| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.35 | 2.80 | 2.50 | 2.22 | 2.51 | 1.88 | 2.07 | 2.55 | 1.78 | 1.60 | 1.73 |
| Cost of Revenue | 3.23 | 2.81 | 2.51 | 2.39 | 2.29 | 1.67 | 1.91 | 2.18 | 1.44 | 1.20 | 1.40 |
| Gross Profit | 0.12 | -0.01 | -0.01 | -0.17 | 0.23 | 0.22 | 0.16 | 0.38 | 0.34 | 0.40 | 0.33 |
| Selling, General & Administrative | 0.07 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.06 |
| Operating Income | 0.05 | -0.06 | -0.06 | -0.21 | 0.18 | 0.17 | 0.11 | 0.32 | 0.28 | 0.34 | 0.27 |
| Finance Income | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Finance Costs | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
| Pretax Income | 0.07 | -0.03 | -0.05 | -0.20 | 0.20 | 0.17 | 0.13 | 0.34 | 0.28 | 0.36 | 0.27 |
| Income Tax Expense | 0.02 | -0.02 | -0.02 | -0.06 | 0.05 | 0.04 | 0.02 | 0.08 | 0.07 | 0.09 | 0.07 |
| Net Income | 0.06 | -0.01 | -0.03 | -0.15 | 0.15 | 0.13 | 0.11 | 0.26 | 0.21 | 0.27 | 0.20 |
| Total Comprehensive Income | 0.06 | -0.01 | -0.03 | -0.15 | 0.15 | 0.13 | 0.10 | 0.25 | 0.21 | 0.28 | 0.20 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.70 | 2.22 | 2.20 | 2.20 | 2.48 | 2.13 | 2.03 | 1.98 | 1.97 | 1.76 | 1.53 |
| Current Assets | 0.76 | 0.63 | 0.50 | 0.46 | 0.97 | 0.61 | 0.46 | 0.43 | 0.41 | 0.43 | 0.41 |
| Cash & Cash Equivalents | 0.15 | 0.11 | 0.03 | 0.04 | 0.24 | 0.25 | 0.10 | 0.05 | 0.01 | 0.09 | 0.13 |
| Inventories | 0.23 | 0.24 | 0.21 | 0.22 | 0.30 | 0.12 | 0.16 | 0.17 | 0.17 | 0.14 | 0.13 |
| Trade Receivables | 0.27 | 0.22 | 0.22 | 0.18 | 0.18 | 0.18 | 0.20 | 0.20 | 0.22 | 0.19 | 0.14 |
| Non-current Assets | 1.94 | 1.59 | 1.69 | 1.73 | 1.51 | 1.52 | 1.56 | 1.56 | 1.56 | 1.34 | 1.12 |
| Property, Plant & Equipment | 1.67 | 1.26 | 1.39 | 1.47 | 1.27 | 1.31 | 1.38 | 1.38 | 1.39 | 1.16 | 0.96 |
| Intangible Assets | 0.10 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.62 | 0.41 | 0.37 | 0.33 | 0.45 | 0.23 | 0.25 | 0.28 | 0.50 | 0.47 | 0.49 |
| Current Liabilities | 0.43 | 0.31 | 0.29 | 0.22 | 0.31 | 0.07 | 0.09 | 0.13 | 0.26 | 0.32 | 0.27 |
| Non-current Liabilities | 0.19 | 0.10 | 0.08 | 0.11 | 0.14 | 0.16 | 0.16 | 0.15 | 0.24 | 0.15 | 0.22 |
| Total Equity | 2.08 | 1.81 | 1.82 | 1.86 | 2.03 | 1.89 | 1.78 | 1.70 | 1.47 | 1.29 | 1.04 |
| Share Capital | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Retained Earnings | 1.53 | 1.50 | 1.52 | 1.56 | 1.73 | 1.59 | 1.48 | 1.40 | 1.17 | 0.98 | 0.73 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 202.8 | 133.1 | 85.5 | -48.0 | 309.0 | 303.2 | 230.3 | 350.9 | 227.9 | 322.6 | 323.7 |
| Cash from Investing Activities | -143.3 | -91.0 | -158.8 | -132.3 | -297.7 | -138.7 | -156.6 | -116.6 | -306.3 | -278.0 | -113.8 |
| Purchase of Property, Plant & Equipment | 77.1 | 58.7 | 113.0 | 347.4 | 119.7 | 87.6 | 163.9 | 125.8 | 318.3 | 262.7 | 84.4 |
| Cash from Financing Activities | -16.1 | 32.3 | 68.1 | -21.5 | -19.7 | -12.8 | -29.3 | -190.2 | 1.1 | -91.9 | -135.9 |
| Dividends Paid | 6.2 | 6.2 | 6.2 | 21.6 | 18.5 | 15.4 | 24.7 | 24.7 | 24.7 | 18.5 | 9.3 |
| Net Change in Cash | 43.4 | 74.4 | -5.1 | -201.8 | -8.4 | 151.6 | 44.5 | 44.0 | -77.3 | -47.4 | 74.0 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 956.3 | 847.1 | 849.5 | 909.9 | 846.8 | 741.6 | 712.1 | 682.8 | 741.6 | 663.6 |
| Cost of Revenue | 941.8 | 754.1 | 805.4 | 849.0 | 833.9 | 738.9 | 708.9 | 699.2 | 735.0 | 665.9 |
| Gross Profit | 14.4 | 93.0 | 44.1 | 60.9 | 12.9 | 2.7 | 3.2 | -16.5 | 6.6 | -2.3 |
| Selling, General & Administrative | 18.3 | 19.4 | 19.8 | 18.0 | 17.5 | 12.6 | 12.5 | 12.1 | 13.0 | 13.4 |
| Operating Income | -3.9 | 73.6 | 24.3 | 42.8 | -4.6 | -9.9 | -9.3 | -28.6 | -6.3 | -15.7 |
| Finance Income | 8.8 | 15.7 | 5.7 | 6.0 | 4.9 | 4.9 | 12.2 | 1.6 | 5.0 | 5.0 |
| Finance Costs | 8.4 | 8.2 | 7.8 | 3.9 | 8.8 | 4.6 | 7.2 | 5.3 | 4.9 | 3.9 |
| Pretax Income | -1.7 | 83.5 | 12.7 | 46.3 | 9.5 | 3.4 | 6.0 | -26.4 | -3.2 | -9.4 |
| Income Tax Expense | -0.2 | 16.2 | 10.0 | 4.0 | 1.6 | 0.4 | -14.2 | -6.1 | -1.4 | -2.8 |
| Net Income | -1.5 | 67.3 | 2.7 | 42.4 | 7.9 | 3.0 | 20.1 | -20.3 | -1.8 | -6.6 |
| Total Comprehensive Income | -0.4 | 69.0 | 5.1 | 43.3 | 6.4 | 3.0 | 16.9 | -20.5 | -1.3 | -6.1 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.89 | 2.87 | 2.70 | 2.71 | 2.62 | 2.22 | 2.22 | 2.20 | 2.43 | 2.21 |
| Current Assets | 1.01 | 0.98 | 0.76 | 0.82 | 0.71 | 0.65 | 0.63 | 0.59 | 0.80 | 0.55 |
| Cash & Cash Equivalents | 0.30 | 0.29 | 0.15 | 0.15 | 0.09 | 0.05 | 0.11 | 0.04 | 0.18 | 0.04 |
| Inventories | 0.39 | 0.26 | 0.23 | 0.24 | 0.24 | 0.27 | 0.24 | 0.26 | 0.27 | 0.22 |
| Trade Receivables | 0.29 | 0.29 | 0.27 | 0.28 | 0.28 | 0.27 | 0.22 | 0.22 | 0.30 | 0.26 |
| Non-current Assets | 1.88 | 1.89 | 1.94 | 1.89 | 1.91 | 1.57 | 1.59 | 1.61 | 1.63 | 1.66 |
| Property, Plant & Equipment | 1.64 | 1.64 | 1.67 | 1.70 | 1.73 | 1.23 | 1.26 | 1.29 | 1.32 | 1.36 |
| Intangible Assets | 0.10 | 0.10 | 0.10 | 0.04 | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.76 | 0.74 | 0.62 | 0.66 | 0.61 | 0.42 | 0.41 | 0.41 | 0.62 | 0.40 |
| Current Liabilities | 0.51 | 0.55 | 0.43 | 0.45 | 0.42 | 0.32 | 0.31 | 0.33 | 0.54 | 0.33 |
| Non-current Liabilities | 0.25 | 0.19 | 0.19 | 0.21 | 0.19 | 0.09 | 0.10 | 0.08 | 0.08 | 0.06 |
| Total Equity | 2.13 | 2.13 | 2.08 | 2.05 | 2.01 | 1.80 | 1.81 | 1.79 | 1.81 | 1.81 |
| Share Capital | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Retained Earnings | 1.57 | 1.58 | 1.53 | 1.53 | 1.50 | 1.50 | 1.50 | 1.49 | 1.51 | 1.51 |
| 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 | -106.3 | 137.8 | 25.5 | 128.1 | 79.9 | -30.7 | 70.7 | -117.4 | 208.9 | -29.1 |
| Cash from Investing Activities | 65.8 | -1.6 | -22.5 | -71.3 | -36.3 | -13.2 | -12.0 | -15.4 | -43.5 | -20.1 |
| Purchase of Property, Plant & Equipment | 29.8 | 8.2 | 34.5 | 10.3 | 20.2 | 12.2 | 15.0 | 15.0 | 9.4 | 19.3 |
| Cash from Financing Activities | 52.2 | 2.3 | 4.1 | -4.7 | -4.5 | -11.0 | 7.8 | -3.0 | -23.3 | 50.7 |
| Dividends Paid | 11.3 | 8.0 | 0.0 | 0.0 | 0.0 | 6.2 | 0.0 | 0.0 | 0.0 | 6.2 |
| Net Change in Cash | 11.8 | 138.5 | 7.1 | 52.1 | 39.1 | -54.9 | 66.5 | -135.8 | 142.1 | 1.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 3,347.8 | +19.6% | +14.6% | +12.2% | +6.8% |
| Operating income | 52.7 | — | — | -20.9% | -15.1% |
| Net income | 55.9 | — | — | -15.2% | -12.0% |
| EPS | ₩8,599 | — | — | -15.2% | -12.0% |
| Operating cash flow | 202.8 | +52.3% | — | -7.7% | -4.6% |
| Shareholders' equity | 2,081.5 | +15.1% | +3.8% | +1.9% | +7.2% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 3.6% | -0.3% | -0.5% | -7.7% | 9.0% | 11.4% |
| Operating margin | 1.6% | -2.1% | -2.5% | -9.7% | 7.1% | 9.0% |
| Net margin | 1.7% | -0.3% | -1.2% | -6.7% | 6.0% | 6.8% |
| Return on equity | 2.9% | -0.5% | -1.6% | -7.7% | 7.6% | 6.9% |
| Return on assets | 2.3% | -0.4% | -1.3% | -6.4% | 6.5% | 6.1% |
| Operating cash flow / revenue | 6.1% | 4.8% | 3.4% | -2.2% | 12.3% | 16.1% |
| Capex / revenue | 2.3% | 2.1% | 4.5% | 15.6% | 4.8% | 4.7% |
| Symbol | Last Price |
|---|---|
| 069260TKG Huchems | ₩16,320 -0.1% |
| 268280Miwon Specialty Chemical | ₩130,700 -1.3% |
| 001570Kumyang Co., Ltd. | ₩9,900 +0.0% |
| 014820Dongwon Systems Corporation | ₩21,700 -2.3% |
| 006380Capro Corporation | ₩3,660 +0.0% |
| 102710ENF Technology Co., Ltd. | ₩41,950 +2.2% |
| 048410Hyundai Bioscience Co., Ltd. | ₩6,210 +2.6% |
| 002350Nexen Tire Corporation | ₩6,080 +0.0% |
| 002840Miwon Commercial Co., Ltd. | ₩130,000 -1.1% |
| 121600Advanced Nano Products Co., Ltd. | ₩47,000 +0.1% |