| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 441.1 | 435.8 | 421.4 | 438.2 | 359.8 | 295.0 | 250.0 | 328.6 | 318.7 | 301.7 | 239.4 |
| Cost of Revenue | 355.5 | 335.7 | 320.0 | 330.0 | 275.1 | 226.9 | 195.1 | 275.7 | 280.0 | 251.0 | 200.1 |
| Gross Profit | 85.6 | 100.1 | 101.4 | 108.1 | 84.7 | 68.1 | 54.8 | 52.9 | 38.7 | 50.8 | 39.3 |
| Selling, General & Administrative | 42.0 | 40.2 | 34.2 | 31.1 | 27.5 | 25.2 | 22.6 | 25.8 | 27.7 | 28.0 | 20.9 |
| Operating Income | 43.6 | 59.9 | 67.2 | 77.0 | 57.2 | 42.9 | 32.3 | 27.2 | 11.0 | 22.8 | 18.5 |
| Finance Income | 6.9 | 8.0 | 8.0 | 7.0 | 3.3 | 2.7 | 2.0 | 2.2 | 17.8 | 6.2 | 3.4 |
| Finance Costs | 6.0 | 2.9 | 6.4 | 5.9 | 1.4 | 3.3 | 1.6 | 1.9 | 2.9 | 4.2 | 3.2 |
| Pretax Income | 51.5 | 60.5 | 76.1 | 87.8 | 71.3 | 62.5 | 41.4 | 26.0 | 31.1 | 32.3 | 21.3 |
| Income Tax Expense | 8.0 | 9.9 | 15.1 | 15.6 | 13.5 | 10.7 | 10.3 | 1.8 | 4.5 | 5.9 | 4.4 |
| Net Income | 43.5 | 50.5 | 61.0 | 72.2 | 57.7 | 51.8 | 31.1 | 24.2 | 29.9 | 26.4 | 17.0 |
| Total Comprehensive Income | 44.2 | 48.7 | 59.5 | 73.1 | 61.2 | 52.9 | 30.8 | 21.5 | 20.7 | 33.4 | 19.2 |
| Interest Income | — | — | — | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 |
| Interest Expense | — | — | — | 0.1 | 0.0 | 0.1 | 0.0 | 0.5 | 0.5 | 0.7 | 1.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 492.9 | 478.7 | 447.6 | 415.6 | 372.4 | 329.0 | 280.7 | 245.5 | 290.1 | 329.6 | 231.2 |
| Current Assets | 223.8 | 222.2 | 196.7 | 197.2 | 171.6 | 137.7 | 120.2 | 111.7 | 116.0 | 144.3 | 96.1 |
| Cash & Cash Equivalents | 26.5 | 35.3 | 37.4 | 25.3 | 21.7 | 22.2 | 9.2 | 23.1 | 4.8 | 20.1 | 9.3 |
| Inventories | 123.9 | 111.0 | 95.9 | 102.7 | 85.5 | 62.3 | 61.2 | 47.3 | 50.1 | 55.1 | 45.1 |
| Trade Receivables | 61.6 | 63.0 | 58.1 | 64.7 | 60.4 | 50.5 | 44.8 | 35.2 | 55.4 | 60.1 | 38.3 |
| Non-current Assets | 269.1 | 256.5 | 250.8 | 218.4 | 200.9 | 191.3 | 160.5 | 133.8 | 174.1 | 185.2 | 135.1 |
| Property, Plant & Equipment | 197.4 | 187.3 | 186.3 | 156.8 | 142.2 | 137.2 | 110.0 | 77.9 | 118.4 | 134.3 | 87.9 |
| Intangible Assets | 2.4 | 2.3 | 2.2 | 2.0 | 2.2 | 1.7 | 1.8 | 1.4 | 2.1 | 2.3 | 2.0 |
| Total Liabilities | 76.5 | 78.2 | 69.6 | 73.8 | 76.4 | 61.4 | 56.1 | 47.9 | 82.9 | 90.4 | 67.6 |
| Current Liabilities | 45.4 | 47.8 | 39.5 | 48.1 | 46.6 | 35.6 | 35.5 | 34.2 | 59.6 | 66.5 | 47.8 |
| Non-current Liabilities | 31.1 | 30.4 | 30.1 | 25.7 | 29.8 | 25.8 | 20.6 | 13.7 | 23.3 | 23.9 | 19.9 |
| Total Equity | 416.4 | 400.5 | 378.0 | 341.8 | 296.0 | 267.6 | 224.6 | 197.7 | 207.2 | 239.2 | 163.6 |
| Share Capital | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 8.0 | 8.0 | 7.9 | 7.9 |
| Retained Earnings | 438.5 | 402.5 | 363.9 | 328.8 | 283.8 | 252.7 | 182.8 | 156.5 | 125.9 | 119.3 | 102.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 68.6 | 79.5 | 97.6 | 70.8 | 55.1 | 55.1 | 19.7 | 37.4 | 30.6 | 30.5 | 36.4 |
| Cash from Investing Activities | -48.7 | -54.6 | -62.0 | -39.6 | -22.6 | -32.3 | -31.8 | -15.8 | -23.3 | -13.3 | -11.7 |
| Purchase of Property, Plant & Equipment | 49.1 | 49.6 | 59.9 | 41.4 | 29.4 | 42.7 | 42.1 | 31.0 | 25.4 | 20.1 | 11.5 |
| Cash from Financing Activities | -28.4 | -27.8 | -23.5 | -27.1 | -33.0 | -9.8 | -1.7 | -1.1 | -22.1 | -6.4 | -21.6 |
| Dividends Paid | 9.2 | 9.4 | 7.2 | 7.4 | 28.5 | 3.3 | 4.6 | 0.0 | 0.0 | — | — |
| Net Change in Cash | -8.6 | -2.8 | 12.1 | 4.0 | -0.6 | 13.1 | -13.8 | 20.4 | -14.8 | 10.8 | 3.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 130.1 | 117.3 | 108.6 | 113.1 | 111.2 | 108.2 | 114.6 | 106.2 | 111.1 | 103.9 |
| Cost of Revenue | 98.9 | 96.5 | 86.9 | 92.4 | 91.2 | 85.0 | 91.4 | 82.6 | 82.9 | 78.8 |
| Gross Profit | 31.2 | 20.8 | 21.7 | 20.7 | 20.0 | 23.2 | 23.3 | 23.6 | 28.2 | 25.1 |
| Selling, General & Administrative | 10.9 | 11.0 | 12.6 | 10.0 | 9.7 | 9.7 | 13.6 | 9.2 | 8.1 | 9.2 |
| Operating Income | 20.3 | 9.8 | 9.0 | 10.8 | 10.3 | 13.5 | 9.6 | 14.3 | 20.0 | 16.0 |
| Finance Income | 1.5 | 3.5 | 2.2 | 1.2 | 0.7 | 2.8 | 3.9 | 0.8 | 1.4 | 1.9 |
| Finance Costs | 0.8 | 1.2 | 1.1 | -0.1 | 3.2 | 1.9 | 0.3 | 1.7 | 0.4 | 0.5 |
| Pretax Income | 24.2 | 13.8 | 12.7 | 13.3 | 9.4 | 16.0 | 14.4 | 14.1 | 22.1 | 9.9 |
| Income Tax Expense | 5.5 | 2.8 | -0.0 | 3.0 | 2.1 | 3.0 | 0.9 | 3.3 | 4.3 | 1.3 |
| Net Income | 18.7 | 11.0 | 12.8 | 10.4 | 7.3 | 13.1 | 13.5 | 10.8 | 17.8 | 8.5 |
| Total Comprehensive Income | 15.1 | 11.6 | 14.2 | 9.6 | 8.1 | 12.3 | 11.0 | 9.8 | 20.2 | 7.6 |
| Interest Income | — | — | — | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | — |
| Interest Expense | — | — | — | 0.0 | 0.0 | 0.0 | — | — | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 516.0 | 504.9 | 492.9 | 481.2 | 482.2 | 484.3 | 478.7 | 462.4 | 461.3 | 454.7 |
| Current Assets | 244.4 | 234.3 | 223.8 | 221.1 | 223.2 | 230.0 | 222.2 | 209.4 | 209.1 | 212.3 |
| Cash & Cash Equivalents | 10.2 | 24.4 | 26.5 | 18.4 | 25.7 | 33.7 | 35.3 | 29.1 | 26.7 | 37.4 |
| Inventories | 138.7 | 120.9 | 123.9 | 120.0 | 121.2 | 116.7 | 111.0 | 104.6 | 101.2 | 104.0 |
| Trade Receivables | 81.7 | 74.8 | 61.6 | 70.6 | 63.6 | 66.0 | 63.1 | 62.7 | 69.8 | 64.2 |
| Non-current Assets | 271.7 | 270.5 | 269.1 | 260.1 | 259.0 | 254.3 | 256.5 | 253.1 | 252.3 | 242.4 |
| Property, Plant & Equipment | 200.9 | 198.5 | 197.4 | 188.3 | 187.7 | 185.1 | 187.4 | 182.7 | 195.9 | 188.7 |
| Intangible Assets | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.5 | 2.3 | 2.3 | 2.3 | 2.3 |
| Total Liabilities | 87.6 | 87.2 | 76.5 | 71.1 | 74.6 | 79.6 | 78.2 | 72.7 | 70.1 | 78.7 |
| Current Liabilities | 53.9 | 54.8 | 45.4 | 39.0 | 43.4 | 48.8 | 47.8 | 43.8 | 41.2 | 50.8 |
| Non-current Liabilities | 33.6 | 32.4 | 31.1 | 32.1 | 31.1 | 30.8 | 30.4 | 28.8 | 28.9 | 27.9 |
| Total Equity | 428.5 | 417.7 | 416.4 | 410.1 | 407.6 | 404.7 | 400.5 | 389.8 | 391.3 | 376.0 |
| Share Capital | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 |
| Retained Earnings | 461.8 | 443.1 | 438.5 | 426.3 | 418.2 | 410.9 | 402.5 | 393.1 | 384.7 | 367.1 |
| 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 | 10.3 | 15.1 | 30.9 | 11.0 | 16.0 | 10.8 | 20.1 | 26.8 | 12.9 | 19.8 |
| Cash from Investing Activities | -14.7 | -13.7 | -14.6 | -11.4 | -13.7 | -9.2 | -12.8 | -13.2 | -17.7 | -10.9 |
| Purchase of Property, Plant & Equipment | 13.9 | 13.1 | 16.5 | 11.4 | 13.2 | 8.0 | 13.4 | 12.2 | 13.2 | 10.9 |
| Cash from Financing Activities | -9.5 | -4.0 | -7.9 | -7.1 | -10.0 | -3.5 | -1.7 | -11.2 | -5.9 | -9.0 |
| Dividends Paid | — | — | 2.3 | 2.3 | 4.7 | 0.0 | 2.3 | 2.3 | 0.0 | 4.7 |
| Net Change in Cash | -13.9 | -2.6 | 8.4 | -7.4 | -7.6 | -1.9 | 5.6 | 2.5 | -10.7 | -0.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 441.1 | +1.2% | +0.2% | +8.4% | +6.3% |
| Operating income | 43.6 | -27.3% | -17.3% | +0.3% | +9.0% |
| Net income | 43.5 | -13.9% | -15.5% | -3.4% | +9.9% |
| EPS | ₩9,671 | -13.9% | -15.5% | -3.4% | +9.9% |
| Operating cash flow | 68.6 | -13.8% | -1.0% | +4.5% | +6.5% |
| Shareholders' equity | 416.4 | +4.0% | +6.8% | +9.2% | +9.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 19.4% | 23.0% | 24.1% | 24.7% | 23.5% | 23.1% |
| Operating margin | 9.9% | 13.8% | 16.0% | 17.6% | 15.9% | 14.5% |
| Net margin | 9.9% | 11.6% | 14.5% | 16.5% | 16.0% | 17.6% |
| Return on equity | 10.7% | 13.0% | 17.0% | 22.6% | 20.5% | 21.1% |
| Return on assets | 9.0% | 10.9% | 14.1% | 18.3% | 16.5% | 17.0% |
| Operating cash flow / revenue | 15.5% | 18.3% | 23.2% | 16.2% | 15.3% | 18.7% |
| Capex / revenue | 11.1% | 11.4% | 14.2% | 9.5% | 8.2% | 14.5% |
| 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% |
| 002350Nexen Tire Corporation | ₩6,080 +0.0% |
| 121600Advanced Nano Products Co., Ltd. | ₩47,000 +0.1% |
| 178920PI Advanced Materials Co., Ltd. | ₩19,030 +0.8% |