| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 22.73 | 23.23 | 25.91 | 27.34 | 22.85 | 18.02 | 20.51 | 20.78 | 19.17 | 16.69 | 16.13 |
| Cost of Revenue | 21.23 | 21.83 | 23.78 | 24.51 | 19.33 | 16.93 | 19.12 | 18.71 | 16.73 | 14.23 | 13.70 |
| Gross Profit | 1.50 | 1.39 | 2.13 | 2.83 | 3.52 | 1.09 | 1.40 | 2.07 | 2.43 | 2.46 | 2.43 |
| Selling, General & Administrative | 1.29 | 1.23 | 1.33 | 1.22 | 1.08 | 1.02 | 1.07 | 1.05 | 1.06 | 1.02 | 0.97 |
| Operating Income | 0.22 | 0.16 | 0.80 | 1.62 | 2.45 | 0.07 | 0.33 | 1.03 | 1.37 | 1.45 | 1.46 |
| Finance Income | 0.45 | 0.38 | 0.37 | 0.35 | 0.26 | 0.23 | 0.16 | 0.15 | 0.28 | -0.30 | -0.48 |
| Finance Costs | 0.65 | 0.66 | 0.65 | -0.59 | -0.46 | -0.59 | -0.44 | -0.45 | -0.49 | -0.47 | -0.60 |
| Pretax Income | -0.04 | -0.06 | 0.53 | 1.35 | 2.15 | -0.50 | 0.05 | 0.57 | 1.08 | 1.13 | 0.93 |
| Income Tax Expense | -0.04 | -0.07 | 0.09 | 0.31 | 0.64 | -0.06 | 0.03 | 0.16 | 0.35 | 0.30 | 0.19 |
| Net Income | 0.00 | 0.01 | 0.44 | 1.04 | 1.51 | -0.44 | 0.03 | 0.41 | 0.73 | 0.83 | 0.74 |
| Total Comprehensive Income | 0.59 | -0.03 | 0.50 | 1.00 | 1.63 | -0.47 | 0.31 | 0.09 | 0.65 | 0.90 | 0.74 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 34.44 | 34.74 | 35.22 | 36.80 | 37.04 | 34.85 | 34.37 | 33.30 | 33.37 | 32.39 | 31.94 |
| Current Assets | 11.32 | 11.46 | 11.95 | 13.19 | 12.78 | 9.93 | 9.58 | 8.77 | 7.86 | 6.79 | 6.67 |
| Cash & Cash Equivalents | 1.34 | 1.30 | 1.39 | 1.70 | 1.38 | 0.92 | 0.92 | 0.76 | 0.77 | 0.74 | 0.82 |
| Inventories | 5.74 | 6.29 | 6.28 | 6.70 | 6.73 | 4.69 | 5.42 | 4.92 | 4.10 | 3.41 | 3.29 |
| Trade Receivables | 2.50 | 2.66 | 3.03 | 2.71 | 3.22 | 2.57 | 2.69 | 2.67 | 2.71 | 2.37 | 2.25 |
| Non-current Assets | 23.12 | 23.28 | 23.27 | 23.61 | 24.27 | 24.91 | 24.79 | 24.54 | 25.51 | 25.59 | 25.27 |
| Property, Plant & Equipment | 17.83 | 18.43 | 18.25 | 18.76 | 19.25 | 19.87 | 20.56 | 20.78 | 21.34 | 21.65 | 21.41 |
| Intangible Assets | 1.32 | 1.40 | 1.44 | 1.33 | 1.36 | 1.51 | 1.58 | 1.65 | 1.75 | 1.79 | 1.85 |
| Total Liabilities | 14.60 | 15.41 | 15.72 | 17.67 | 18.78 | 18.15 | 17.13 | 16.28 | 16.34 | 16.03 | 16.42 |
| Current Liabilities | 7.41 | 7.70 | 7.98 | 8.12 | 7.47 | 6.07 | 6.42 | 6.70 | 6.71 | 6.81 | 6.66 |
| Non-current Liabilities | 7.19 | 7.71 | 7.74 | 9.55 | 11.32 | 12.08 | 10.71 | 9.58 | 9.63 | 9.21 | 9.76 |
| Total Equity | 19.84 | 19.33 | 19.50 | 19.13 | 18.26 | 16.69 | 17.23 | 17.02 | 17.04 | 16.36 | 15.52 |
| Share Capital | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 |
| Retained Earnings | 13.30 | 13.40 | 13.64 | 13.37 | 12.36 | 10.93 | 11.49 | 11.56 | 11.28 | 10.55 | 9.79 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 2.05 | 1.78 | 1.95 | 2.18 | 2.00 | 2.01 | 0.63 | 1.58 | 1.72 | 2.92 | 3.08 |
| Cash from Investing Activities | -1.58 | -1.50 | -0.13 | -1.39 | -0.66 | -2.44 | -1.16 | -1.16 | -1.23 | -1.98 | -2.20 |
| Purchase of Property, Plant & Equipment | 1.49 | 1.67 | 0.82 | -1.02 | -0.90 | -1.03 | -1.16 | -1.20 | -1.20 | -1.98 | -2.22 |
| Cash from Financing Activities | -0.38 | -0.35 | -2.12 | -0.47 | -0.89 | 0.45 | 0.69 | -0.42 | -0.45 | -1.02 | -0.75 |
| Dividends Paid | 0.10 | 0.13 | 0.13 | -0.13 | -0.07 | -0.10 | -0.10 | -0.10 | -0.10 | -0.10 | -0.09 |
| Net Change in Cash | 0.05 | -0.09 | -0.31 | 0.32 | 0.46 | 0.00 | 0.15 | -0.01 | 0.03 | -0.08 | 0.12 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 6.11 | 5.74 | 5.49 | 5.73 | 5.95 | 5.56 | 5.61 | 5.62 | 6.04 | 5.95 |
| Cost of Revenue | 5.73 | 5.39 | 5.11 | 5.31 | 5.53 | 5.27 | 5.34 | 5.26 | 5.65 | 5.58 |
| Gross Profit | 0.38 | 0.35 | 0.38 | 0.43 | 0.41 | 0.29 | 0.27 | 0.37 | 0.39 | 0.36 |
| Selling, General & Administrative | 0.32 | 0.34 | 0.33 | 0.33 | 0.31 | 0.31 | 0.32 | 0.31 | 0.30 | 0.31 |
| Operating Income | 0.06 | 0.02 | 0.04 | 0.09 | 0.10 | -0.02 | -0.05 | 0.05 | 0.10 | 0.06 |
| Finance Income | 0.09 | 0.10 | 0.21 | 0.05 | 0.08 | 0.11 | 0.10 | 0.08 | 0.10 | 0.11 |
| Finance Costs | 0.18 | 0.18 | 0.23 | 0.13 | 0.13 | 0.17 | 0.17 | 0.14 | 0.18 | 0.17 |
| Pretax Income | -0.00 | -0.03 | -0.01 | 0.03 | 0.01 | -0.07 | -0.07 | -0.06 | 0.05 | 0.01 |
| Income Tax Expense | -0.01 | 0.01 | -0.01 | 0.01 | -0.03 | -0.01 | -0.06 | -0.04 | 0.05 | -0.02 |
| Net Income | 0.01 | -0.04 | 0.00 | 0.02 | 0.04 | -0.05 | -0.01 | -0.02 | 0.00 | 0.03 |
| Total Comprehensive Income | 0.54 | 0.06 | 0.32 | 0.09 | 0.10 | 0.07 | 0.01 | -0.16 | 0.01 | 0.11 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 35.77 | 35.04 | 34.44 | 33.41 | 33.65 | 34.75 | 34.74 | 33.97 | 34.79 | 35.19 |
| Current Assets | 11.55 | 11.43 | 11.32 | 10.73 | 10.91 | 11.71 | 11.46 | 11.33 | 11.79 | 12.05 |
| Cash & Cash Equivalents | 2.17 | 1.68 | 1.34 | 1.06 | 0.95 | 1.51 | 1.30 | 1.22 | 1.16 | 1.12 |
| Inventories | 5.90 | 5.94 | 5.74 | 5.78 | 5.81 | 6.23 | 6.29 | 6.24 | 6.33 | 6.47 |
| Trade Receivables | 2.69 | 2.76 | 2.50 | 2.56 | 2.77 | 2.84 | 2.66 | 2.69 | 3.10 | 3.10 |
| Non-current Assets | 24.21 | 23.60 | 23.12 | 22.68 | 22.74 | 23.04 | 23.28 | 22.64 | 23.00 | 23.14 |
| Property, Plant & Equipment | 17.47 | 17.57 | 17.83 | 17.85 | 17.97 | 18.18 | 18.43 | 17.98 | 18.04 | 18.05 |
| Intangible Assets | 1.28 | 1.31 | 1.32 | 1.34 | 1.36 | 1.38 | 1.40 | — | — | — |
| Total Liabilities | 15.40 | 15.19 | 14.60 | 13.88 | 14.25 | 15.44 | 15.41 | 14.65 | 15.31 | 15.71 |
| Current Liabilities | 7.11 | 7.31 | 7.41 | 6.72 | 6.71 | 7.64 | 7.70 | 7.26 | 7.45 | 8.06 |
| Non-current Liabilities | 8.29 | 7.88 | 7.19 | 7.16 | 7.54 | 7.80 | 7.71 | 7.39 | 7.86 | 7.66 |
| Total Equity | 20.37 | 19.84 | 19.84 | 19.52 | 19.41 | 19.31 | 19.33 | 19.32 | 19.48 | 19.48 |
| Share Capital | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 |
| Retained Earnings | 13.20 | 13.20 | 13.30 | 13.30 | 13.28 | 13.25 | 13.40 | 13.51 | 13.53 | 13.54 |
| 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 | 721.1 | 262.5 | 539.3 | 563.2 | 413.6 | 537.1 | 863.8 | 543.4 | 329.8 | 40.1 |
| Cash from Investing Activities | -12.5 | -781.0 | -264.2 | -165.7 | -537.0 | -611.1 | -368.5 | -282.8 | -260.8 | -590.8 |
| Purchase of Property, Plant & Equipment | 215.3 | 552.7 | 354.7 | 233.4 | 251.4 | 653.2 | 377.3 | 319.0 | 373.7 | 602.3 |
| Cash from Financing Activities | -224.4 | 856.2 | 46.1 | -314.4 | -399.5 | 282.9 | -426.2 | -191.4 | -19.7 | 283.4 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 484.4 | 340.3 | 284.7 | 103.5 | -554.5 | 213.5 | 70.7 | 64.2 | 42.2 | -267.2 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 22.73 | -2.1% | -6.0% | +4.8% | +3.5% |
| Operating income | 0.22 | +37.5% | -48.6% | +24.6% | -17.3% |
| Net income | 0.00 | -84.2% | -89.0% | — | -46.6% |
| EPS | ₩10 | -84.2% | -89.0% | — | -46.6% |
| Operating cash flow | 2.05 | +15.5% | -2.0% | +0.4% | -4.0% |
| Shareholders' equity | 19.84 | +2.6% | +1.2% | +3.5% | +2.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 6.6% | 6.0% | 8.2% | 10.4% | 15.4% | 6.1% |
| Operating margin | 1.0% | 0.7% | 3.1% | 5.9% | 10.7% | 0.4% |
| Net margin | 0.0% | 0.0% | 1.7% | 3.8% | 6.6% | -2.4% |
| Return on equity | 0.0% | 0.0% | 2.3% | 5.6% | 8.6% | -2.6% |
| Return on assets | 0.0% | 0.0% | 1.2% | 2.8% | 4.2% | -1.3% |
| Operating cash flow / revenue | 9.0% | 7.7% | 7.5% | 8.0% | 8.8% | 11.1% |
| Capex / revenue | 6.6% | 7.2% | 3.2% | 3.7% | 4.0% | 5.7% |
| Symbol | Last Price |
|---|---|
| 005490POSCO Holdings Inc. | ₩337,000 -1.5% |
| 001430SeAH Besteel Holdings Corporation | ₩42,350 +4.8% |
| 100090SK oceanplant Co., Ltd. | ₩13,860 +7.4% |
| 014620Sung Kwang Bend Co., Ltd. | ₩30,850 +1.5% |
| 023160T. K. Corporation | ₩26,150 +1.4% |
| 058650Seah Holdings Corp. | ₩133,600 -0.4% |
| 016380KG Dongbusteel | ₩5,590 +0.0% |
| 009520POSCO M-tech Co., Ltd. | ₩12,650 +1.2% |
| 460860Dongkuk Steel Mill Co., Ltd. | ₩10,510 -1.5% |
| 002240Kiswire Co., Ltd. | ₩17,220 +0.1% |