| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 7.25 | 7.18 | 7.45 | 7.19 | 6.86 | 5.20 | 6.58 | 7.74 | 7.82 | 10.73 | 9.97 |
| Cost of Revenue | 5.90 | 5.75 | 5.44 | 4.85 | 4.07 | 3.30 | 5.22 | 5.62 | 5.52 | 8.92 | 8.34 |
| Gross Profit | 1.35 | 1.43 | 2.01 | 2.33 | 2.79 | 1.90 | 1.36 | 2.12 | 2.29 | 1.80 | 1.63 |
| Selling, General & Administrative | — | — | — | 0.39 | 0.33 | 0.31 | 0.33 | 0.30 | 0.26 | 0.46 | 0.49 |
| Operating Income | 0.91 | 0.97 | 1.59 | 1.94 | 2.46 | 1.59 | 1.02 | 1.82 | 2.03 | 1.34 | 1.14 |
| Finance Income | 0.11 | 0.13 | 0.13 | 0.13 | 0.04 | 0.03 | 0.04 | 0.03 | 0.02 | 0.04 | 0.03 |
| Finance Costs | 0.04 | 0.03 | 0.06 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.05 | 0.10 | 0.10 |
| Pretax Income | 1.33 | 1.01 | 1.62 | 2.05 | 2.39 | 1.64 | 1.01 | 1.77 | 2.60 | 1.27 | 1.08 |
| Income Tax Expense | 0.33 | 0.22 | 0.20 | 0.53 | 0.21 | 0.30 | 0.20 | -0.05 | 0.29 | 0.18 | 0.13 |
| Net Income | 1.00 | 0.79 | 1.41 | 2.12 | 2.68 | 1.54 | 1.11 | 1.88 | 2.44 | 1.09 | 0.94 |
| Total Comprehensive Income | 2.35 | 1.82 | 1.49 | 4.96 | 3.19 | 1.29 | 1.21 | 1.80 | 2.40 | 1.15 | 0.90 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 33.98 | 31.64 | 30.25 | 29.63 | 25.67 | 24.28 | 22.43 | 22.84 | 21.65 | 19.49 | 18.12 |
| Current Assets | 5.70 | 5.06 | 5.20 | 5.08 | 5.55 | 5.90 | 3.94 | 4.61 | 5.37 | 4.66 | 4.16 |
| Cash & Cash Equivalents | 1.51 | 1.38 | 0.78 | 1.05 | 1.13 | 1.49 | 1.34 | 1.05 | 1.31 | 1.13 | 0.87 |
| Inventories | 0.07 | 0.05 | 0.07 | 0.06 | 0.05 | 0.04 | 0.06 | 0.12 | 0.11 | 0.32 | 0.34 |
| Trade Receivables | 1.69 | 1.68 | 1.56 | 1.41 | 1.13 | 1.31 | 1.45 | 2.76 | 3.02 | 2.55 | 2.20 |
| Non-current Assets | 28.29 | 26.58 | 25.05 | 24.55 | 20.12 | 18.39 | 18.50 | 18.22 | 16.28 | 14.83 | 13.97 |
| Property, Plant & Equipment | 1.66 | 1.55 | 1.53 | 1.52 | 1.51 | 1.59 | 1.64 | 1.88 | 1.91 | 2.48 | 2.47 |
| Intangible Assets | 0.11 | 0.12 | 0.14 | 0.15 | 0.16 | 0.13 | 0.11 | 0.10 | 0.09 | 0.11 | 0.12 |
| Total Liabilities | 3.65 | 3.51 | 3.24 | 3.40 | 3.73 | 3.42 | 3.41 | 4.67 | 5.47 | 5.27 | 4.82 |
| Current Liabilities | 2.34 | 2.24 | 1.94 | 2.52 | 2.82 | 2.13 | 2.24 | 3.04 | 3.94 | 3.57 | 2.71 |
| Non-current Liabilities | 1.31 | 1.26 | 1.30 | 0.88 | 0.91 | 1.29 | 1.17 | 1.63 | 1.52 | 1.70 | 2.10 |
| Total Equity | 30.33 | 28.13 | 27.02 | 26.23 | 21.94 | 20.86 | 19.02 | 18.16 | 16.18 | 14.22 | 13.31 |
| Share Capital | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 |
| Retained Earnings | 21.40 | 21.33 | 21.30 | 20.62 | 18.89 | 16.78 | 15.70 | 15.05 | 13.01 | 10.79 | 9.87 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.02 | 1.36 | 0.88 | 0.64 | 1.02 | 0.74 | 0.82 | 0.49 | 1.06 | 0.88 | 0.89 |
| Cash from Investing Activities | -0.54 | -0.07 | -0.18 | -0.18 | -0.27 | -1.28 | -0.03 | -0.66 | -0.69 | -0.34 | -0.37 |
| Purchase of Property, Plant & Equipment | 0.15 | 0.10 | 0.11 | -0.16 | -0.06 | -0.06 | 0.06 | 0.26 | 0.29 | 0.27 | 0.26 |
| Cash from Financing Activities | -0.34 | -0.71 | -0.98 | -0.65 | -1.01 | 0.69 | -0.51 | -0.13 | -0.14 | -0.28 | -0.15 |
| Dividends Paid | 0.75 | 0.55 | 0.53 | -0.50 | -0.48 | -0.40 | — | — | — | 0.23 | 0.18 |
| Net Change in Cash | 0.13 | 0.59 | -0.27 | -0.19 | -0.26 | 0.16 | 0.28 | -0.29 | 0.23 | 0.26 | 0.37 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.14 | 1.80 | 1.52 | 2.00 | 1.80 | 1.94 | 1.78 | 1.94 | 1.82 | 1.62 |
| Cost of Revenue | 1.49 | 1.29 | 1.80 | 1.48 | 1.41 | 1.21 | 1.90 | 1.36 | 1.39 | 1.09 |
| Gross Profit | 0.65 | 0.51 | -0.28 | 0.52 | 0.39 | 0.73 | -0.12 | 0.59 | 0.43 | 0.53 |
| Selling, General & Administrative | — | — | — | — | — | — | — | — | — | 0.11 |
| Operating Income | 0.53 | 0.41 | -0.42 | 0.42 | 0.28 | 0.64 | -0.24 | 0.48 | 0.31 | 0.42 |
| Finance Income | 0.04 | 0.03 | 0.04 | 0.02 | 0.02 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 |
| Finance Costs | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.57 | 0.44 | -0.04 | 0.44 | 0.27 | 0.66 | -0.25 | 0.51 | 0.31 | 0.43 |
| Income Tax Expense | 0.03 | 0.06 | 0.19 | 0.07 | 0.03 | 0.06 | 0.06 | 0.07 | 0.02 | 0.06 |
| Net Income | 0.53 | 0.38 | -0.23 | 0.37 | 0.24 | 0.61 | -0.31 | 0.44 | 0.29 | 0.37 |
| Total Comprehensive Income | 1.12 | 1.65 | 1.16 | 0.82 | -0.37 | 0.75 | 0.52 | 0.08 | 0.53 | 0.68 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 35.93 | 35.04 | 33.98 | 32.24 | 31.46 | 32.55 | 31.64 | 30.61 | 30.56 | 30.55 |
| Current Assets | 5.21 | 5.38 | 5.70 | 4.75 | 4.54 | 5.19 | 5.06 | 4.79 | 4.56 | 5.13 |
| Cash & Cash Equivalents | 0.87 | 1.50 | 1.51 | 1.54 | 1.69 | 2.18 | 1.38 | 1.41 | 0.96 | 1.29 |
| Inventories | 0.12 | 0.09 | 0.07 | 0.08 | 0.07 | 0.07 | 0.05 | 0.09 | 0.07 | 0.08 |
| Trade Receivables | 1.11 | 0.91 | 1.69 | 1.18 | 1.07 | 1.03 | 1.68 | 1.05 | 1.12 | 1.10 |
| Non-current Assets | 30.72 | 29.67 | 28.29 | 27.48 | 26.92 | 27.36 | 26.58 | 25.81 | 26.00 | 25.43 |
| Property, Plant & Equipment | 1.64 | 1.64 | 1.66 | 1.61 | 1.60 | 1.60 | 1.55 | 1.52 | 1.53 | 1.52 |
| Intangible Assets | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 |
| Total Liabilities | 3.21 | 3.44 | 3.65 | 3.06 | 2.91 | 3.62 | 3.51 | 3.00 | 3.03 | 3.46 |
| Current Liabilities | 1.81 | 2.05 | 2.34 | 1.90 | 1.78 | 2.52 | 2.24 | 1.76 | 1.79 | 2.22 |
| Non-current Liabilities | 1.40 | 1.39 | 1.31 | 1.16 | 1.13 | 1.10 | 1.26 | 1.23 | 1.24 | 1.24 |
| Total Equity | 32.72 | 31.60 | 30.33 | 29.18 | 28.55 | 28.93 | 28.13 | 27.61 | 27.53 | 27.09 |
| Share Capital | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 |
| Retained Earnings | 21.67 | 21.48 | 21.40 | 21.54 | 21.68 | 21.41 | 21.33 | 21.72 | 21.38 | 21.16 |
| 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 | 102.2 | 429.7 | 280.4 | 255.4 | 181.8 | 297.5 | 319.8 | 366.3 | 460.0 | 215.4 |
| Cash from Investing Activities | -329.8 | -190.6 | -309.5 | -195.0 | -41.9 | 3.2 | -350.2 | 89.6 | -137.4 | 331.8 |
| Purchase of Property, Plant & Equipment | 20.2 | 51.3 | 44.0 | 34.7 | 29.6 | 43.1 | 35.9 | 33.8 | 10.1 | 21.9 |
| Cash from Financing Activities | -402.9 | -256.2 | -3.0 | -210.5 | -622.3 | 493.3 | -7.2 | -11.4 | -651.3 | -36.3 |
| Dividends Paid | — | — | 0.0 | 194.2 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -630.5 | -17.1 | -32.1 | -150.0 | -482.3 | 793.9 | -37.6 | 444.5 | -328.7 | 510.9 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 7.25 | +1.1% | +0.3% | +6.9% | -3.1% |
| Operating income | 0.91 | -5.7% | -22.3% | -10.5% | -2.2% |
| Net income | 1.00 | +26.5% | -22.1% | -8.3% | +0.6% |
| EPS | ₩6,615 | +26.5% | -22.1% | -8.3% | +0.6% |
| Operating cash flow | 1.02 | -25.4% | +16.6% | +6.6% | +1.4% |
| Shareholders' equity | 30.33 | +7.8% | +5.0% | +7.8% | +8.6% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 18.7% | 19.9% | 26.9% | 32.5% | 40.7% | 36.5% |
| Operating margin | 12.6% | 13.5% | 21.3% | 27.0% | 35.9% | 30.5% |
| Net margin | 13.8% | 11.0% | 19.0% | 29.4% | 39.1% | 29.6% |
| Return on equity | 3.4% | 2.9% | 5.3% | 8.8% | 12.5% | 7.7% |
| Return on assets | 3.0% | 2.6% | 4.7% | 7.7% | 10.7% | 6.6% |
| Operating cash flow / revenue | 14.0% | 19.0% | 11.9% | 8.9% | 14.9% | 14.2% |
| Capex / revenue | 2.1% | 1.4% | 1.5% | 2.2% | 0.8% | 1.1% |
| Symbol | Last Price |
|---|---|
| 028260SAMSUNG C&T CORPORATION | ₩367,000 -1.3% |
| 034730SK Inc. | ₩573,000 +5.1% |
| 267250HD Hyundai Co., Ltd. | ₩240,500 +12.6% |
| 000150Doosan Corporation | ₩1,142,000 +1.5% |
| 078930GS Holdings | ₩123,900 +4.2% |
| 180640Hanjin KAL | ₩146,000 +9.1% |
| 000880Hanwha Corporation | ₩137,400 +2.8% |
| 175330JB Financial Group Co., Ltd. | ₩31,000 -1.9% |
| 138930BNK Financial Group, Inc. | ₩15,390 -2.7% |
| 010060OCI Holdings Company Ltd. | ₩227,500 +0.0% |