| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 9.58 | 8.94 | 8.95 | 9.03 | 7.60 | 7.01 | 2.68 | 2.44 | 2.38 | 1.58 | 1.36 |
| Cost of Revenue | 7.92 | 7.34 | 7.43 | 7.53 | 6.16 | 5.60 | 2.27 | 2.08 | 1.97 | 1.27 | 1.15 |
| Gross Profit | 1.67 | 1.61 | 1.52 | 1.49 | 1.45 | 1.41 | 0.41 | 0.36 | 0.41 | 0.30 | 0.21 |
| Selling, General & Administrative | 1.15 | 1.10 | 1.05 | 1.00 | 0.93 | 0.87 | 0.21 | 0.19 | 0.19 | 0.15 | 0.16 |
| Operating Income | 0.52 | 0.50 | 0.46 | 0.49 | 0.51 | 0.54 | 0.19 | 0.18 | 0.22 | 0.15 | 0.06 |
| Finance Income | 0.07 | 0.05 | 0.04 | 0.03 | 0.03 | 0.02 | -0.04 | -0.03 | -0.03 | 0.01 | 0.01 |
| Finance Costs | 0.12 | 0.12 | 0.13 | — | — | — | -0.05 | -0.04 | -0.04 | — | — |
| Pretax Income | 0.47 | 0.20 | 0.35 | 0.41 | 0.40 | 0.50 | 0.07 | 0.09 | 0.22 | 0.15 | 0.02 |
| Income Tax Expense | 0.08 | 0.08 | 0.08 | 0.11 | 0.09 | 0.12 | 0.02 | 0.02 | 0.05 | 0.07 | 0.01 |
| Net Income | 0.39 | 0.11 | 0.27 | 0.30 | 0.32 | 0.38 | 0.05 | 0.07 | 0.17 | 0.08 | 0.01 |
| Total Comprehensive Income | 0.53 | 0.18 | 0.27 | 0.34 | 0.37 | 0.35 | 0.07 | 0.09 | 0.12 | 0.09 | 0.03 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 7.78 | 7.16 | 7.73 | 7.06 | 6.69 | 6.07 | 2.99 | 2.59 | 2.56 | 1.90 | 1.62 |
| Current Assets | 3.54 | 3.17 | 3.77 | 3.40 | 3.05 | 2.47 | 1.20 | 1.01 | 1.01 | 1.06 | 0.78 |
| Cash & Cash Equivalents | 0.46 | 0.36 | 0.64 | 0.54 | 0.33 | 0.31 | 0.11 | 0.06 | 0.16 | 0.31 | 0.12 |
| Inventories | 1.49 | 1.37 | 1.30 | 1.48 | 1.10 | 0.94 | 0.51 | 0.49 | 0.40 | 0.41 | 0.41 |
| Trade Receivables | 1.15 | 1.11 | 1.10 | 0.99 | 0.89 | 0.80 | 0.36 | 0.35 | 0.36 | 0.17 | 0.14 |
| Non-current Assets | 4.23 | 3.99 | 3.95 | 3.67 | 3.64 | 3.58 | 1.78 | 1.58 | 1.55 | 0.84 | 0.84 |
| Property, Plant & Equipment | 2.55 | 2.49 | 2.51 | 2.21 | 2.17 | 2.18 | 0.89 | 0.77 | 0.77 | 0.58 | 0.58 |
| Intangible Assets | 0.19 | 0.20 | 0.18 | 0.19 | 0.19 | 0.18 | 0.11 | 0.21 | 0.20 | 0.08 | 0.07 |
| Total Liabilities | 4.08 | 3.91 | 4.59 | 4.15 | 4.06 | 3.76 | 1.91 | 1.62 | 1.66 | 1.11 | 0.91 |
| Current Liabilities | 2.86 | 2.42 | 3.07 | 2.68 | 2.22 | 2.16 | 0.95 | 0.86 | 0.85 | 0.37 | 0.63 |
| Non-current Liabilities | 1.21 | 1.49 | 1.52 | 1.47 | 1.84 | 1.60 | 0.96 | 0.76 | 0.81 | 0.73 | 0.28 |
| Total Equity | 3.70 | 3.25 | 3.14 | 2.91 | 2.63 | 2.30 | 1.08 | 0.97 | 0.90 | 0.79 | 0.71 |
| Share Capital | 0.04 | 0.04 | 0.05 | 0.05 | 0.06 | 0.06 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 2.44 | 2.14 | 2.10 | 1.92 | 1.74 | 1.52 | 0.96 | 0.92 | 0.87 | 0.71 | 0.64 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 466.0 | 421.3 | 661.5 | — | — | — | — | — | — | — | — |
| Cash from Investing Activities | -400.5 | 134.9 | -882.4 | — | — | — | — | — | — | — | — |
| Purchase of Property, Plant & Equipment | 367.4 | 320.9 | 577.2 | 238.3 | 186.1 | 289.5 | 87.1 | 70.7 | 154.6 | 72.9 | 87.5 |
| Cash from Financing Activities | 43.6 | -857.9 | 315.8 | — | — | — | — | — | — | — | — |
| Dividends Paid | 76.7 | 47.1 | 46.1 | -25.8 | -23.7 | -20.2 | 10.1 | 13.6 | 10.1 | 6.7 | 6.7 |
| Net Change in Cash | 106.7 | -282.2 | 97.0 | 213.7 | 19.8 | 70.9 | 53.3 | -103.4 | -153.3 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.57 | 2.53 | 2.32 | 2.59 | 2.36 | 2.32 | 2.22 | 2.34 | 2.14 | 2.24 |
| Cost of Revenue | 2.12 | 2.08 | 1.94 | 2.12 | 1.95 | 1.91 | 1.82 | 1.89 | 1.78 | 1.85 |
| Gross Profit | 0.45 | 0.45 | 0.38 | 0.47 | 0.41 | 0.41 | 0.40 | 0.45 | 0.37 | 0.39 |
| Selling, General & Administrative | 0.30 | 0.31 | 0.27 | 0.32 | 0.28 | 0.29 | 0.27 | 0.28 | 0.28 | 0.28 |
| Operating Income | 0.15 | 0.15 | 0.11 | 0.15 | 0.13 | 0.12 | 0.13 | 0.17 | 0.08 | 0.11 |
| Finance Income | 0.00 | 0.02 | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
| Finance Costs | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 |
| Pretax Income | 0.12 | 0.15 | 0.12 | 0.13 | 0.11 | 0.10 | 0.08 | -0.07 | 0.07 | 0.12 |
| Income Tax Expense | 0.02 | 0.03 | 0.00 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.02 | 0.03 |
| Net Income | 0.10 | 0.11 | 0.12 | 0.10 | 0.09 | 0.07 | 0.06 | -0.08 | 0.05 | 0.08 |
| Total Comprehensive Income | 0.15 | 0.18 | 0.28 | 0.13 | 0.05 | 0.08 | 0.11 | -0.11 | 0.06 | 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 | 7.99 | 7.98 | 7.78 | 7.56 | 7.35 | 7.42 | 7.16 | 7.03 | 7.27 | 7.59 |
| Current Assets | 3.67 | 3.65 | 3.54 | 3.55 | 3.36 | 3.43 | 3.17 | 3.06 | 3.30 | 3.66 |
| Cash & Cash Equivalents | 0.44 | 0.55 | 0.46 | 0.49 | 0.36 | 0.48 | 0.36 | 0.47 | 0.58 | 0.71 |
| Inventories | 1.60 | 1.49 | 1.49 | 1.37 | 1.43 | 1.41 | 1.37 | 1.19 | 1.26 | 1.23 |
| Trade Receivables | 1.31 | 1.22 | 1.15 | 1.29 | 1.15 | 1.15 | 1.11 | 1.14 | 1.18 | 1.12 |
| Non-current Assets | 4.32 | 4.33 | 4.23 | 4.01 | 3.99 | 3.99 | 3.99 | 3.97 | 3.97 | 3.94 |
| Property, Plant & Equipment | 2.64 | 2.64 | 2.55 | 2.48 | 2.46 | 2.44 | 2.49 | 2.46 | 2.47 | 2.45 |
| Intangible Assets | 0.21 | 0.20 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.18 | 0.18 | 0.18 |
| Total Liabilities | 3.99 | 4.13 | 4.08 | 4.14 | 4.03 | 4.15 | 3.91 | 3.90 | 4.03 | 4.41 |
| Current Liabilities | 2.67 | 2.90 | 2.86 | 2.88 | 2.60 | 2.50 | 2.42 | 2.31 | 2.63 | 2.93 |
| Non-current Liabilities | 1.32 | 1.23 | 1.21 | 1.26 | 1.43 | 1.64 | 1.49 | 1.58 | 1.40 | 1.48 |
| Total Equity | 4.00 | 3.85 | 3.70 | 3.42 | 3.32 | 3.27 | 3.25 | 3.13 | 3.24 | 3.18 |
| Share Capital | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 |
| Retained Earnings | 2.60 | 2.50 | 2.44 | 2.32 | 2.24 | 2.16 | 2.14 | 2.08 | 2.17 | 2.13 |
| 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 | 26.9 | 169.9 | 82.9 | 265.8 | -22.3 | 139.6 | 46.0 | 49.0 | 93.3 | 233.0 |
| Cash from Investing Activities | 13.0 | -77.2 | -86.5 | -55.4 | -114.7 | -143.9 | -100.9 | -35.9 | 177.8 | 94.0 |
| Purchase of Property, Plant & Equipment | 69.9 | 159.4 | 117.2 | 81.5 | 99.2 | 69.4 | 76.2 | 63.4 | 94.2 | 87.1 |
| Cash from Financing Activities | -140.3 | -10.6 | -29.1 | -78.8 | 26.9 | 124.6 | -74.6 | -118.7 | -403.8 | -260.7 |
| Dividends Paid | — | — | 0.0 | 25.8 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -102.3 | 83.3 | -31.0 | 131.7 | -115.7 | 121.8 | -116.2 | -109.5 | -130.7 | 74.2 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 9.58 | +7.1% | +2.0% | +6.5% | +21.6% |
| Operating income | 0.52 | +3.0% | +1.4% | -0.9% | +24.6% |
| Net income | 0.39 | +240.9% | +9.3% | +0.5% | +49.3% |
| EPS | ₩8,771 | +240.9% | +9.3% | +0.5% | +49.3% |
| Operating cash flow | 0.47 | +10.6% | — | — | — |
| Shareholders' equity | 3.70 | +14.0% | +8.4% | +9.9% | +18.0% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 17.4% | 18.0% | 17.0% | 16.5% | 19.0% | 20.1% |
| Operating margin | 5.4% | 5.6% | 5.2% | 5.5% | 6.7% | 7.7% |
| Net margin | 4.0% | 1.3% | 3.0% | 3.3% | 4.1% | 5.4% |
| Return on equity | 11.1% | 3.6% | 9.0% | 10.7% | 12.8% | 22.3% |
| Return on assets | 5.2% | 1.5% | 3.7% | 4.3% | 4.9% | 8.3% |
| Operating cash flow / revenue | 4.9% | 4.7% | 7.4% | — | — | — |
| Capex / revenue | 3.8% | 3.6% | 6.5% | 2.6% | 2.4% | 4.1% |
| Symbol | Last Price |
|---|---|
| 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% |
| 005440Hyundai G.F. Holdings | ₩11,910 -0.8% |
| 229640LS Eco Energy | ₩45,600 +4.5% |
| 003380Harim Holdings Co., Ltd. | ₩11,020 +1.2% |
| 006120SK Discovery Co., Ltd. | ₩52,900 -1.9% |
| 036830Soulbrain Holdings Co., Ltd. | ₩43,100 +3.9% |
| 499790GS P & L Co., Ltd. | ₩42,800 +3.4% |