| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 31.87 | 27.54 | 24.48 | 17.49 | 12.83 | 10.27 | 10.18 | 10.09 | 9.42 | 9.62 | 10.00 |
| Cost of Revenue | 29.04 | 24.88 | 22.11 | 15.61 | 11.22 | 8.99 | 8.93 | 8.83 | 8.16 | 8.32 | 8.65 |
| Gross Profit | 2.83 | 2.66 | 2.37 | 1.88 | 1.61 | 1.29 | 1.25 | 1.26 | 1.26 | 1.30 | 1.35 |
| Selling, General & Administrative | 1.76 | 1.57 | 1.47 | 1.32 | 1.14 | 0.95 | 0.98 | 0.90 | 0.85 | -0.94 | -1.03 |
| Operating Income | 1.05 | 1.07 | 0.90 | 0.67 | 0.58 | 0.42 | 0.35 | 0.52 | 0.53 | 0.46 | 0.27 |
| Finance Income | 0.11 | 0.18 | 0.09 | 0.11 | 0.03 | 0.03 | 0.05 | 0.03 | 0.02 | 0.02 | 0.02 |
| Finance Costs | 0.41 | 0.45 | 0.44 | 0.23 | 0.18 | 0.13 | 0.15 | 0.13 | 0.13 | -0.14 | -0.15 |
| Pretax Income | 0.68 | 0.57 | 0.64 | 0.66 | 0.39 | 0.30 | 0.16 | 0.28 | 0.37 | 0.27 | 0.02 |
| Income Tax Expense | 0.19 | 0.17 | 0.06 | 0.15 | 0.05 | 0.11 | 0.06 | 0.05 | 0.04 | -0.04 | -0.06 |
| Net Income | 0.49 | 0.39 | 0.57 | 0.51 | 0.35 | 0.19 | 0.09 | 0.49 | 0.36 | 0.22 | -0.07 |
| Total Comprehensive Income | 0.60 | 0.35 | 0.53 | 0.55 | 0.41 | 0.22 | 0.10 | 0.47 | 0.35 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 24.99 | 20.53 | 18.25 | 16.81 | 12.63 | 11.66 | 10.76 | 10.49 | 9.98 | 9.71 | 9.88 |
| Current Assets | 16.41 | 12.94 | 11.62 | 11.46 | 7.49 | 6.69 | 6.02 | 5.98 | 6.10 | 5.26 | 5.33 |
| Cash & Cash Equivalents | 2.09 | 1.59 | 1.70 | 1.67 | 1.27 | 1.56 | 1.02 | 0.83 | 0.63 | 0.65 | 0.69 |
| Inventories | 6.68 | 5.05 | 4.83 | 4.66 | 2.22 | 1.66 | 1.51 | 1.54 | 1.42 | 1.49 | 1.57 |
| Trade Receivables | 4.06 | 3.99 | 3.29 | 3.36 | 2.84 | 2.35 | 2.43 | 2.45 | 2.17 | 2.20 | 2.20 |
| Non-current Assets | 8.58 | 7.59 | 6.63 | 5.35 | 5.14 | 4.97 | 4.75 | 4.51 | 3.87 | 4.46 | 4.55 |
| Property, Plant & Equipment | 5.90 | 5.18 | 4.36 | 3.49 | 2.47 | 2.39 | 2.28 | 2.25 | 1.96 | 2.49 | 2.58 |
| Intangible Assets | 0.96 | 1.00 | 0.83 | 0.63 | 0.60 | 0.62 | 0.59 | 0.65 | 0.64 | 0.78 | 0.79 |
| Total Liabilities | 17.32 | 13.65 | 11.50 | 11.26 | 7.92 | 7.21 | 6.49 | 6.13 | 6.35 | 6.46 | 6.93 |
| Current Liabilities | 13.78 | 10.55 | 8.63 | 8.50 | 5.17 | 4.34 | 3.97 | 3.96 | 4.12 | 4.19 | 4.03 |
| Non-current Liabilities | 3.54 | 3.10 | 2.86 | 2.75 | 2.74 | 2.87 | 2.52 | 2.17 | 2.23 | 2.27 | 2.90 |
| Total Equity | 7.68 | 6.88 | 6.75 | 5.55 | 4.71 | 4.45 | 4.27 | 4.36 | 3.63 | 3.26 | 2.95 |
| Share Capital | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
| Retained Earnings | 5.02 | 4.48 | 4.32 | 3.60 | 3.16 | 2.90 | 2.81 | 2.83 | 2.39 | 2.12 | 1.99 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.21 | 0.86 | 0.36 | 0.47 | -0.13 | 0.70 | 0.30 | 0.05 | 0.24 | 0.81 | 0.46 |
| Cash from Investing Activities | -1.69 | -0.89 | -0.71 | -1.04 | -0.44 | -0.27 | -0.17 | 0.37 | -0.40 | -0.24 | -0.34 |
| Purchase of Property, Plant & Equipment | 1.15 | 0.89 | 0.59 | 0.48 | 0.29 | 0.28 | 0.31 | 0.30 | 0.18 | 0.23 | 0.25 |
| Cash from Financing Activities | 1.98 | -0.11 | 0.37 | 0.97 | 0.28 | 0.13 | 0.05 | -0.23 | 0.15 | -0.61 | -0.14 |
| Dividends Paid | 0.10 | 0.10 | 0.06 | 0.06 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.06 |
| Net Change in Cash | 0.50 | -0.14 | 0.02 | 0.40 | -0.30 | 0.55 | 0.18 | 0.19 | -0.02 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 11.02 | 9.50 | 9.03 | 8.07 | 7.85 | 6.91 | 7.10 | 7.09 | 7.41 | 5.95 |
| Cost of Revenue | 9.93 | 8.54 | 8.25 | 7.40 | 7.21 | 6.18 | 6.38 | 6.54 | 6.63 | 5.33 |
| Gross Profit | 1.10 | 0.96 | 0.78 | 0.67 | 0.65 | 0.73 | 0.72 | 0.55 | 0.79 | 0.61 |
| Selling, General & Administrative | — | — | 0.52 | 0.42 | 0.40 | 0.42 | 0.43 | 0.37 | 0.40 | 0.37 |
| Operating Income | 0.60 | 0.48 | 0.26 | 0.26 | 0.24 | 0.30 | 0.30 | 0.16 | 0.37 | 0.24 |
| Finance Income | 0.02 | 0.03 | 0.05 | 0.02 | 0.02 | 0.02 | 0.03 | 0.01 | 0.11 | 0.03 |
| Finance Costs | 0.13 | 0.11 | 0.11 | 0.10 | 0.11 | 0.10 | 0.11 | 0.12 | 0.11 | 0.11 |
| Pretax Income | 0.42 | 0.30 | 0.13 | 0.13 | 0.23 | 0.19 | 0.03 | 0.10 | 0.32 | 0.11 |
| Income Tax Expense | 0.13 | 0.06 | 0.05 | 0.02 | 0.07 | 0.05 | 0.04 | 0.03 | 0.09 | 0.02 |
| Net Income | 0.30 | 0.24 | 0.08 | 0.10 | 0.16 | 0.14 | -0.00 | 0.07 | 0.23 | 0.09 |
| Total Comprehensive Income | 0.30 | 0.20 | 0.14 | 0.08 | 0.18 | 0.19 | -0.06 | 0.11 | 0.23 | 0.07 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 29.86 | 27.62 | 24.99 | 23.17 | 21.81 | 21.76 | 20.53 | 19.48 | 20.00 | 18.34 |
| Current Assets | 20.59 | 18.69 | 16.41 | 15.02 | 14.03 | 14.01 | 12.94 | 12.30 | 12.99 | 11.59 |
| Cash & Cash Equivalents | 2.38 | 2.44 | 2.09 | 1.98 | 1.87 | 1.97 | 1.59 | 1.17 | 1.29 | 1.50 |
| Inventories | 8.47 | 7.96 | 6.68 | 6.35 | 5.62 | 5.42 | 5.05 | 5.19 | 5.53 | 4.52 |
| Trade Receivables | 5.15 | 4.05 | 4.06 | 3.68 | 3.89 | 4.30 | 3.99 | 3.78 | 4.07 | 3.69 |
| Non-current Assets | 9.27 | 8.93 | 8.58 | 8.16 | 7.78 | 7.75 | 7.59 | 7.18 | 7.01 | 6.75 |
| Property, Plant & Equipment | 6.31 | 6.11 | 5.90 | 5.62 | 5.41 | 5.35 | 5.18 | 4.92 | 4.74 | 4.49 |
| Intangible Assets | 1.03 | 1.06 | 0.96 | 0.98 | 0.96 | 1.00 | 1.00 | 0.88 | 0.87 | 0.84 |
| Total Liabilities | 21.79 | 19.87 | 17.32 | 15.65 | 14.53 | 14.51 | 13.65 | 12.52 | 13.07 | 11.65 |
| Current Liabilities | 17.93 | 15.93 | 13.78 | 12.02 | 11.28 | 11.23 | 10.55 | 9.94 | 10.43 | 8.92 |
| Non-current Liabilities | 3.86 | 3.94 | 3.54 | 3.63 | 3.25 | 3.28 | 3.10 | 2.58 | 2.64 | 2.73 |
| Total Equity | 8.08 | 7.75 | 7.68 | 7.52 | 7.28 | 7.25 | 6.88 | 6.96 | 6.93 | 6.69 |
| Share Capital | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
| Retained Earnings | 5.29 | 5.10 | 5.02 | 4.65 | 4.60 | 4.55 | 4.48 | 4.55 | 4.51 | 4.33 |
| 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 | -0.75 | -0.86 | -0.32 | 0.59 | 0.19 | -0.25 | 0.93 | 0.32 | -0.57 | 0.18 |
| Cash from Investing Activities | -0.48 | -0.29 | -0.30 | -0.73 | -0.40 | -0.26 | -0.37 | -0.24 | -0.13 | -0.16 |
| Purchase of Property, Plant & Equipment | 0.28 | 0.21 | 0.40 | 0.30 | 0.24 | 0.21 | 0.26 | 0.25 | 0.54 | -0.17 |
| Cash from Financing Activities | 1.16 | 1.46 | 0.73 | 0.24 | 0.14 | 0.88 | -0.17 | -0.20 | 0.49 | -0.24 |
| Dividends Paid | — | — | 0.00 | 0.00 | 0.10 | 0.00 | 0.00 | 0.00 | 0.10 | -0.00 |
| Net Change in Cash | -0.07 | 0.31 | 0.10 | 0.10 | -0.08 | 0.38 | 0.39 | -0.11 | -0.21 | -0.21 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 31.87 | +15.7% | +22.1% | +25.4% | +12.3% |
| Operating income | 1.05 | -1.9% | +16.2% | +20.3% | +14.5% |
| Net income | 0.49 | +23.9% | -1.4% | +20.0% | — |
| EPS | ₩15,550 | +23.9% | -1.4% | +20.0% | — |
| Operating cash flow | 0.21 | -76.0% | -23.8% | -21.7% | -7.8% |
| Shareholders' equity | 7.68 | +11.6% | +11.4% | +11.5% | +10.0% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 8.9% | 9.7% | 9.7% | 10.8% | 12.6% | 12.5% |
| Operating margin | 3.3% | 3.9% | 3.7% | 3.8% | 4.5% | 4.1% |
| Net margin | 1.5% | 1.4% | 2.3% | 2.9% | 2.7% | 1.9% |
| Return on equity | 6.7% | 5.7% | 9.3% | 9.8% | 7.7% | 4.5% |
| Return on assets | 2.1% | 2.0% | 3.3% | 3.4% | 2.9% | 1.7% |
| Operating cash flow / revenue | 0.6% | 3.1% | 1.5% | 2.7% | -1.0% | 6.8% |
| Capex / revenue | 3.6% | 3.2% | 2.4% | 2.8% | 2.3% | 2.8% |
| Symbol | Last Price |
|---|---|
| 010120LS ELECTRIC CO., LTD | ₩195,300 +1.7% |
| 267260HD HYUNDAI ELECTRIC CO.,LTD | ₩714,000 +1.1% |
| 298040Hyosung Heavy Industries Corporation | ₩2,732,000 +0.3% |
| 000500Gaon Cable Co., Ltd. | ₩212,000 +1.7% |
| 062040Sanil Electric Co., Ltd. | ₩191,700 +2.8% |
| 001440Taihan Cable & Solution Co., Ltd. | ₩27,400 +1.7% |
| 103590Iljin Electric | ₩68,300 +1.0% |
| 336260Doosan Fuel Cell | ₩43,850 +12.4% |
| 178320Seojin System Co., Ltd. | ₩33,650 +1.4% |
| 058610SPG Co., Ltd. | ₩94,200 +12.4% |