| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 8.09 | 7.41 | 2.63 | 3.92 | 3.49 | 3.24 | 3.12 | 3.25 | 2.53 | 2.52 | 2.11 |
| Cost of Revenue | 5.43 | 5.30 | 2.23 | 3.28 | 2.90 | 2.69 | 2.59 | 2.68 | 2.17 | 2.17 | 1.83 |
| Gross Profit | 2.66 | 2.11 | 0.40 | 0.64 | 0.58 | 0.55 | 0.54 | 0.57 | 0.36 | 0.35 | 0.28 |
| Selling, General & Administrative | 2.38 | 1.91 | 0.41 | 0.58 | 0.52 | 0.47 | 0.45 | 0.43 | 0.27 | 0.25 | 0.20 |
| Operating Income | 0.27 | 0.20 | -0.01 | 0.06 | 0.06 | 0.08 | 0.09 | 0.14 | 0.09 | 0.11 | 0.09 |
| Finance Income | 0.07 | 0.06 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Finance Costs | 0.05 | 0.04 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 |
| Pretax Income | 0.64 | 0.74 | 0.76 | 0.03 | 0.06 | 0.10 | 0.10 | 0.18 | 0.16 | 0.14 | 0.12 |
| Income Tax Expense | 0.11 | -0.06 | -0.25 | -0.01 | 0.02 | 0.02 | 0.03 | 0.06 | 0.04 | 0.03 | 0.03 |
| Net Income | 0.52 | 0.79 | 1.10 | 0.04 | 0.04 | 0.08 | 0.06 | 0.13 | 0.12 | 0.11 | 0.09 |
| Total Comprehensive Income | 0.59 | 0.76 | 1.12 | 0.00 | 0.06 | 0.09 | 0.03 | 0.06 | 0.12 | 0.06 | 0.09 |
| Credit Loss Provisions | 0.00 | 0.00 | 0.00 | — | — | — | — | — | — | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 10.49 | 10.11 | 5.05 | 3.19 | 3.11 | 3.07 | 2.97 | 2.84 | 2.80 | 2.18 | 1.95 |
| Current Assets | 3.54 | 3.87 | 1.20 | 1.06 | 0.99 | 1.10 | 1.12 | 1.13 | 1.16 | 0.84 | 0.60 |
| Cash & Cash Equivalents | 0.26 | 0.26 | 0.08 | 0.06 | 0.06 | 0.08 | 0.07 | 0.06 | 0.05 | 0.03 | 0.02 |
| Inventories | 1.23 | 1.32 | 0.43 | 0.37 | 0.33 | 0.27 | 0.29 | 0.32 | 0.30 | 0.19 | 0.10 |
| Trade Receivables | 1.01 | 1.02 | 0.59 | 0.54 | 0.48 | 0.41 | 0.43 | 0.45 | 0.47 | 0.34 | 0.30 |
| Non-current Assets | 6.95 | 6.23 | 3.85 | 2.13 | 2.12 | 1.97 | 1.85 | 1.71 | 1.64 | 1.34 | 1.35 |
| Property, Plant & Equipment | 2.04 | 2.02 | 0.75 | 0.58 | 0.59 | 0.59 | 0.55 | 0.44 | 0.39 | 0.24 | 0.18 |
| Intangible Assets | 0.85 | 0.91 | 0.18 | 0.15 | 0.21 | 0.25 | 0.25 | 0.28 | 0.33 | 0.17 | 0.13 |
| Total Liabilities | 3.18 | 3.10 | 1.53 | 0.99 | 0.90 | 0.88 | 0.85 | 0.73 | 0.75 | 0.57 | 0.49 |
| Current Liabilities | 1.82 | 2.02 | 0.87 | 0.75 | 0.59 | 0.55 | 0.53 | 0.46 | 0.48 | 0.37 | 0.27 |
| Non-current Liabilities | 1.36 | 1.08 | 0.66 | 0.24 | 0.31 | 0.33 | 0.32 | 0.27 | 0.27 | 0.20 | 0.22 |
| Total Equity | 7.31 | 7.01 | 3.52 | 2.20 | 2.21 | 2.19 | 2.12 | 2.11 | 2.04 | 1.61 | 1.47 |
| Share Capital | 0.08 | 0.08 | 0.08 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 3.40 | 3.02 | 2.37 | 1.29 | 1.23 | 1.20 | 1.15 | 1.13 | 1.04 | 0.93 | 0.84 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 404.6 | 360.2 | 44.9 | 8.1 | 15.4 | 167.4 | 177.2 | 95.4 | 106.4 | 173.5 | 54.0 |
| Cash from Investing Activities | -145.0 | -196.3 | -47.1 | -120.0 | 53.3 | -151.6 | -124.2 | -98.4 | -82.9 | -96.6 | -45.8 |
| Purchase of Property, Plant & Equipment | 147.6 | 92.8 | 34.1 | 74.3 | 70.8 | 110.2 | 132.1 | 71.6 | 24.0 | 17.8 | 29.0 |
| Cash from Financing Activities | -259.3 | 13.5 | 22.1 | 99.7 | -85.7 | -8.1 | -39.4 | 8.6 | -5.4 | -66.6 | -9.3 |
| Dividends Paid | 90.4 | 78.2 | 19.0 | 19.5 | 20.9 | 22.1 | -26.1 | -11.0 | -6.3 | 6.2 | 5.2 |
| Net Change in Cash | 1.4 | 179.2 | 19.9 | -2.8 | -16.9 | 7.1 | 13.8 | 5.7 | 15.9 | 10.7 | -1.1 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.06 | 2.08 | 2.10 | 1.93 | 2.00 | 2.07 | 2.15 | 2.01 | 2.08 | 1.17 |
| Cost of Revenue | 1.39 | 1.36 | 1.43 | 1.27 | 1.35 | 1.38 | 1.51 | 1.39 | 1.44 | 0.96 |
| Gross Profit | 0.66 | 0.72 | 0.67 | 0.65 | 0.65 | 0.69 | 0.64 | 0.62 | 0.64 | 0.21 |
| Selling, General & Administrative | 0.58 | 0.60 | 0.63 | 0.58 | 0.57 | 0.60 | 0.62 | 0.56 | 0.57 | 0.17 |
| Operating Income | 0.09 | 0.12 | 0.03 | 0.07 | 0.07 | 0.10 | 0.02 | 0.07 | 0.07 | 0.04 |
| Finance Income | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
| Finance Costs | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Pretax Income | 0.16 | 0.19 | 0.09 | 0.18 | 0.12 | 0.25 | 0.16 | 0.08 | 0.41 | 0.09 |
| Income Tax Expense | 0.03 | 0.04 | 0.04 | 0.02 | 0.02 | 0.03 | -0.00 | 0.01 | -0.08 | 0.02 |
| Net Income | 0.13 | 0.15 | 0.05 | 0.16 | 0.10 | 0.20 | 0.16 | 0.07 | 0.49 | 0.07 |
| Total Comprehensive Income | 0.18 | 0.24 | 0.11 | 0.18 | 0.10 | 0.20 | 0.10 | 0.02 | 0.53 | 0.10 |
| Credit Loss Provisions | 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 | 11.00 | 10.82 | 10.49 | 10.55 | 10.18 | 10.16 | 10.08 | 9.78 | 9.81 | 5.43 |
| Current Assets | 3.88 | 3.82 | 3.54 | 3.85 | 3.70 | 3.73 | 3.87 | 3.93 | 3.91 | 1.55 |
| Cash & Cash Equivalents | 0.38 | 0.28 | 0.26 | 0.37 | 0.24 | 0.27 | 0.26 | 0.36 | 0.26 | 0.09 |
| Inventories | 1.20 | 1.21 | 1.23 | 1.32 | 1.27 | 1.30 | 1.32 | 1.39 | 1.31 | 0.43 |
| Trade Receivables | 1.08 | 1.11 | 1.01 | 1.08 | 1.04 | 1.08 | 1.02 | 0.99 | 1.06 | 0.70 |
| Non-current Assets | 7.12 | 7.00 | 6.95 | 6.69 | 6.48 | 6.43 | 6.20 | 5.84 | 5.90 | 3.87 |
| Property, Plant & Equipment | 2.06 | 2.06 | 2.04 | 2.05 | 2.02 | 2.02 | 2.02 | 1.91 | 1.92 | 0.75 |
| Intangible Assets | 0.86 | 0.86 | 0.85 | 0.84 | 0.85 | 0.86 | 0.88 | 0.71 | 0.73 | 0.17 |
| Total Liabilities | 3.41 | 3.43 | 3.18 | 3.35 | 3.15 | 3.21 | 3.09 | 3.02 | 3.07 | 1.85 |
| Current Liabilities | 1.93 | 2.01 | 1.82 | 2.00 | 2.03 | 2.06 | 2.02 | 2.01 | 2.05 | 1.18 |
| Non-current Liabilities | 1.48 | 1.42 | 1.36 | 1.35 | 1.12 | 1.16 | 1.07 | 1.01 | 1.03 | 0.67 |
| Total Equity | 7.59 | 7.39 | 7.31 | 7.19 | 7.03 | 6.94 | 6.99 | 6.76 | 6.74 | 3.58 |
| Share Capital | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Retained Earnings | 3.55 | 3.42 | 3.40 | 3.36 | 3.24 | 3.13 | 3.02 | 2.88 | 2.86 | 2.40 |
| 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 | 269.6 | 106.7 | 93.8 | 59.0 | 197.3 | 54.5 | 102.3 | 71.1 | 154.7 | 32.2 |
| Cash from Investing Activities | -40.7 | -140.5 | -74.0 | -31.3 | -124.5 | 84.7 | -62.4 | -16.7 | 121.2 | -238.5 |
| Purchase of Property, Plant & Equipment | 27.4 | 33.1 | 32.7 | 44.7 | 46.1 | 24.1 | 25.8 | 22.6 | 32.2 | 12.3 |
| Cash from Financing Activities | -138.1 | 58.5 | -135.5 | 102.3 | -102.2 | -124.0 | -143.4 | 44.8 | -105.9 | 217.9 |
| Dividends Paid | — | — | 20.1 | -4.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 93.0 | 26.5 | -114.5 | 131.6 | -31.1 | 15.4 | -99.6 | 97.5 | 168.4 | 12.9 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 8.09 | +9.2% | +27.3% | +20.1% | +14.4% |
| Operating income | 0.27 | +38.4% | +65.9% | +28.4% | +12.0% |
| Net income | 0.52 | -34.5% | +130.5% | +44.8% | +19.0% |
| EPS | ₩2,828 | -34.5% | +130.5% | +44.8% | +19.0% |
| Operating cash flow | 0.40 | +12.3% | +267.6% | +19.3% | +22.3% |
| Shareholders' equity | 7.31 | +4.3% | +49.3% | +27.2% | +17.4% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 32.9% | 28.5% | 15.1% | 16.3% | 16.8% | 17.0% |
| Operating margin | 3.4% | 2.7% | -0.4% | 1.5% | 1.7% | 2.4% |
| Net margin | 6.4% | 10.7% | 41.9% | 1.1% | 1.2% | 2.5% |
| Return on equity | 7.2% | 15.0% | 38.5% | 1.9% | 1.9% | 3.8% |
| Return on assets | 5.0% | 10.4% | 26.7% | 1.3% | 1.3% | 2.7% |
| Operating cash flow / revenue | 5.0% | 4.9% | 1.7% | 0.2% | 0.4% | 5.2% |
| Capex / revenue | 1.8% | 1.3% | 1.3% | 1.9% | 2.0% | 3.4% |
| Symbol | Last Price |
|---|---|
| 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% |
| 004990Lotte Corporation | ₩24,750 -0.4% |
| 000240Hankook & Company | ₩24,550 +0.6% |
| 009970Youngone Holdings Co., Ltd. | ₩170,900 -0.3% |
| 006040Dongwon Industries Co., Ltd. | ₩38,100 +0.7% |
| 229640LS Eco Energy | ₩45,600 +4.5% |
| 003380Harim Holdings Co., Ltd. | ₩11,020 +1.2% |