| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.68 | 3.43 | 3.27 | 3.16 | 0.93 | 0.80 | 0.93 | 0.91 | 0.88 | 0.96 | 0.91 |
| Cost of Revenue | 2.71 | 2.54 | 2.44 | 2.42 | 0.78 | 0.68 | 0.79 | 0.78 | 0.75 | 0.79 | 0.76 |
| Gross Profit | 0.97 | 0.90 | 0.83 | 0.73 | 0.15 | 0.12 | 0.14 | 0.13 | 0.13 | 0.17 | 0.15 |
| Selling, General & Administrative | 0.44 | 0.37 | 0.34 | 0.31 | 0.06 | 0.05 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 |
| Operating Income | 0.53 | 0.52 | 0.49 | 0.42 | 0.09 | 0.07 | 0.08 | 0.07 | 0.06 | 0.09 | 0.08 |
| Finance Income | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
| Finance Costs | 0.10 | 0.12 | 0.14 | 0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.44 | 0.42 | 0.39 | 0.25 | 0.09 | 0.06 | 0.09 | 0.08 | 0.05 | 0.11 | 0.09 |
| Income Tax Expense | 0.12 | 0.10 | 0.11 | 0.07 | 0.02 | 0.02 | 0.02 | -0.02 | 0.02 | 0.03 | 0.02 |
| Net Income | 0.32 | 0.32 | 0.28 | 0.18 | 0.09 | 0.05 | 0.07 | 0.06 | 0.05 | 0.08 | 0.07 |
| Total Comprehensive Income | 0.37 | 0.39 | 0.30 | 0.18 | 0.10 | 0.05 | 0.07 | 0.06 | 0.05 | 0.07 | 0.08 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 5.28 | 5.01 | 4.57 | 4.59 | 1.48 | 0.96 | 0.91 | 0.87 | 0.78 | 1.12 | 1.06 |
| Current Assets | 2.09 | 1.96 | 1.74 | 1.78 | 1.08 | 0.48 | 0.43 | 0.45 | 0.39 | 0.47 | 0.47 |
| Cash & Cash Equivalents | 0.39 | 0.36 | 0.44 | 0.51 | 0.57 | 0.17 | 0.12 | 0.15 | 0.09 | 0.12 | 0.08 |
| Inventories | 0.81 | 0.73 | 0.63 | 0.66 | 0.18 | 0.13 | 0.14 | 0.13 | 0.12 | 0.13 | 0.13 |
| Trade Receivables | 0.61 | 0.58 | 0.41 | 0.39 | 0.16 | 0.15 | 0.14 | 0.13 | 0.15 | 0.18 | 0.19 |
| Non-current Assets | 3.19 | 3.04 | 2.83 | 2.82 | 0.41 | 0.49 | 0.48 | 0.42 | 0.39 | 0.64 | 0.60 |
| Property, Plant & Equipment | 1.02 | 0.91 | 0.75 | 0.71 | 0.29 | 0.30 | 0.32 | 0.29 | 0.28 | 0.34 | 0.34 |
| Intangible Assets | — | — | — | — | — | — | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
| Total Liabilities | 2.83 | 2.84 | 3.17 | 3.46 | 0.77 | 0.31 | 0.29 | 0.31 | 0.27 | 0.33 | 0.34 |
| Current Liabilities | 2.54 | 1.33 | 1.40 | 1.36 | 0.56 | 0.29 | 0.27 | 0.28 | 0.25 | 0.30 | 0.31 |
| Non-current Liabilities | 0.28 | 1.50 | 1.77 | 2.10 | 0.21 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 |
| Total Equity | 2.45 | 2.17 | 1.39 | 1.13 | 0.71 | 0.65 | 0.63 | 0.56 | 0.51 | 0.79 | 0.73 |
| Share Capital | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
| Retained Earnings | 2.08 | 1.84 | 1.40 | 1.15 | 0.98 | 0.92 | 0.89 | 0.83 | 0.78 | 0.74 | 0.67 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.26 | 0.20 | 0.36 | 0.15 | 0.04 | 0.11 | 0.09 | 0.07 | 0.08 | 0.14 | 0.11 |
| Cash from Investing Activities | -0.18 | -0.05 | -0.09 | -1.75 | -0.07 | -0.05 | -0.09 | -0.05 | -0.05 | -0.07 | -0.12 |
| Purchase of Property, Plant & Equipment | 0.17 | 0.13 | 0.09 | 0.06 | 0.04 | 0.02 | 0.06 | 0.05 | 0.04 | 0.05 | 0.04 |
| Cash from Financing Activities | -0.06 | -0.26 | -0.33 | 1.54 | 0.45 | -0.01 | -0.03 | 0.04 | -0.05 | -0.02 | -0.01 |
| Dividends Paid | 0.07 | 0.05 | 0.03 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Net Change in Cash | 0.02 | -0.12 | -0.07 | -0.05 | 0.42 | 0.04 | -0.03 | 0.06 | -0.02 | 0.04 | -0.01 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.25 | 1.02 | 0.97 | 0.92 | 0.91 | 0.88 | 0.92 | 0.85 | 0.89 | 0.78 |
| Cost of Revenue | 0.87 | 0.72 | 0.70 | 0.70 | 0.68 | 0.64 | 0.68 | 0.63 | 0.64 | 0.58 |
| Gross Profit | 0.38 | 0.30 | 0.27 | 0.22 | 0.23 | 0.24 | 0.24 | 0.22 | 0.24 | 0.20 |
| Selling, General & Administrative | 0.17 | 0.16 | 0.12 | 0.10 | 0.11 | 0.10 | 0.11 | 0.09 | 0.09 | 0.08 |
| Operating Income | 0.21 | 0.14 | 0.15 | 0.12 | 0.12 | 0.14 | 0.12 | 0.13 | 0.15 | 0.12 |
| Finance Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Finance Costs | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Pretax Income | 0.21 | 0.14 | 0.14 | 0.12 | 0.07 | 0.12 | 0.10 | 0.08 | 0.14 | 0.10 |
| Income Tax Expense | 0.05 | 0.04 | 0.03 | 0.04 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 |
| Net Income | 0.16 | 0.10 | 0.11 | 0.08 | 0.05 | 0.09 | 0.07 | 0.06 | 0.11 | 0.08 |
| Total Comprehensive Income | 0.28 | 0.17 | 0.14 | 0.11 | 0.02 | 0.10 | 0.12 | 0.04 | 0.13 | 0.10 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 6.36 | 6.47 | 5.28 | 5.12 | 4.93 | 4.96 | 5.01 | 4.85 | 4.64 | 4.55 |
| Current Assets | 2.78 | 2.96 | 2.09 | 2.00 | 1.84 | 1.87 | 1.96 | 1.86 | 1.79 | 1.72 |
| Cash & Cash Equivalents | 0.46 | 0.32 | 0.39 | 0.23 | 0.18 | 0.20 | 0.36 | 0.31 | 0.29 | 0.37 |
| Inventories | 1.13 | 1.37 | 0.81 | 0.83 | 0.79 | 0.78 | 0.73 | 0.71 | 0.68 | 0.66 |
| Trade Receivables | 0.79 | 0.78 | 0.61 | 0.65 | 0.60 | 0.60 | 0.58 | 0.54 | 0.52 | 0.43 |
| Non-current Assets | 3.58 | 3.51 | 3.19 | 3.12 | 3.09 | 3.09 | 3.04 | 2.99 | 2.85 | 2.83 |
| Property, Plant & Equipment | 1.26 | 1.22 | 1.02 | 0.98 | 0.95 | 0.96 | 0.91 | 0.83 | 0.77 | 0.76 |
| Total Liabilities | 3.50 | 3.89 | 2.83 | 2.79 | 2.69 | 2.74 | 2.84 | 2.79 | 2.82 | 3.09 |
| Current Liabilities | 1.76 | 3.30 | 2.54 | 2.57 | 1.55 | 1.41 | 1.33 | 1.34 | 2.44 | 2.91 |
| Non-current Liabilities | 1.73 | 0.58 | 0.28 | 0.22 | 1.14 | 1.33 | 1.50 | 1.45 | 0.38 | 0.18 |
| Total Equity | 2.86 | 2.58 | 2.45 | 2.33 | 2.25 | 2.22 | 2.17 | 2.06 | 1.82 | 1.47 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
| Retained Earnings | 2.39 | 2.16 | 2.08 | 1.97 | 1.93 | 1.87 | 1.84 | 1.59 | 1.55 | 1.45 |
| 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 | 195.0 | 161.9 | 146.3 | 83.2 | -35.7 | 65.4 | 65.2 | 17.4 | 61.5 | 53.0 |
| Cash from Investing Activities | -44.8 | -152.1 | -35.0 | -52.3 | -29.2 | -65.1 | -49.4 | 30.7 | -20.2 | -9.8 |
| Purchase of Property, Plant & Equipment | 47.6 | 38.0 | 47.1 | 43.6 | 12.4 | 64.5 | 72.2 | 21.1 | 19.1 | 14.8 |
| Cash from Financing Activities | -21.9 | -96.3 | 52.1 | 10.3 | 43.7 | -164.6 | 2.9 | -27.3 | -121.8 | -118.8 |
| Dividends Paid | 25.9 | 17.1 | 0.0 | 25.9 | 31.1 | 17.9 | 0.0 | 25.3 | — | — |
| Net Change in Cash | 128.3 | -86.5 | 163.5 | 41.2 | -21.2 | -164.3 | 18.7 | 20.7 | -80.5 | -75.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 3,675.7 | +7.0% | +5.2% | +35.6% | +15.0% |
| Operating income | 527.9 | +1.0% | +7.8% | +50.0% | +20.0% |
| Net income | 325.0 | +2.1% | +20.7% | +46.3% | +15.8% |
| EPS | ₩5,554 | +2.1% | +20.7% | +46.3% | +15.8% |
| Operating cash flow | 259.3 | +31.5% | +19.2% | +19.7% | +8.5% |
| Shareholders' equity | 2,449.7 | +12.8% | +29.4% | +30.2% | +12.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 26.3% | 26.1% | 25.3% | 23.2% | 16.1% | 15.4% |
| Operating margin | 14.4% | 15.2% | 15.0% | 13.4% | 9.6% | 8.7% |
| Net margin | 8.8% | 9.3% | 8.7% | 5.9% | 9.1% | 6.0% |
| Return on equity | 14.1% | 17.9% | 22.4% | 20.0% | 12.4% | 7.6% |
| Return on assets | 6.3% | 6.6% | 6.2% | 6.1% | 7.0% | 5.2% |
| Operating cash flow / revenue | 7.1% | 5.7% | 10.9% | 4.8% | 4.4% | 13.1% |
| Capex / revenue | 4.6% | 3.7% | 2.8% | 1.8% | 3.8% | 2.5% |
| Symbol | Last Price |
|---|---|
| 373220LG ENERGY SOLUTION, LTD. | ₩358,500 -1.9% |
| 006400SAMSUNG SDI CO.,LTD | ₩548,000 +1.7% |
| 003670POSCO Future M Co., Ltd. | ₩183,600 -0.1% |
| 086520Ecopro Co., Ltd. | ₩82,400 +0.9% |
| 247540Ecopro BM Co., Ltd. | ₩106,000 -0.5% |
| 066970L&F Co., Ltd. | ₩121,300 +0.3% |
| 450080Ecopro Materials | ₩35,850 +1.8% |
| 004490Sebang Global Battery | ₩64,400 -3.2% |