| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.97 | 4.02 | 3.22 | 2.84 | 2.51 | 2.26 | 2.43 | 2.35 | 2.28 | 2.37 | 2.30 |
| Cost of Revenue | 2.64 | 2.64 | 1.99 | 1.69 | 1.46 | 1.35 | 1.45 | 1.42 | 1.34 | 1.33 | 1.32 |
| Gross Profit | 1.33 | 1.38 | 1.24 | 1.15 | 1.05 | 0.91 | 0.98 | 0.93 | 0.94 | 1.04 | 0.98 |
| Selling, General & Administrative | 1.16 | 1.20 | 1.02 | 0.93 | 0.86 | 0.81 | 0.87 | 0.84 | 0.86 | 0.89 | 0.84 |
| Operating Income | 0.17 | 0.18 | 0.21 | 0.22 | 0.18 | 0.10 | 0.11 | 0.08 | 0.08 | 0.15 | 0.14 |
| Finance Income | 0.00 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 |
| Finance Costs | 0.09 | 0.08 | 0.07 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.03 | 0.04 |
| Pretax Income | 0.08 | 0.10 | 0.21 | 0.17 | 0.17 | -0.02 | -0.14 | -0.07 | 0.23 | 0.11 | 0.10 |
| Income Tax Expense | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | -0.01 | 0.01 | -0.02 | 0.02 | 0.04 | 0.04 |
| Net Income | 0.05 | 0.06 | 0.17 | 0.13 | 0.14 | -0.02 | -0.14 | -0.05 | 0.12 | 0.07 | 0.10 |
| Total Comprehensive Income | 0.06 | 0.08 | 0.14 | 0.14 | 0.13 | -0.03 | -0.14 | -0.06 | -0.21 | 0.02 | 0.07 |
| Interest Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.28 | 4.37 | 4.26 | 3.70 | 3.60 | 3.47 | 3.26 | 3.31 | 3.49 | 4.65 | 4.38 |
| Current Assets | 1.05 | 1.13 | 1.15 | 1.02 | 0.99 | 0.89 | 0.79 | 0.69 | 0.75 | 1.04 | 0.95 |
| Cash & Cash Equivalents | 0.21 | 0.18 | 0.25 | 0.35 | 0.38 | 0.16 | 0.20 | 0.10 | 0.15 | 0.32 | 0.20 |
| Inventories | 0.47 | 0.53 | 0.48 | 0.34 | 0.31 | 0.26 | 0.27 | 0.26 | 0.24 | 0.24 | 0.24 |
| Trade Receivables | 0.26 | 0.31 | 0.33 | 0.24 | 0.23 | 0.25 | 0.26 | 0.27 | 0.27 | 0.26 | 0.24 |
| Non-current Assets | 3.24 | 3.25 | 3.11 | 2.68 | 2.60 | 2.57 | 2.47 | 2.62 | 2.73 | 3.61 | 3.43 |
| Property, Plant & Equipment | 2.56 | 2.60 | 2.44 | 2.08 | 2.05 | 1.94 | 2.01 | 2.17 | 2.25 | 2.22 | 1.99 |
| Intangible Assets | — | — | — | 0.10 | 0.11 | 0.12 | 0.12 | 0.15 | 0.17 | 0.35 | 0.38 |
| Total Liabilities | 2.68 | 2.79 | 2.72 | 2.28 | 2.15 | 2.16 | 2.03 | 2.07 | 2.17 | 2.28 | 2.02 |
| Current Liabilities | 1.34 | 1.47 | 1.26 | 1.15 | 0.97 | 0.86 | 0.94 | 0.69 | 0.87 | 1.21 | 0.84 |
| Non-current Liabilities | 1.34 | 1.33 | 1.46 | 1.13 | 1.18 | 1.30 | 1.09 | 1.38 | 1.31 | 1.07 | 1.18 |
| Total Equity | 1.60 | 1.58 | 1.54 | 1.41 | 1.45 | 1.30 | 1.23 | 1.24 | 1.31 | 2.37 | 2.36 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
| Retained Earnings | 2.22 | 2.20 | 2.20 | 2.08 | 1.96 | 1.88 | 1.91 | 2.08 | 2.15 | 2.02 | 1.96 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 353.6 | 325.2 | 267.7 | 268.3 | 321.1 | 303.4 | 134.1 | 85.9 | 144.7 | 190.9 | 275.1 |
| Cash from Investing Activities | -212.9 | -307.1 | -194.0 | -166.1 | 81.4 | -388.5 | -134.2 | -141.0 | -156.9 | -341.3 | -328.7 |
| Purchase of Property, Plant & Equipment | 205.6 | 285.0 | 204.8 | 152.2 | 202.4 | 129.3 | 153.1 | 138.7 | 259.1 | 351.9 | 259.3 |
| Cash from Financing Activities | -104.8 | -91.7 | -166.3 | -139.2 | -177.2 | 45.9 | 101.9 | 0.1 | -153.1 | 265.9 | 149.2 |
| Dividends Paid | 36.7 | 36.1 | 34.7 | 30.0 | 26.0 | 22.2 | 22.2 | 27.1 | 13.7 | 12.5 | 7.8 |
| Net Change in Cash | 35.9 | -73.6 | -92.5 | -37.0 | 225.3 | -39.2 | 101.0 | -55.1 | -166.2 | 116.3 | 95.2 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.11 | 0.95 | 0.89 | 1.08 | 1.09 | 0.91 | 0.92 | 1.07 | 1.10 | 0.94 |
| Cost of Revenue | 0.74 | 0.63 | 0.62 | 0.69 | 0.72 | 0.62 | 0.62 | 0.69 | 0.71 | 0.62 |
| Gross Profit | 0.38 | 0.32 | 0.28 | 0.39 | 0.37 | 0.30 | 0.30 | 0.38 | 0.39 | 0.32 |
| Selling, General & Administrative | 0.32 | 0.27 | 0.29 | 0.29 | 0.31 | 0.27 | 0.29 | 0.30 | 0.33 | 0.28 |
| Operating Income | 0.06 | 0.05 | -0.01 | 0.09 | 0.06 | 0.03 | 0.01 | 0.08 | 0.06 | 0.04 |
| Finance Income | 0.00 | 0.00 | 0.00 | 0.00 | -0.00 | 0.00 | 0.00 | -0.00 | 0.00 | 0.00 |
| Finance Costs | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Pretax Income | 0.04 | 0.03 | -0.04 | 0.08 | 0.04 | 0.01 | -0.02 | 0.06 | 0.04 | 0.02 |
| Income Tax Expense | 0.01 | 0.01 | 0.00 | 0.02 | 0.01 | 0.01 | -0.00 | 0.01 | 0.02 | 0.01 |
| Net Income | 0.03 | 0.03 | -0.04 | 0.06 | 0.03 | 0.01 | -0.02 | 0.04 | 0.02 | 0.02 |
| Total Comprehensive Income | 0.03 | 0.04 | -0.03 | 0.07 | 0.01 | 0.01 | -0.01 | 0.05 | 0.02 | 0.02 |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.37 | 4.27 | 4.28 | 4.44 | 4.34 | 4.49 | 4.37 | 4.36 | 4.33 | 4.23 |
| Current Assets | 1.15 | 1.04 | 1.05 | 1.22 | 1.13 | 1.26 | 1.13 | 1.18 | 1.18 | 1.10 |
| Cash & Cash Equivalents | 0.19 | 0.14 | 0.21 | 0.28 | 0.16 | 0.28 | 0.18 | 0.23 | 0.23 | 0.18 |
| Inventories | 0.50 | 0.48 | 0.47 | 0.49 | 0.52 | 0.55 | 0.53 | 0.51 | 0.49 | 0.48 |
| Trade Receivables | 0.34 | 0.30 | 0.26 | 0.34 | 0.34 | 0.32 | 0.31 | 0.35 | 0.37 | 0.34 |
| Non-current Assets | 3.22 | 3.23 | 3.24 | 3.22 | 3.22 | 3.23 | 3.25 | 3.18 | 3.15 | 3.13 |
| Property, Plant & Equipment | 2.54 | 2.55 | 2.56 | 2.56 | 2.56 | 2.56 | 2.60 | 2.52 | 2.46 | 2.45 |
| Total Liabilities | 2.73 | 2.66 | 2.68 | 2.81 | 2.78 | 2.94 | 2.79 | 2.77 | 2.79 | 2.70 |
| Current Liabilities | 1.38 | 1.33 | 1.34 | 1.36 | 1.61 | 1.74 | 1.47 | 1.56 | 1.52 | 1.30 |
| Non-current Liabilities | 1.36 | 1.33 | 1.34 | 1.45 | 1.17 | 1.20 | 1.33 | 1.21 | 1.27 | 1.40 |
| Total Equity | 1.64 | 1.61 | 1.60 | 1.63 | 1.56 | 1.55 | 1.58 | 1.59 | 1.54 | 1.53 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 2.24 | 2.22 | 2.22 | 2.26 | 2.20 | 2.17 | 2.20 | 2.24 | 2.20 | 2.18 |
| 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 | 96.2 | 67.6 | 52.5 | 151.8 | 125.7 | 23.6 | 45.6 | 85.8 | 144.4 | 49.5 |
| Cash from Investing Activities | -17.4 | -46.9 | -36.0 | -62.9 | -53.9 | -60.1 | -74.2 | -90.4 | -73.4 | -69.2 |
| Purchase of Property, Plant & Equipment | 35.3 | 38.9 | 29.7 | 60.5 | 56.7 | 58.7 | 91.3 | 71.5 | 60.3 | 61.9 |
| Cash from Financing Activities | -23.9 | -100.8 | -85.2 | 28.5 | -182.6 | 134.5 | -28.2 | 8.9 | -22.5 | -50.0 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 54.8 | -80.0 | -68.7 | 117.3 | -110.8 | 98.0 | -56.7 | 4.3 | 48.5 | -69.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 3,971.1 | -1.3% | +11.8% | +12.0% | +5.6% |
| Operating income | 167.2 | -9.6% | -9.1% | +11.4% | +1.6% |
| Net income | 51.2 | -14.7% | -26.9% | — | -6.5% |
| EPS | ₩5,518 | -14.7% | -26.9% | — | -6.5% |
| Operating cash flow | 353.6 | +8.7% | +9.6% | +3.1% | +2.5% |
| Shareholders' equity | 1,600.3 | +1.4% | +4.3% | +4.2% | -3.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 33.4% | 34.4% | 38.3% | 40.4% | 41.7% | 40.2% |
| Operating margin | 4.2% | 4.6% | 6.5% | 7.8% | 7.3% | 4.3% |
| Net margin | 1.3% | 1.5% | 5.2% | 4.6% | 5.5% | -0.7% |
| Return on equity | 3.2% | 3.9% | 11.3% | 9.2% | 10.0% | -1.3% |
| Return on assets | 1.2% | 1.4% | 4.2% | 3.6% | 3.9% | -0.5% |
| Operating cash flow / revenue | 8.9% | 8.1% | 8.3% | 9.4% | 12.8% | 13.4% |
| Capex / revenue | 5.2% | 7.1% | 6.4% | 5.4% | 8.1% | 5.7% |
| Symbol | Last Price |
|---|---|
| 241710Cosmecca Korea Co., Ltd. | ₩134,500 +0.2% |
| 280360Lotte Wellfood | ₩145,500 -0.8% |
| 007310Otoki Corporation | ₩334,000 -0.6% |
| 000080Hite Jinro | ₩15,540 -0.3% |
| 009240Hanssem Co., Ltd. | ₩37,400 +1.1% |
| 005180Binggrae Co., Ltd. | ₩90,300 -1.8% |
| 006730Seobu T & D Co., Ltd. | ₩11,210 +0.9% |
| 001680Daesang Corporation | ₩19,210 +0.8% |
| 093050LF Corp. | ₩22,500 +2.0% |
| 025980Ananti, Inc. | ₩5,710 +5.7% |