| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.94 | 3.70 | 4.76 | 3.30 | 1.99 | 1.57 | 1.48 | 1.38 | 1.20 | 1.12 | 1.22 |
| Cost of Revenue | 2.68 | 3.46 | 4.50 | 2.97 | 1.75 | 1.42 | 1.32 | 1.22 | 1.04 | 0.98 | 1.11 |
| Gross Profit | 0.26 | 0.24 | 0.26 | 0.33 | 0.24 | 0.14 | 0.17 | 0.17 | 0.16 | 0.14 | 0.11 |
| Selling, General & Administrative | 0.21 | 0.21 | 0.20 | 0.16 | 0.11 | 0.08 | 0.07 | 0.05 | 0.05 | 0.05 | 0.05 |
| Operating Income | 0.03 | 0.00 | 0.04 | 0.17 | 0.12 | 0.06 | 0.09 | 0.11 | 0.10 | 0.09 | 0.06 |
| Finance Income | 0.09 | 0.22 | 0.20 | 0.12 | 0.05 | 0.03 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 |
| Finance Costs | 0.16 | 0.23 | 0.18 | 0.18 | 0.03 | 0.04 | 0.01 | 0.00 | 0.01 | 0.00 | 0.01 |
| Pretax Income | -0.01 | -0.43 | -0.02 | 0.13 | 0.15 | 0.03 | 0.11 | 0.18 | 0.13 | 0.06 | 0.05 |
| Income Tax Expense | -0.05 | -0.20 | -0.02 | 0.01 | 0.01 | 0.00 | 0.01 | 0.04 | 0.02 | 0.02 | 0.01 |
| Net Income | 0.04 | -0.23 | 0.00 | 0.12 | 0.13 | 0.03 | 0.10 | 0.13 | 0.10 | 0.04 | 0.03 |
| Total Comprehensive Income | 0.02 | -0.07 | -0.02 | 0.12 | 0.14 | 0.03 | 0.10 | 0.13 | 0.10 | 0.05 | 0.03 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 9.14 | 7.93 | 6.33 | 4.64 | 3.92 | 2.09 | 1.73 | 0.95 | 0.84 | 0.72 | 0.72 |
| Current Assets | 2.17 | 2.11 | 2.41 | 2.04 | 2.08 | 0.81 | 0.65 | 0.44 | 0.47 | 0.42 | 0.39 |
| Cash & Cash Equivalents | 0.32 | 0.64 | 0.39 | 0.28 | 0.07 | 0.12 | 0.21 | 0.12 | 0.10 | 0.12 | 0.16 |
| Inventories | 0.84 | 0.77 | 0.92 | 0.87 | 0.44 | 0.19 | 0.19 | 0.11 | 0.10 | 0.06 | 0.07 |
| Trade Receivables | 0.39 | 0.47 | 0.76 | 0.29 | 0.24 | 0.28 | 0.21 | 0.18 | 0.18 | 0.14 | 0.14 |
| Non-current Assets | 6.97 | 5.82 | 3.92 | 2.60 | 1.84 | 1.28 | 1.08 | 0.51 | 0.37 | 0.30 | 0.33 |
| Property, Plant & Equipment | 6.25 | 5.16 | 3.36 | 2.10 | 1.46 | 0.93 | 0.76 | 0.26 | 0.18 | 0.14 | 0.14 |
| Intangible Assets | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 4.63 | 4.61 | 3.72 | 1.99 | 1.48 | 1.06 | 0.72 | 0.19 | 0.18 | 0.15 | 0.18 |
| Current Liabilities | 1.66 | 1.57 | 1.40 | 0.97 | 0.63 | 0.22 | 0.25 | 0.15 | 0.16 | 0.12 | 0.13 |
| Non-current Liabilities | 2.97 | 3.04 | 2.33 | 1.02 | 0.85 | 0.84 | 0.47 | 0.04 | 0.02 | 0.03 | 0.05 |
| Total Equity | 4.51 | 3.32 | 2.61 | 2.65 | 2.44 | 1.02 | 1.01 | 0.76 | 0.65 | 0.57 | 0.54 |
| Share Capital | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.77 | 0.76 | 1.00 | 1.00 | 0.90 | 0.78 | 0.77 | 0.70 | 0.59 | 0.51 | 0.48 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -0.03 | 0.67 | -0.44 | -0.06 | 0.10 | 0.04 | 0.06 | 0.08 | 0.06 | 0.09 | 0.06 |
| Cash from Investing Activities | -1.73 | -1.81 | -1.03 | -0.05 | -1.67 | -0.25 | -0.29 | -0.04 | -0.05 | -0.11 | 0.06 |
| Purchase of Property, Plant & Equipment | 1.50 | 2.04 | 1.35 | 0.66 | 0.55 | 0.24 | 0.31 | 0.10 | 0.06 | 0.02 | 0.03 |
| Cash from Financing Activities | 1.43 | 1.38 | 1.59 | 0.34 | 1.52 | 0.30 | 0.32 | -0.03 | -0.02 | -0.02 | -0.02 |
| Dividends Paid | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Net Change in Cash | -0.33 | 0.24 | 0.12 | 0.22 | -0.05 | 0.09 | 0.09 | 0.02 | -0.01 | -0.04 | 0.10 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0.68 | 0.76 | 0.56 | 0.87 | 0.66 | 0.85 | 0.72 | 0.92 | 0.92 | 1.14 |
| Cost of Revenue | 0.59 | 0.69 | 0.55 | 0.75 | 0.61 | 0.77 | 0.71 | 0.87 | 0.85 | 1.04 |
| Gross Profit | 0.09 | 0.07 | 0.01 | 0.12 | 0.05 | 0.07 | 0.02 | 0.06 | 0.06 | 0.10 |
| Selling, General & Administrative | 0.07 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Operating Income | 0.03 | 0.02 | -0.05 | 0.07 | 0.00 | 0.02 | -0.04 | 0.00 | 0.00 | 0.04 |
| Finance Income | 0.04 | 0.06 | 0.03 | -0.00 | 0.05 | 0.02 | 0.11 | 0.01 | 0.04 | 0.06 |
| Finance Costs | 0.05 | 0.07 | 0.04 | 0.00 | 0.08 | 0.03 | 0.08 | 0.03 | 0.05 | 0.06 |
| Pretax Income | 0.03 | 0.01 | -0.08 | 0.06 | -0.04 | 0.06 | -0.43 | -0.03 | -0.01 | 0.03 |
| Income Tax Expense | 0.00 | 0.00 | -0.06 | 0.01 | -0.01 | 0.01 | -0.15 | -0.02 | 0.00 | -0.03 |
| Net Income | 0.02 | 0.01 | -0.02 | 0.05 | -0.04 | 0.05 | -0.28 | -0.00 | -0.01 | 0.06 |
| Total Comprehensive Income | 0.08 | 0.13 | 0.03 | 0.11 | -0.17 | 0.05 | -0.13 | -0.05 | 0.02 | 0.09 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 9.60 | 9.52 | 9.14 | 9.12 | 8.13 | 8.13 | 7.93 | 7.71 | 7.54 | 7.02 |
| Current Assets | 2.11 | 2.22 | 2.17 | 2.59 | 1.85 | 2.04 | 2.11 | 2.38 | 2.41 | 2.50 |
| Cash & Cash Equivalents | 0.61 | 0.46 | 0.32 | 0.42 | 0.39 | 0.44 | 0.64 | 0.64 | 0.54 | 0.63 |
| Inventories | 0.74 | 0.65 | 0.84 | 0.85 | 0.83 | 0.71 | 0.77 | 0.72 | 0.77 | 0.72 |
| Trade Receivables | 0.56 | 0.70 | 0.39 | 0.68 | 0.39 | 0.55 | 0.47 | 0.57 | 0.67 | 0.74 |
| Non-current Assets | 7.49 | 7.30 | 6.97 | 6.53 | 6.27 | 6.08 | 5.82 | 5.34 | 5.13 | 4.51 |
| Property, Plant & Equipment | 6.66 | 6.55 | 6.25 | 5.90 | 5.65 | 5.44 | 5.16 | 4.76 | 4.58 | 3.96 |
| Intangible Assets | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 |
| Total Liabilities | 4.89 | 4.90 | 4.63 | 4.65 | 4.89 | 4.73 | 4.61 | 5.08 | 4.85 | 4.33 |
| Current Liabilities | 1.38 | 1.50 | 1.66 | 1.86 | 1.88 | 1.68 | 1.57 | 2.23 | 2.30 | 1.88 |
| Non-current Liabilities | 3.51 | 3.40 | 2.97 | 2.79 | 3.00 | 3.04 | 3.04 | 2.85 | 2.54 | 2.46 |
| Total Equity | 4.71 | 4.62 | 4.51 | 4.47 | 3.24 | 3.40 | 3.32 | 2.64 | 2.69 | 2.69 |
| Share Capital | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Retained Earnings | 0.77 | 0.75 | 0.77 | 0.80 | 0.76 | 0.80 | 0.76 | 1.03 | 1.03 | 1.04 |
| 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 | 243.4 | -54.4 | 155.1 | -116.9 | 43.4 | -115.2 | 87.4 | 76.7 | 163.9 | 342.8 |
| Cash from Investing Activities | -41.1 | 13.9 | -289.1 | -754.4 | -492.6 | -190.6 | -398.5 | -563.0 | -527.4 | -321.5 |
| Purchase of Property, Plant & Equipment | 177.5 | 185.7 | 292.7 | 336.3 | 534.1 | 335.9 | 531.1 | 685.5 | 504.1 | 321.0 |
| Cash from Financing Activities | -49.1 | 177.1 | 25.2 | 897.3 | 404.4 | 103.4 | 306.3 | 588.1 | 269.0 | 212.1 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 1.9 | — | — |
| Net Change in Cash | 153.3 | 136.5 | -108.8 | 26.0 | -44.8 | -202.5 | -4.8 | 101.8 | -94.5 | 233.4 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 2,938.7 | -20.6% | -3.8% | +13.4% | +9.2% |
| Operating income | 32.8 | +4,451.5% | -41.7% | -11.4% | -5.2% |
| Net income | 36.5 | — | -33.1% | +4.2% | +1.3% |
| EPS | ₩411 | — | -33.1% | +4.2% | +1.3% |
| Operating cash flow | -33.6 | — | — | — | — |
| Shareholders' equity | 4,512.1 | +35.9% | +19.4% | +34.5% | +23.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 8.7% | 6.4% | 5.4% | 10.1% | 12.0% | 9.2% |
| Operating margin | 1.1% | 0.0% | 0.8% | 5.0% | 6.1% | 3.8% |
| Net margin | 1.2% | -6.3% | 0.1% | 3.7% | 6.7% | 1.9% |
| Return on equity | 0.9% | -7.8% | 0.2% | 4.8% | 7.7% | 2.9% |
| Return on assets | 0.4% | -3.2% | 0.1% | 2.8% | 4.5% | 1.6% |
| Operating cash flow / revenue | -1.1% | 18.1% | -9.3% | -1.8% | 5.2% | 2.4% |
| Capex / revenue | 51.0% | 55.2% | 28.4% | 20.0% | 27.7% | 15.5% |
| Symbol | Last Price |
|---|---|
| 373220LG ENERGY SOLUTION, LTD. | ₩358,500 -1.9% |
| 006400SAMSUNG SDI CO.,LTD | ₩548,000 +1.7% |
| 086520Ecopro Co., Ltd. | ₩82,400 +0.9% |
| 247540Ecopro BM Co., Ltd. | ₩106,000 -0.5% |
| 066970L&F Co., Ltd. | ₩121,300 +0.3% |
| 007340DN Automotive Corporation | ₩45,100 -2.0% |
| 450080Ecopro Materials | ₩35,850 +1.8% |
| 004490Sebang Global Battery | ₩64,400 -3.2% |