| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 15.54 | 15.76 | 15.16 | 14.11 | 9.92 | 9.09 | 8.86 | 7.27 | 1.87 | — | — |
| Cost of Revenue | 11.11 | 11.18 | 10.72 | 9.96 | 7.30 | 6.59 | 6.26 | 5.30 | 1.37 | — | — |
| Gross Profit | 4.43 | 4.58 | 4.44 | 4.15 | 2.63 | 2.49 | 2.59 | 1.98 | 0.49 | — | — |
| Selling, General & Administrative | 4.19 | 4.24 | 3.95 | 3.66 | 2.41 | 2.34 | 2.42 | 1.88 | 0.50 | — | — |
| Operating Income | 0.24 | 0.34 | 0.49 | 0.49 | 0.22 | 0.16 | 0.17 | 0.10 | -0.01 | — | — |
| Finance Income | 0.22 | 0.28 | 0.16 | 0.14 | 0.13 | 0.09 | 0.14 | 0.06 | 0.07 | 0.02 | 0.04 |
| Finance Costs | 0.48 | 0.67 | 0.42 | 0.25 | 0.20 | 0.23 | 0.21 | 0.13 | 0.03 | — | — |
| Pretax Income | -0.47 | -0.89 | 0.37 | 0.50 | 0.07 | -0.29 | -0.55 | 0.34 | 0.52 | — | — |
| Income Tax Expense | 0.12 | 0.06 | 0.21 | 0.16 | -0.08 | -0.05 | -0.04 | -0.10 | 0.03 | — | — |
| Net Income | -0.60 | -0.95 | 0.16 | 0.34 | 0.15 | -0.24 | -0.41 | 0.11 | 0.50 | 0.08 | 0.08 |
| Total Comprehensive Income | -0.56 | -0.66 | 0.01 | 0.36 | 0.50 | -0.31 | -0.41 | 0.03 | 0.33 | — | — |
| Interest Income | 0.09 | 0.12 | 0.11 | — | — | — | — | — | — | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 23.07 | 22.66 | 23.16 | 22.18 | 19.92 | 16.68 | 15.61 | 27.62 | 21.90 | — | — |
| Current Assets | 5.45 | 5.02 | 5.85 | 5.62 | 4.77 | 4.90 | 3.13 | 15.48 | 13.36 | 0.85 | 0.95 |
| Cash & Cash Equivalents | 1.39 | 1.25 | 1.58 | 1.40 | 1.39 | 0.90 | 0.72 | 0.72 | 1.04 | 0.17 | 0.25 |
| Inventories | 1.45 | 1.43 | 1.30 | 1.28 | 0.99 | 0.67 | 0.48 | 0.42 | 0.25 | 0.25 | 0.21 |
| Trade Receivables | 1.31 | 1.32 | 1.56 | 1.32 | 1.20 | 0.99 | 0.93 | 0.93 | 0.98 | — | — |
| Non-current Assets | 17.62 | 17.64 | 17.31 | 16.55 | 15.15 | 11.78 | 12.48 | 12.14 | 8.54 | — | — |
| Property, Plant & Equipment | 8.35 | 7.61 | 6.74 | 5.87 | 5.65 | 2.95 | 2.39 | 2.59 | 1.47 | 1.39 | 1.40 |
| Intangible Assets | 1.03 | 1.07 | 1.00 | 1.10 | 0.82 | 0.77 | 0.85 | 0.92 | 1.66 | 0.10 | 0.11 |
| Total Liabilities | 13.65 | 13.46 | 13.49 | 12.41 | 10.29 | 8.85 | 7.81 | 19.18 | 14.41 | — | — |
| Current Liabilities | 6.74 | 6.58 | 6.73 | 6.17 | 4.57 | 4.75 | 3.79 | 16.34 | 7.51 | — | — |
| Non-current Liabilities | 6.91 | 6.88 | 6.76 | 6.24 | 5.73 | 4.10 | 4.03 | 2.85 | 6.90 | — | — |
| Total Equity | 9.42 | 9.20 | 9.67 | 9.77 | 9.63 | 7.83 | 7.79 | 8.43 | 7.49 | — | — |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 3.07 | 3.79 | 4.98 | 5.22 | 5.08 | 4.77 | 4.91 | 6.03 | 0.48 | 1.77 | 1.72 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.16 | 1.05 | 1.24 | 0.90 | 0.60 | 0.38 | 0.65 | -0.83 | -0.68 | 0.11 | 0.22 |
| Cash from Investing Activities | -1.43 | -0.80 | -0.61 | -1.58 | 0.07 | -0.82 | 0.85 | -2.25 | 1.31 | -0.06 | -0.26 |
| Purchase of Property, Plant & Equipment | 1.31 | 1.31 | 0.77 | -0.76 | -0.46 | -0.39 | -0.26 | -0.24 | -0.06 | 0.10 | 0.15 |
| Cash from Financing Activities | 0.41 | -0.59 | -0.45 | 0.69 | -0.25 | 0.69 | -2.16 | 3.41 | -0.33 | -0.14 | 0.18 |
| Dividends Paid | 0.13 | 0.15 | 0.14 | -0.14 | -0.09 | -0.07 | 0.09 | 0.01 | 0.00 | 0.02 | 0.01 |
| Net Change in Cash | 0.13 | -0.34 | 0.18 | 0.01 | 0.42 | 0.25 | -0.66 | 0.34 | 0.29 | — | — |
| 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 | 3.62 | 3.76 | 4.15 | 4.04 | 3.59 | 3.77 | 4.14 | 4.11 | 3.74 |
| Cost of Revenue | 2.86 | 2.59 | 2.80 | 2.90 | 2.83 | 2.59 | 2.79 | 2.88 | 2.84 | 2.67 |
| Gross Profit | 1.23 | 1.03 | 0.96 | 1.26 | 1.22 | 1.00 | 0.98 | 1.26 | 1.27 | 1.07 |
| Selling, General & Administrative | 1.10 | 0.99 | 1.07 | 1.07 | 1.08 | 0.98 | 1.05 | 1.08 | 1.10 | 1.00 |
| Operating Income | 0.13 | 0.05 | -0.11 | 0.19 | 0.14 | 0.02 | -0.07 | 0.18 | 0.17 | 0.07 |
| Finance Income | 0.04 | 0.07 | 0.03 | 0.02 | 0.12 | 0.05 | 0.14 | -0.02 | 0.07 | 0.09 |
| Finance Costs | 0.12 | 0.13 | 0.10 | 0.09 | 0.16 | 0.12 | 0.28 | 0.08 | 0.15 | 0.16 |
| Pretax Income | 0.07 | 0.04 | -0.36 | 0.02 | -0.05 | -0.08 | -0.77 | -0.03 | -0.10 | 0.01 |
| Income Tax Expense | 0.00 | 0.03 | 0.06 | 0.03 | 0.02 | 0.02 | -0.01 | -0.01 | 0.05 | 0.03 |
| Net Income | 0.06 | 0.01 | -0.42 | -0.02 | -0.07 | -0.09 | -0.76 | -0.02 | -0.15 | -0.02 |
| Total Comprehensive Income | 0.27 | 0.21 | -0.22 | 0.08 | -0.33 | -0.09 | -0.57 | -0.11 | -0.07 | 0.09 |
| Interest Income | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 23.65 | 23.04 | 23.07 | 23.23 | 22.47 | 22.87 | 22.66 | 22.95 | 23.63 | 23.56 |
| Current Assets | 5.54 | 5.05 | 5.45 | 5.92 | 5.39 | 5.21 | 5.02 | 5.34 | 5.92 | 5.98 |
| Cash & Cash Equivalents | 1.24 | 1.02 | 1.39 | 1.50 | 1.17 | 1.24 | 1.25 | 1.17 | 1.43 | 1.56 |
| Inventories | 1.54 | 1.50 | 1.45 | 1.53 | 1.57 | 1.50 | 1.43 | 1.45 | 1.45 | 1.34 |
| Trade Receivables | 1.42 | 1.36 | 1.31 | 1.47 | 1.49 | 1.52 | 1.32 | 1.47 | 1.55 | 1.58 |
| Non-current Assets | 18.11 | 17.99 | 17.62 | 17.31 | 17.08 | 17.67 | 17.64 | 17.61 | 17.70 | 17.58 |
| Property, Plant & Equipment | 8.67 | 8.52 | 8.35 | 8.14 | 7.85 | 7.75 | 7.61 | 7.21 | 7.05 | 7.03 |
| Intangible Assets | 1.03 | 1.03 | 1.03 | 1.04 | 1.06 | 1.07 | 1.07 | 1.08 | 1.10 | 1.03 |
| Total Liabilities | 13.76 | 13.46 | 13.65 | 14.16 | 13.46 | 13.82 | 13.46 | 13.13 | 13.87 | 13.73 |
| Current Liabilities | 7.19 | 6.65 | 6.74 | 7.02 | 7.12 | 7.54 | 6.58 | 7.16 | 7.18 | 6.95 |
| Non-current Liabilities | 6.57 | 6.81 | 6.91 | 7.14 | 6.34 | 6.28 | 6.88 | 5.97 | 6.68 | 6.77 |
| Total Equity | 9.89 | 9.58 | 9.42 | 9.07 | 9.01 | 9.05 | 9.20 | 9.82 | 9.76 | 9.83 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 2.53 | 2.51 | 3.07 | 3.40 | 3.48 | 3.58 | 3.79 | 4.56 | 4.63 | 4.81 |
| 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 | 511.5 | 92.7 | 239.5 | 468.6 | 427.6 | 20.5 | 284.9 | 344.1 | 392.9 | 31.1 |
| Cash from Investing Activities | -163.0 | -59.5 | -204.6 | -573.4 | -541.4 | -113.4 | 61.8 | -113.3 | -281.5 | -470.4 |
| Purchase of Property, Plant & Equipment | 238.5 | 274.5 | 328.4 | 351.1 | 316.6 | 314.2 | 373.1 | 306.6 | 211.2 | 417.2 |
| Cash from Financing Activities | -138.9 | -412.9 | -155.4 | 426.2 | 63.4 | 71.3 | -269.0 | -481.3 | -253.6 | 414.2 |
| Dividends Paid | — | — | 0.4 | 0.0 | 127.3 | 0.0 | 0.4 | 0.2 | — | — |
| Net Change in Cash | 209.7 | -379.7 | -120.6 | 321.4 | -50.4 | -21.5 | 77.7 | -250.6 | -142.2 | -25.2 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 15.54 | -1.4% | +3.3% | +11.3% | — |
| Operating income | 0.24 | -29.7% | -21.2% | +8.9% | — |
| Net income | -0.60 | — | — | — | — |
| EPS | ₩-5,970 | — | — | — | — |
| Operating cash flow | 1.16 | +9.8% | +8.5% | +24.8% | +18.1% |
| Shareholders' equity | 9.42 | +2.4% | -1.2% | +3.8% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 28.5% | 29.1% | 29.3% | 29.4% | 26.5% | 27.4% |
| Operating margin | 1.5% | 2.2% | 3.3% | 3.5% | 2.2% | 1.7% |
| Net margin | -3.8% | -6.0% | 1.1% | 2.4% | 1.5% | -2.6% |
| Return on equity | -6.4% | -10.0% | 1.7% | 3.5% | 1.7% | -3.1% |
| Return on assets | -2.6% | -4.1% | 0.7% | 1.6% | 0.8% | -1.5% |
| Operating cash flow / revenue | 7.4% | 6.7% | 8.2% | 6.4% | 6.1% | 4.2% |
| Capex / revenue | 8.4% | 8.3% | 5.1% | 5.4% | 4.6% | 4.3% |
| Symbol | Last Price |
|---|---|
| 138930BNK Financial Group, Inc. | ₩15,390 -2.7% |
| 010060OCI Holdings Company Ltd. | ₩227,500 +0.0% |
| 001040CJ Corp. | ₩131,400 +2.3% |
| 008930Hanmi Science | ₩52,800 +2.5% |
| 139130iM Financial Group | ₩18,120 -4.9% |
| 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% |