| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 13.21 | 12.27 | 12.06 | 13.78 | 10.62 | 7.70 | 7.35 | 7.36 | 6.93 | 6.20 | 5.11 |
| Cost of Revenue | 10.88 | 10.08 | 10.08 | 11.53 | 8.70 | 6.27 | 6.01 | 6.05 | 5.54 | 4.88 | 3.97 |
| Gross Profit | 2.34 | 2.19 | 1.98 | 2.25 | 1.92 | 1.43 | 1.34 | 1.31 | 1.40 | 1.32 | 1.14 |
| Selling, General & Administrative | 1.45 | 1.42 | 1.41 | 1.31 | 1.18 | 1.08 | 1.03 | 0.95 | 0.93 | 0.87 | 0.79 |
| Operating Income | 0.89 | 0.77 | 0.57 | 0.94 | 0.74 | 0.35 | 0.31 | 0.35 | 0.46 | 0.45 | 0.35 |
| Finance Income | 0.30 | 0.24 | 0.28 | 0.34 | 0.19 | 0.18 | 0.10 | 0.06 | 0.10 | 0.18 | 0.09 |
| Finance Costs | 0.59 | 0.85 | 0.56 | 0.60 | 0.28 | 0.30 | 0.23 | 0.18 | 0.15 | 0.19 | 0.17 |
| Pretax Income | 0.60 | 0.17 | 0.23 | 0.62 | 0.63 | 0.22 | 0.13 | 0.23 | 0.41 | 0.45 | 0.24 |
| Income Tax Expense | 0.09 | -0.00 | 0.05 | 0.05 | 0.06 | 0.05 | 0.04 | 0.03 | 0.08 | 0.08 | 0.06 |
| Net Income | 0.51 | 0.17 | 0.18 | 0.57 | 0.58 | 0.17 | 0.09 | 0.19 | 0.33 | 0.37 | 0.17 |
| Total Comprehensive Income | 0.35 | 0.83 | 0.21 | 0.81 | 0.81 | 0.02 | 0.17 | 0.27 | 0.14 | 0.41 | 0.27 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 17.01 | 16.08 | 13.39 | 13.27 | 11.62 | 9.43 | 8.62 | 8.11 | 7.03 | 7.07 | 6.89 |
| Current Assets | 4.84 | 4.75 | 4.32 | 4.76 | 3.76 | 2.74 | 2.53 | 2.65 | 2.05 | 1.95 | 2.54 |
| Cash & Cash Equivalents | 1.46 | 1.29 | 1.26 | 1.26 | 1.07 | 0.72 | 0.57 | 0.63 | 0.46 | 0.52 | 0.79 |
| Inventories | 0.81 | 0.84 | 0.89 | 0.96 | 0.71 | 0.52 | 0.56 | 0.60 | 0.45 | 0.45 | 0.43 |
| Trade Receivables | 1.13 | 1.17 | 1.14 | 1.16 | 1.02 | 0.89 | 0.75 | 0.85 | 0.71 | 0.61 | 0.59 |
| Non-current Assets | 12.17 | 11.33 | 9.07 | 8.51 | 7.86 | 6.69 | 6.09 | 5.47 | 4.99 | 5.12 | 4.35 |
| Property, Plant & Equipment | 10.26 | 9.33 | 7.35 | 6.70 | 6.24 | 5.32 | 4.82 | 4.20 | 3.81 | 4.34 | 3.60 |
| Intangible Assets | 0.43 | 0.42 | 0.37 | 0.37 | 0.36 | 0.35 | 0.38 | 0.37 | 0.38 | 0.39 | 0.39 |
| Total Liabilities | 10.73 | 10.14 | 8.14 | 8.21 | 7.38 | 5.98 | 5.17 | 4.82 | 4.02 | 4.75 | 4.98 |
| Current Liabilities | 6.38 | 6.01 | 5.60 | 5.22 | 4.66 | 3.84 | 3.30 | 3.31 | 2.53 | 2.77 | 2.71 |
| Non-current Liabilities | 4.35 | 4.13 | 2.54 | 2.99 | 2.72 | 2.14 | 1.87 | 1.51 | 1.49 | 1.98 | 2.27 |
| Total Equity | 6.28 | 5.94 | 5.25 | 5.06 | 4.24 | 3.45 | 3.45 | 3.30 | 3.01 | 2.31 | 1.90 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 |
| Retained Earnings | 1.81 | 1.60 | 1.59 | 1.58 | 1.34 | 1.03 | 0.99 | 0.94 | 0.86 | 0.71 | 0.54 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.14 | 0.88 | 0.91 | 1.24 | 0.73 | 0.67 | 0.43 | 0.17 | 0.47 | 0.50 | 0.22 |
| Cash from Investing Activities | -0.52 | -1.03 | -0.30 | -0.99 | -0.57 | -0.67 | -0.52 | -0.65 | -0.42 | -0.38 | -0.52 |
| Purchase of Property, Plant & Equipment | 0.43 | 0.62 | 0.57 | 0.56 | 0.63 | 0.67 | 0.55 | 0.47 | 0.37 | 0.73 | 0.21 |
| Cash from Financing Activities | -0.43 | 0.07 | -0.62 | -0.09 | 0.14 | 0.17 | 0.01 | 0.65 | -0.07 | -0.40 | 0.53 |
| Dividends Paid | 0.04 | 0.04 | 0.05 | 0.04 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.00 | — |
| Net Change in Cash | 0.17 | 0.03 | -0.01 | 0.19 | 0.35 | 0.16 | -0.07 | 0.17 | -0.05 | -0.27 | 0.26 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.09 | 3.55 | 3.39 | 3.31 | 3.31 | 3.20 | 3.41 | 3.10 | 3.02 | 2.74 |
| Cost of Revenue | 3.43 | 2.94 | 2.83 | 2.69 | 2.72 | 2.64 | 2.90 | 2.49 | 2.47 | 2.22 |
| Gross Profit | 0.66 | 0.62 | 0.57 | 0.61 | 0.59 | 0.57 | 0.51 | 0.61 | 0.55 | 0.52 |
| Selling, General & Administrative | 0.37 | 0.36 | 0.39 | 0.36 | 0.35 | 0.35 | 0.37 | 0.36 | 0.35 | 0.35 |
| Operating Income | 0.29 | 0.26 | 0.17 | 0.26 | 0.24 | 0.22 | 0.13 | 0.26 | 0.20 | 0.18 |
| Finance Income | 0.03 | 0.06 | 0.04 | -0.00 | 0.20 | 0.06 | 0.02 | 0.11 | 0.05 | 0.06 |
| Finance Costs | 0.16 | 0.19 | 0.15 | 0.13 | 0.15 | 0.15 | 0.37 | 0.06 | 0.20 | 0.22 |
| Pretax Income | 0.16 | 0.15 | 0.05 | 0.12 | 0.30 | 0.13 | -0.20 | 0.31 | 0.06 | 0.01 |
| Income Tax Expense | 0.03 | 0.00 | 0.01 | 0.02 | 0.04 | 0.02 | -0.05 | 0.02 | 0.01 | 0.01 |
| Net Income | 0.13 | 0.14 | 0.04 | 0.10 | 0.26 | 0.11 | -0.16 | 0.28 | 0.05 | -0.01 |
| Total Comprehensive Income | 0.25 | 0.46 | 0.16 | 0.27 | -0.15 | 0.08 | 0.42 | 0.00 | 0.20 | 0.21 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 19.67 | 17.92 | 17.01 | 16.78 | 16.32 | 16.88 | 16.08 | 14.75 | 14.47 | 14.04 |
| Current Assets | 5.77 | 5.14 | 4.84 | 5.04 | 4.80 | 5.01 | 4.75 | 4.67 | 4.60 | 4.59 |
| Cash & Cash Equivalents | 1.94 | 1.69 | 1.46 | 1.41 | 1.35 | 1.57 | 1.29 | 1.30 | 1.43 | 1.45 |
| Inventories | 1.02 | 0.84 | 0.81 | 0.80 | 0.80 | 0.84 | 0.84 | 0.85 | 0.83 | 0.81 |
| Trade Receivables | 1.26 | 1.14 | 1.13 | 1.11 | 1.09 | 1.20 | 1.17 | 1.12 | 1.13 | 1.15 |
| Non-current Assets | 13.90 | 12.78 | 12.17 | 11.74 | 11.52 | 11.86 | 11.33 | 10.08 | 9.87 | 9.45 |
| Property, Plant & Equipment | 11.10 | 10.79 | 10.26 | 9.90 | 9.58 | 9.90 | 9.33 | 8.21 | 8.05 | 7.66 |
| Intangible Assets | 0.52 | 0.45 | 0.43 | 0.41 | 0.40 | 0.42 | 0.42 | 0.39 | 0.39 | 0.38 |
| Total Liabilities | 12.71 | 11.22 | 10.73 | 10.68 | 10.50 | 10.91 | 10.14 | 9.23 | 8.95 | 8.72 |
| Current Liabilities | 7.92 | 6.60 | 6.38 | 6.20 | 6.24 | 6.42 | 6.01 | 5.95 | 6.02 | 5.84 |
| Non-current Liabilities | 4.79 | 4.61 | 4.35 | 4.48 | 4.26 | 4.49 | 4.13 | 3.27 | 2.93 | 2.88 |
| Total Equity | 6.96 | 6.71 | 6.28 | 6.11 | 5.82 | 5.97 | 5.94 | 5.52 | 5.52 | 5.32 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 1.92 | 1.87 | 1.81 | 1.81 | 1.77 | 1.63 | 1.60 | 1.72 | 1.56 | 1.55 |
| 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 | 164.1 | 264.9 | 224.9 | 333.6 | 350.6 | 231.9 | 221.0 | 254.2 | 241.7 | 161.8 |
| Cash from Investing Activities | -268.9 | -40.4 | 71.8 | -254.0 | -360.1 | 20.8 | -221.4 | -375.2 | -234.5 | -194.6 |
| Purchase of Property, Plant & Equipment | 117.1 | 117.8 | 137.8 | -1.1 | 210.7 | 79.4 | 147.6 | 127.9 | 187.9 | 154.9 |
| Cash from Financing Activities | 339.6 | -51.3 | -274.4 | -33.8 | -149.3 | 32.0 | -91.6 | 24.4 | -60.9 | 193.3 |
| Dividends Paid | 53.6 | 2.1 | 0.1 | -0.0 | 42.7 | 0.7 | 0.0 | 0.0 | 35.6 | 1.2 |
| Net Change in Cash | 258.9 | 225.9 | 44.6 | 68.9 | -221.3 | 281.2 | -18.4 | -123.2 | -24.6 | 196.7 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 13.21 | +7.7% | -1.4% | +11.4% | +10.0% |
| Operating income | 0.89 | +15.9% | -1.9% | +20.2% | +9.7% |
| Net income | 0.51 | +193.9% | -3.3% | +24.9% | +11.4% |
| EPS | ₩4,587 | +193.9% | -3.3% | +24.9% | +11.4% |
| Operating cash flow | 1.14 | +29.8% | -2.9% | +11.2% | +17.7% |
| Shareholders' equity | 6.28 | +5.6% | +7.5% | +12.7% | +12.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 17.7% | 17.8% | 16.4% | 16.3% | 18.1% | 18.6% |
| Operating margin | 6.7% | 6.2% | 4.7% | 6.8% | 7.0% | 4.6% |
| Net margin | 3.9% | 1.4% | 1.5% | 4.1% | 5.4% | 2.2% |
| Return on equity | 8.4% | 3.1% | 3.5% | 12.2% | 15.0% | 4.9% |
| Return on assets | 3.1% | 1.2% | 1.3% | 4.6% | 5.5% | 1.9% |
| Operating cash flow / revenue | 8.6% | 7.2% | 7.5% | 9.0% | 6.9% | 8.7% |
| Capex / revenue | 3.2% | 5.0% | 4.7% | 4.1% | 5.9% | 8.7% |
| Symbol | Last Price |
|---|---|
| 000240Hankook & Company | ₩24,550 +0.6% |
| 009970Youngone Holdings Co., Ltd. | ₩170,900 -0.3% |
| 005440Hyundai G.F. Holdings | ₩11,910 -0.8% |
| 006040Dongwon Industries Co., Ltd. | ₩38,100 +0.7% |
| 229640LS Eco Energy | ₩45,600 +4.5% |
| 006120SK Discovery Co., Ltd. | ₩52,900 -1.9% |
| 036830Soulbrain Holdings Co., Ltd. | ₩43,100 +3.9% |
| 499790GS P & L Co., Ltd. | ₩42,800 +3.4% |
| 036530SNT Holdings | ₩45,150 -1.2% |
| 094800Miraeasset Maps Realty Investment Company | ₩7,190 +1.0% |