| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.75 | 1.67 | 1.77 | 2.46 | 1.78 | 1.26 | 1.31 | 1.37 | 1.16 | 1.11 | 1.16 |
| Cost of Revenue | 1.55 | 1.49 | 1.49 | 1.94 | 1.43 | 1.03 | 1.03 | 1.07 | 0.95 | 0.95 | 1.03 |
| Gross Profit | 0.21 | 0.18 | 0.28 | 0.53 | 0.35 | 0.23 | 0.28 | 0.30 | 0.21 | 0.16 | 0.13 |
| Selling, General & Administrative | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.10 | 0.10 |
| Operating Income | 0.07 | 0.05 | 0.15 | 0.40 | 0.24 | 0.14 | 0.19 | 0.21 | 0.11 | 0.03 | 0.00 |
| Finance Income | 0.03 | 0.05 | 0.06 | 0.10 | 0.34 | 0.06 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
| Finance Costs | 0.01 | 0.10 | 0.04 | 0.55 | 0.07 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.12 | 0.03 | 0.25 | 0.16 | 0.75 | 0.26 | 0.22 | 0.28 | 0.11 | -0.05 | 0.11 |
| Income Tax Expense | 0.01 | -0.01 | 0.07 | 0.01 | 0.16 | 0.06 | 0.06 | 0.06 | 0.02 | -0.01 | 0.02 |
| Net Income | 0.11 | 0.04 | 0.18 | 0.15 | 0.59 | 0.20 | 0.17 | 0.21 | 0.09 | -0.04 | 0.09 |
| Total Comprehensive Income | 0.10 | 0.04 | 0.18 | 0.15 | 0.59 | 0.20 | 0.16 | 0.21 | 0.09 | -0.04 | -0.02 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.75 | 2.71 | 2.68 | 2.71 | 2.72 | 1.87 | 1.79 | 1.70 | 1.64 | 1.53 | 1.68 |
| Current Assets | 1.06 | 1.05 | 1.35 | 1.32 | 0.87 | 0.52 | 0.86 | 0.72 | 0.70 | 0.57 | 0.58 |
| Cash & Cash Equivalents | 0.17 | 0.30 | 0.46 | 0.58 | 0.23 | 0.01 | 0.01 | 0.01 | 0.13 | 0.21 | 0.22 |
| Inventories | 0.34 | 0.30 | 0.31 | 0.29 | 0.24 | 0.15 | 0.18 | 0.17 | 0.14 | 0.14 | 0.15 |
| Trade Receivables | 0.27 | 0.26 | 0.25 | 0.29 | 0.31 | 0.19 | 0.21 | 0.22 | 0.19 | 0.16 | 0.17 |
| Non-current Assets | 1.69 | 1.67 | 1.34 | 1.39 | 1.86 | 1.36 | 0.93 | 0.98 | 0.94 | 0.96 | 1.10 |
| Property, Plant & Equipment | 0.98 | 0.85 | 0.78 | 0.80 | 0.77 | 0.76 | 0.67 | 0.70 | 0.71 | 0.72 | 0.76 |
| Intangible Assets | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 |
| Total Liabilities | 0.31 | 0.35 | 0.30 | 0.42 | 0.52 | 0.22 | 0.30 | 0.32 | 0.45 | 0.42 | 0.52 |
| Current Liabilities | 0.25 | 0.18 | 0.28 | 0.40 | 0.31 | 0.17 | 0.28 | 0.23 | 0.35 | 0.20 | 0.19 |
| Non-current Liabilities | 0.06 | 0.17 | 0.02 | 0.02 | 0.22 | 0.06 | 0.02 | 0.09 | 0.09 | 0.22 | 0.34 |
| Total Equity | 2.44 | 2.37 | 2.38 | 2.29 | 2.20 | 1.65 | 1.49 | 1.38 | 1.19 | 1.11 | 1.16 |
| Share Capital | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
| Retained Earnings | 2.00 | 1.93 | 1.95 | 1.86 | 1.77 | 1.22 | 1.06 | 0.95 | 0.74 | 0.66 | 0.71 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 300.9 | 160.0 | 224.1 | 637.9 | 308.5 | 253.1 | 257.5 | 273.2 | 188.8 | 65.5 | 99.5 |
| Cash from Investing Activities | -359.2 | -243.9 | -232.9 | -213.9 | -33.8 | -125.1 | -203.6 | -177.7 | -238.9 | -45.9 | 84.1 |
| Purchase of Property, Plant & Equipment | 271.6 | 198.1 | 100.0 | 144.5 | 111.8 | 177.4 | 71.4 | 96.5 | 62.9 | 31.2 | 84.1 |
| Cash from Financing Activities | -68.7 | -79.5 | -108.7 | -74.9 | -55.0 | -129.6 | -50.3 | -220.4 | -28.2 | -28.7 | -61.4 |
| Dividends Paid | 35.7 | 50.9 | 89.1 | 58.6 | 38.2 | 43.3 | 43.3 | 20.4 | 7.6 | 12.7 | 7.6 |
| Net Change in Cash | -127.0 | -163.3 | -117.5 | 349.2 | 219.7 | -1.6 | 3.7 | -124.9 | -78.4 | -9.1 | 122.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 586.3 | 510.7 | 439.1 | 443.4 | 424.7 | 445.6 | 428.6 | 420.4 | 422.1 | 399.4 |
| Cost of Revenue | 489.9 | 445.9 | 383.7 | 382.9 | 383.9 | 396.8 | 384.4 | 377.5 | 371.6 | 358.0 |
| Gross Profit | 96.3 | 64.8 | 55.4 | 60.5 | 40.8 | 48.8 | 44.2 | 43.0 | 50.5 | 41.4 |
| Selling, General & Administrative | 25.2 | 23.6 | 27.9 | 24.3 | 24.2 | 22.5 | 23.6 | 24.8 | 25.5 | 22.3 |
| Operating Income | 61.9 | 32.7 | 19.3 | 27.6 | 8.7 | 18.8 | 12.2 | 10.3 | 17.1 | 10.8 |
| Finance Income | 7.2 | 7.0 | 7.7 | 7.8 | 8.8 | 8.9 | 11.9 | -89.1 | 36.9 | 86.2 |
| Finance Costs | 0.6 | 0.6 | 1.5 | 2.0 | 2.2 | 2.2 | 77.3 | 18.4 | 2.7 | 3.6 |
| Pretax Income | 115.0 | 55.4 | 30.0 | 35.6 | 18.3 | 33.9 | -40.3 | -94.6 | 55.1 | 105.8 |
| Income Tax Expense | 20.8 | 10.7 | 3.0 | 0.4 | 2.8 | 5.5 | -21.6 | -23.0 | 11.9 | 22.4 |
| Net Income | 94.2 | 44.7 | 27.0 | 35.2 | 15.5 | 28.4 | -18.8 | -71.6 | 43.3 | 83.4 |
| Total Comprehensive Income | 94.3 | 44.9 | 22.9 | 35.4 | 15.5 | 28.9 | -19.1 | -71.6 | 43.4 | 83.7 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.82 | 2.78 | 2.75 | 2.78 | 2.73 | 2.78 | 2.71 | 2.78 | 2.85 | 2.84 |
| Current Assets | 1.36 | 1.33 | 1.06 | 1.12 | 1.07 | 1.13 | 1.05 | 1.04 | 1.12 | 1.15 |
| Cash & Cash Equivalents | 0.30 | 0.23 | 0.17 | 0.41 | 0.43 | 0.39 | 0.30 | 0.36 | 0.45 | 0.41 |
| Inventories | 0.29 | 0.33 | 0.34 | 0.27 | 0.27 | 0.32 | 0.30 | 0.28 | 0.28 | 0.28 |
| Trade Receivables | 0.34 | 0.32 | 0.27 | 0.27 | 0.26 | 0.28 | 0.26 | 0.25 | 0.29 | 0.26 |
| Non-current Assets | 1.46 | 1.45 | 1.69 | 1.66 | 1.67 | 1.65 | 1.67 | 1.74 | 1.72 | 1.70 |
| Property, Plant & Equipment | 0.92 | 0.95 | 0.98 | 0.87 | 0.88 | 0.86 | 0.85 | 0.84 | 0.80 | 0.81 |
| Intangible Assets | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 0.28 | 0.33 | 0.31 | 0.36 | 0.36 | 0.42 | 0.35 | 0.39 | 0.39 | 0.43 |
| Current Liabilities | 0.22 | 0.28 | 0.25 | 0.22 | 0.21 | 0.26 | 0.18 | 0.22 | 0.26 | 0.30 |
| Non-current Liabilities | 0.06 | 0.06 | 0.06 | 0.14 | 0.15 | 0.16 | 0.17 | 0.17 | 0.13 | 0.12 |
| Total Equity | 2.54 | 2.44 | 2.44 | 2.41 | 2.38 | 2.36 | 2.37 | 2.39 | 2.46 | 2.42 |
| Share Capital | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
| Retained Earnings | 2.10 | 2.01 | 2.00 | 1.98 | 1.94 | 1.93 | 1.93 | 1.96 | 2.03 | 1.99 |
| 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 | 109.5 | 50.2 | 17.9 | 82.2 | 105.7 | 95.1 | 9.6 | 42.8 | 35.1 | 72.5 |
| Cash from Investing Activities | 3.7 | 9.3 | -249.0 | -94.7 | -16.4 | 0.9 | -68.9 | -121.8 | 65.7 | -118.8 |
| Purchase of Property, Plant & Equipment | 12.0 | 10.5 | 147.8 | 35.6 | 47.1 | 41.0 | 39.0 | 71.8 | 34.3 | 53.1 |
| Cash from Financing Activities | -41.6 | -6.9 | -2.6 | -13.1 | -45.5 | -7.6 | -6.8 | -7.4 | -58.8 | -6.4 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 71.6 | 52.5 | -233.6 | -25.6 | 43.8 | 88.4 | -66.1 | -86.5 | 42.1 | -52.8 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,752.7 | +4.9% | -10.7% | +6.8% | +4.2% |
| Operating income | 74.4 | +47.6% | -43.1% | -11.8% | +40.1% |
| Net income | 106.1 | +191.6% | -10.1% | -11.8% | +1.7% |
| EPS | ₩4,112 | +191.6% | -10.1% | -11.8% | +1.7% |
| Operating cash flow | 300.9 | +88.0% | -22.2% | +3.5% | +11.7% |
| Shareholders' equity | 2,435.7 | +2.8% | +2.0% | +8.1% | +7.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 11.7% | 10.7% | 16.0% | 21.3% | 19.6% | 18.5% |
| Operating margin | 4.2% | 3.0% | 8.8% | 16.4% | 13.7% | 11.0% |
| Net margin | 6.1% | 2.2% | 10.3% | 5.9% | 32.9% | 15.7% |
| Return on equity | 4.4% | 1.5% | 7.8% | 6.5% | 30.4% | 12.7% |
| Return on assets | 3.9% | 1.3% | 6.8% | 5.4% | 25.5% | 10.8% |
| Operating cash flow / revenue | 17.2% | 9.6% | 12.7% | 25.9% | 17.3% | 20.0% |
| Capex / revenue | 15.5% | 11.9% | 5.7% | 5.9% | 6.3% | 14.0% |
| Symbol | Last Price |
|---|---|
| 030530Wonik Holdings Co., Ltd. | ₩22,500 +29.9% |
| 120110Kolon Industries | ₩55,800 -4.1% |
| 298020Hyosung TNC Corporation | ₩347,000 -2.1% |
| 093370Foosung Co., Ltd. | ₩12,500 +2.0% |
| 005070Cosmo Advanced Materials & Technology Co., Ltd. | ₩39,000 +1.2% |
| 000210DL Holdings Co., Ltd. | ₩53,600 -2.5% |
| 003240Taekwang Industrial Co., Ltd. | ₩901,000 -4.0% |
| 285130SK Chemicals Co., Ltd. | ₩55,200 +0.5% |
| 298050HS Hyosung Advanced Materials | ₩172,800 -1.4% |
| 281740Lake Materials Co., Ltd. | ₩11,060 +0.5% |