.0 | -190.2 | 52.0 | 264.8 | -80.6 | 130.7 | -28.4 | 314.8 | 26.0 | -237.4 | -115.6 |
| Dividends Paid | 13.4 | 11.8 | 10.3 | 10.8 | 10.8 | 10.8 | 10.3 | 10.3 | 10.2 | 8.1 | 7.6 |
| Net Change in Cash | 29.2 | -106.4 | -30.0 | -69.3 | 54.1 | 83.1 | 9.5 | 21.7 | -10.1 | 21.2 | 51.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 891.3 | 838.3 | 833.1 | 780.7 | 804.7 | 771.2 | 697.6 | 708.5 | 763.8 | 678.1 |
| Cost of Revenue | 645.5 | 591.8 | 599.7 | 557.5 | 589.7 | 569.6 | 516.9 | 497.6 | 539.8 | 500.6 |
| Gross Profit | 245.8 | 246.5 | 233.3 | 223.2 | 214.9 | 201.6 | 180.7 | 210.9 | 223.9 | 177.4 |
| Selling, General & Administrative | 211.5 | 192.3 | 192.9 | 176.7 | 172.3 | 160.9 | 255.5 | 127.6 | 127.5 | 110.2 |
| Operating Income | 34.3 | 54.2 | 40.5 | 46.5 | 42.6 | 40.7 | 15.5 | 52.3 | 62.9 | 41.6 |
| Finance Income | 24.9 | 53.4 | 49.5 | 23.9 | 35.2 | 34.6 | 79.8 | 0.6 | 43.2 | 43.2 |
| Finance Costs | 32.8 | 39.3 | 40.5 | 14.7 | 76.3 | 33.7 | 42.3 | 58.4 | 41.1 | 40.8 |
| Pretax Income | 27.8 | 79.7 | 52.3 | 70.6 | 27.8 | 47.5 | 56.6 | -2.3 | 66.6 | 49.0 |
| Income Tax Expense | 27.6 | 17.7 | 15.1 | 15.7 | 8.6 | 7.6 | 8.8 | 4.1 | 22.2 | 8.0 |
| Net Income | 0.2 | 62.0 | 37.2 | 54.8 | 19.2 | 39.9 | 47.8 | -6.4 | 44.4 | 41.0 |
| Total Comprehensive Income | 22.6 | 103.9 | 66.0 | 83.3 | -4.7 | 56.5 | 72.2 | -15.4 | 63.4 | 58.4 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 5.02 | 4.86 | 4.71 | 4.94 | 4.75 | 4.76 | 4.57 | 4.56 | 4.50 | 4.33 |
| Current Assets | 2.23 | 2.10 | 1.97 | 2.14 | 2.03 | 2.01 | 1.88 | 1.85 | 1.73 | 1.59 |
| Cash & Cash Equivalents | 0.16 | 0.11 | 0.16 | 0.13 | 0.16 | 0.16 | 0.14 | 0.15 | 0.17 | 0.18 |
| Inventories | 0.89 | 0.87 | 0.87 | 0.87 | 0.81 | 0.87 | 0.89 | 0.74 | 0.66 | 0.64 |
| Non-current Assets | 2.79 | 2.76 | 2.74 | 2.80 | 2.73 | 2.75 | 2.70 | 2.72 | 2.76 | 2.74 |
| Property, Plant & Equipment | 2.47 | 2.45 | 2.43 | 2.51 | 2.46 | 2.46 | 2.42 | 2.37 | 2.40 | 2.37 |
| Intangible Assets | 0.05 | 0.05 | 0.05 | — | — | — | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 2.85 | 2.71 | 2.66 | 2.95 | 2.84 | 2.85 | 2.70 | 2.76 | 2.68 | 2.58 |
| Current Liabilities | 1.58 | 1.25 | 1.25 | 1.62 | 1.65 | 1.63 | 1.45 | 1.48 | 1.33 | 1.35 |
| Non-current Liabilities | 1.27 | 1.46 | 1.40 | 1.33 | 1.19 | 1.22 | 1.25 | 1.29 | 1.35 | 1.23 |
| Total Equity | 2.17 | 2.15 | 2.05 | 1.99 | 1.91 | 1.91 | 1.87 | 1.80 | 1.81 | 1.75 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 1.79 | 1.79 | 1.75 | 1.71 | 1.65 | 1.63 | 1.61 | 1.57 | 1.58 | 1.53 |
| 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 | 157.0 | 23.9 | 192.7 | 67.6 | 223.1 | -132.2 | 228.9 | 23.3 | -9.5 | 16.6 |
| Cash from Investing Activities | -43.0 | -41.3 | -2.1 | -54.4 | -61.0 | -38.6 | -38.0 | -65.6 | -11.3 | -60.7 |
| Purchase of Property, Plant & Equipment | 56.8 | 30.9 | 53.1 | 62.8 | 51.6 | 55.3 | 47.1 | 47.0 | 41.6 | 69.5 |
| Cash from Financing Activities | -60.8 | -38.6 | -130.3 | -69.5 | -160.3 | 194.1 | -211.2 | 32.4 | 1.2 | -12.5 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 53.2 | -56.0 | 60.4 | -56.3 | 1.8 | 23.3 | -20.3 | -9.9 | -19.6 | -56.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 3,189.6 | +12.0% | +7.1% | +13.4% | +5.7% |
| Operating income | 170.3 | -1.1% | — | +34.0% | -2.7% |
| Net income | 151.2 | +19.3% | — | — | +1.7% |
| EPS | ₩1,548 | +19.3% | — | — | +1.7% |
| Operating cash flow | 351.4 | +35.5% | — | +14.4% | +0.9% |
| Shareholders' equity | 2,054.5 | +9.8% | +8.8% | +5.8% | +7.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 27.4% | 27.8% | 27.4% | 16.6% | 21.1% | 25.8% |
| Operating margin | 5.3% | 6.0% | 6.9% | -2.1% | 0.2% | 2.3% |
| Net margin | 4.7% | 4.4% | 3.8% | -1.1% | 0.2% | -1.0% |
| Return on equity | 7.7% | 7.1% | 6.2% | -1.7% | 0.3% | -1.1% |
| Return on assets | 3.3% | 2.9% | 2.5% | -0.7% | 0.1% | -0.5% |
| Operating cash flow / revenue | 11.0% | 9.1% | 9.0% | -3.8% | 12.8% | 10.5% |
| Capex / revenue | 7.0% | 7.2% | 12.0% | 10.5% | 5.5% | 6.9% |
| Symbol | Last Price |
|---|---|
| 268280Miwon Specialty Chemical | ₩130,700 -1.3% |
| 001570Kumyang Co., Ltd. | ₩9,900 +0.0% |
| 014820Dongwon Systems Corporation | ₩21,700 -2.3% |
| 006650Korea Petro Chemical IND | ₩96,700 +0.3% |
| 006380Capro Corporation | ₩3,660 +0.0% |
| 102710ENF Technology Co., Ltd. | ₩41,950 +2.2% |
| 048410Hyundai Bioscience Co., Ltd. | ₩6,210 +2.6% |
| 002840Miwon Commercial Co., Ltd. | ₩130,000 -1.1% |
| 121600Advanced Nano Products Co., Ltd. | ₩47,000 +0.1% |
| 178920PI Advanced Materials Co., Ltd. | ₩19,030 +0.8% |