| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 69.09 | 72.69 | 77.13 | 84.75 | 76.33 | 57.79 | 64.37 | 64.98 | 60.66 | 53.08 | 58.19 |
| Cost of Revenue | 63.93 | 67.28 | 70.71 | 77.10 | 64.45 | 53.07 | 58.12 | 57.01 | 52.30 | 46.39 | 51.66 |
| Gross Profit | 5.17 | 5.41 | 6.42 | 7.65 | 11.88 | 4.72 | 6.25 | 7.97 | 8.36 | 6.69 | 6.53 |
| Selling, General & Administrative | — | — | — | 2.80 | 2.64 | 2.32 | — | — | — | 3.85 | 4.12 |
| Operating Income | 1.83 | 2.17 | 3.53 | 4.85 | 9.24 | 2.40 | 3.87 | 5.54 | 4.62 | 2.84 | 2.41 |
| Finance Income | 3.22 | 5.21 | 3.83 | 4.83 | 2.73 | 2.68 | 1.87 | 1.71 | 2.37 | 2.23 | 2.56 |
| Finance Costs | 3.91 | 5.08 | 4.20 | 5.80 | 2.77 | 2.89 | 2.24 | 2.24 | 2.48 | 3.01 | 3.39 |
| Pretax Income | 1.11 | 1.25 | 2.64 | 4.01 | 9.42 | 2.03 | 3.05 | 3.56 | 4.18 | 1.43 | 0.18 |
| Income Tax Expense | 0.60 | 0.30 | 0.79 | -0.45 | -2.22 | -0.24 | -1.07 | -1.67 | -1.21 | 0.38 | 0.28 |
| Net Income | 0.50 | 0.95 | 1.85 | 3.56 | 7.20 | 1.79 | 1.98 | 1.89 | 2.97 | 1.05 | -0.10 |
| Total Comprehensive Income | 0.92 | 2.11 | 2.33 | 3.79 | 8.01 | 1.57 | 2.13 | 1.46 | 2.41 | 1.50 | -0.26 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 105.19 | 103.40 | 100.95 | 98.41 | 91.47 | 79.09 | 79.06 | 78.25 | 79.02 | 79.76 | 80.41 |
| Current Assets | 43.48 | 44.03 | 46.21 | 47.65 | 46.62 | 35.83 | 34.84 | 33.65 | 31.13 | 29.30 | 29.18 |
| Cash & Cash Equivalents | 7.05 | 6.77 | 6.67 | 8.05 | 4.78 | 4.75 | 3.51 | 2.64 | 2.61 | 2.45 | 4.87 |
| Inventories | 13.62 | 14.14 | 13.83 | 15.47 | 15.22 | 9.05 | 10.92 | 11.50 | 9.95 | 9.05 | 8.23 |
| Trade Receivables | 11.20 | 10.82 | 11.02 | 9.77 | 10.06 | 8.12 | 9.08 | 9.28 | 8.95 | 9.79 | 9.60 |
| Non-current Assets | 61.71 | 59.37 | 54.73 | 50.76 | 44.85 | 43.26 | 44.22 | 44.60 | 47.90 | 50.46 | 51.23 |
| Property, Plant & Equipment | 42.29 | 39.85 | 35.21 | 31.78 | 29.60 | 29.40 | 29.93 | 30.02 | 31.88 | 33.77 | 34.52 |
| Total Liabilities | 42.81 | 41.95 | 41.28 | 40.15 | 36.67 | 31.41 | 31.26 | 31.49 | 31.56 | 33.92 | 35.34 |
| Current Liabilities | 23.13 | 22.78 | 21.86 | 23.19 | 21.08 | 16.85 | 16.32 | 18.94 | 18.95 | 18.92 | 20.13 |
| Non-current Liabilities | 19.68 | 19.17 | 19.42 | 16.96 | 15.58 | 14.56 | 14.94 | 12.55 | 12.61 | 15.01 | 15.21 |
| Total Equity | 62.38 | 61.45 | 59.66 | 58.26 | 54.80 | 47.67 | 47.79 | 46.76 | 47.46 | 45.84 | 45.07 |
| Share Capital | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |
| Retained Earnings | 53.18 | 53.66 | 53.86 | 52.97 | 51.53 | 46.11 | 45.08 | 44.22 | 43.06 | 41.17 | 40.50 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 4.57 | 6.66 | 6.17 | 6.19 | 6.26 | 8.69 | 6.00 | 5.87 | 5.61 | 5.27 | 7.60 |
| Cash from Investing Activities | -6.69 | -4.49 | -7.39 | -4.22 | -5.58 | -6.26 | -3.68 | -2.65 | -3.82 | -3.75 | -4.53 |
| Purchase of Property, Plant & Equipment | 5.67 | 7.67 | 6.73 | 4.93 | 3.07 | 3.15 | 2.52 | 2.14 | 2.29 | 2.32 | 2.56 |
| Cash from Financing Activities | 2.40 | -2.30 | -0.18 | 1.32 | -0.77 | -1.09 | -1.51 | -3.20 | -1.57 | -3.95 | -2.24 |
| Dividends Paid | 0.92 | 0.84 | 0.82 | 1.22 | 1.31 | 0.66 | 0.95 | 0.72 | 0.86 | 0.71 | 0.82 |
| Net Change in Cash | 0.28 | 0.10 | -1.38 | 3.28 | 0.02 | 1.24 | 0.87 | 0.03 | 0.16 | -2.42 | 0.85 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 19.26 | 17.88 | 16.84 | 17.26 | 17.56 | 17.44 | 17.81 | 18.32 | 18.51 | 18.05 |
| Cost of Revenue | 17.60 | 16.36 | 15.81 | 15.84 | 16.17 | 16.10 | 16.72 | 16.81 | 17.01 | 16.72 |
| Gross Profit | 1.66 | 1.52 | 1.03 | 1.42 | 1.39 | 1.34 | 1.08 | 1.51 | 1.49 | 1.33 |
| Operating Income | 0.82 | 0.71 | 0.01 | 0.64 | 0.61 | 0.57 | 0.10 | 0.74 | 0.75 | 0.58 |
| Finance Income | 0.80 | 1.53 | 0.93 | 0.23 | 1.26 | 0.80 | 1.92 | 0.77 | 1.09 | 1.43 |
| Finance Costs | 1.04 | 1.59 | 1.03 | 0.34 | 1.59 | 0.95 | 1.90 | 0.77 | 1.15 | 1.26 |
| Pretax Income | 0.91 | 0.76 | -0.15 | 0.52 | 0.23 | 0.51 | -0.89 | 0.69 | 0.72 | 0.73 |
| Income Tax Expense | 0.15 | 0.21 | 0.16 | 0.13 | 0.14 | 0.17 | -0.19 | 0.19 | -0.17 | 0.12 |
| Net Income | 0.76 | 0.54 | -0.31 | 0.39 | 0.08 | 0.34 | -0.70 | 0.50 | 0.55 | 0.61 |
| Total Comprehensive Income | 0.86 | 1.68 | 0.31 | 1.11 | -0.91 | 0.42 | 0.05 | 0.15 | 0.95 | 0.96 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 109.71 | 108.35 | 105.19 | 102.60 | 101.15 | 102.12 | 103.40 | 102.30 | 105.29 | 103.27 |
| Current Assets | 45.22 | 44.83 | 43.48 | 43.58 | 43.66 | 44.29 | 44.03 | 44.20 | 47.18 | 46.80 |
| Cash & Cash Equivalents | 6.35 | 7.07 | 7.05 | 7.17 | 7.00 | 6.77 | 6.77 | 7.73 | 8.03 | 6.87 |
| Inventories | 13.97 | 14.14 | 13.62 | 12.81 | 12.34 | 13.32 | 14.14 | 13.70 | 13.49 | 13.98 |
| Trade Receivables | 13.33 | 12.26 | 11.20 | 11.44 | 11.10 | 11.14 | 10.82 | 10.87 | 11.41 | 11.68 |
| Non-current Assets | 64.49 | 63.52 | 61.71 | 59.02 | 57.50 | 57.83 | 59.37 | 58.10 | 58.10 | 56.47 |
| Property, Plant & Equipment | 42.89 | 42.96 | 42.29 | 40.91 | 40.26 | 40.13 | 39.85 | 38.54 | 38.15 | 36.67 |
| Total Liabilities | 45.55 | 44.95 | 42.81 | 40.54 | 40.56 | 40.45 | 41.95 | 41.10 | 44.07 | 42.87 |
| Current Liabilities | 22.81 | 23.61 | 23.13 | 22.27 | 22.22 | 23.46 | 22.78 | 22.62 | 23.28 | 23.08 |
| Non-current Liabilities | 22.74 | 21.34 | 19.68 | 18.28 | 18.34 | 16.99 | 19.17 | 18.47 | 20.80 | 19.79 |
| Total Equity | 64.16 | 63.39 | 62.38 | 62.06 | 60.59 | 61.67 | 61.45 | 61.20 | 61.21 | 60.40 |
| Share Capital | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |
| Retained Earnings | 53.65 | 53.09 | 53.18 | 53.64 | 53.37 | 53.40 | 53.66 | 54.38 | 54.57 | 54.23 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.07 | -0.36 | 1.92 | 0.22 | 1.76 | 0.67 | 2.25 | 1.34 | 2.79 | 0.29 |
| Cash from Investing Activities | -1.59 | -0.41 | -2.18 | 0.05 | -2.60 | -1.97 | -1.75 | 0.56 | -1.80 | -1.49 |
| Purchase of Property, Plant & Equipment | 1.16 | 0.96 | 1.60 | 1.19 | 1.50 | 1.37 | 1.99 | 1.88 | 1.96 | 1.84 |
| Cash from Financing Activities | -0.26 | 0.69 | 0.07 | -0.17 | 1.19 | 1.30 | -1.63 | -2.14 | 0.13 | 1.35 |
| Dividends Paid | 0.40 | 0.00 | 0.19 | 0.24 | 0.48 | 0.00 | 0.19 | 1.12 | -0.46 | 0.00 |
| Net Change in Cash | -0.72 | 0.02 | -0.13 | 0.17 | 0.23 | 0.01 | -0.96 | -0.31 | 1.16 | 0.20 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 69.09 | -4.9% | -6.6% | +3.6% | +1.7% |
| Operating income | 1.83 | -15.9% | -27.8% | -5.3% | -2.7% |
| Net income | 0.50 | -46.8% | -47.9% | -22.4% | — |
| EPS | ₩6,365 | -46.8% | -47.9% | -22.4% | — |
| Operating cash flow | 4.57 | -31.4% | -9.6% | -12.0% | -5.0% |
| Shareholders' equity | 62.38 | +1.5% | +2.3% | +5.5% | +3.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 7.5% | 7.4% | 8.3% | 9.0% | 15.6% | 8.2% |
| Operating margin | 2.6% | 3.0% | 4.6% | 5.7% | 12.1% | 4.2% |
| Net margin | 0.7% | 1.3% | 2.4% | 4.2% | 9.4% | 3.1% |
| Return on equity | 0.8% | 1.6% | 3.1% | 6.3% | 14.0% | 3.7% |
| Return on assets | 0.5% | 0.9% | 1.9% | 3.8% | 8.4% | 2.3% |
| Operating cash flow / revenue | 6.6% | 9.2% | 8.0% | 7.3% | 8.2% | 15.0% |
| Capex / revenue | 8.2% | 10.6% | 8.7% | 5.8% | 4.0% | 5.5% |
| Symbol | Last Price |
|---|---|
| 004020Hyundai Steel | ₩31,500 -0.5% |
| 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% |