| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.09 | 0.84 | 0.68 | 0.64 | 0.47 | 0.39 | 0.51 | 0.56 | 0.53 | 0.55 | 0.52 |
| Cost of Revenue | 0.81 | 0.68 | 0.56 | 0.48 | 0.38 | 0.34 | 0.49 | 0.50 | 0.49 | 0.50 | 0.46 |
| Gross Profit | 0.28 | 0.16 | 0.12 | 0.16 | 0.09 | 0.05 | 0.03 | 0.06 | 0.04 | 0.06 | 0.06 |
| Selling, General & Administrative | 0.08 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 |
| Operating Income | 0.20 | 0.10 | 0.06 | 0.12 | 0.05 | 0.01 | -0.02 | 0.01 | -0.01 | 0.01 | 0.02 |
| Finance Income | 0.04 | 0.04 | 0.03 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.05 | 0.05 | 0.04 | 0.04 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.20 | 0.09 | 0.05 | 0.11 | 0.04 | 0.00 | -0.07 | -0.00 | -0.01 | 0.01 | 0.02 |
| Income Tax Expense | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.02 | 0.01 | 0.00 | 0.01 | 0.01 |
| Net Income | 0.16 | 0.07 | 0.05 | 0.10 | -0.00 | -0.01 | -0.09 | -0.01 | -0.01 | 0.00 | 0.01 |
| Total Comprehensive Income | 0.16 | 0.07 | 0.05 | 0.09 | -0.00 | -0.02 | -0.10 | 0.01 | -0.02 | 0.00 | 0.01 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.29 | 0.79 | 0.63 | 0.55 | 0.45 | 0.39 | 0.42 | 0.51 | 0.48 | 0.55 | 0.51 |
| Current Assets | 0.86 | 0.52 | 0.38 | 0.37 | 0.31 | 0.22 | 0.22 | 0.27 | 0.27 | 0.34 | 0.24 |
| Cash & Cash Equivalents | 0.16 | 0.08 | 0.05 | 0.05 | 0.04 | 0.02 | 0.03 | 0.03 | 0.07 | 0.06 | 0.06 |
| Inventories | 0.30 | 0.19 | 0.18 | 0.17 | 0.11 | 0.09 | 0.08 | 0.09 | 0.07 | 0.07 | 0.06 |
| Trade Receivables | 0.21 | 0.23 | 0.15 | 0.14 | 0.11 | 0.09 | 0.09 | 0.13 | 0.09 | 0.12 | 0.09 |
| Non-current Assets | 0.43 | 0.27 | 0.24 | 0.17 | 0.14 | 0.17 | 0.19 | 0.24 | 0.21 | 0.21 | 0.26 |
| Property, Plant & Equipment | 0.31 | 0.20 | 0.19 | 0.13 | 0.11 | 0.13 | 0.14 | 0.19 | 0.16 | 0.15 | 0.21 |
| Intangible Assets | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 0.53 | 0.46 | 0.36 | 0.32 | 0.32 | 0.32 | 0.34 | 0.33 | 0.31 | 0.35 | 0.31 |
| Current Liabilities | 0.42 | 0.38 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.27 | 0.26 | 0.26 | 0.23 |
| Non-current Liabilities | 0.12 | 0.09 | 0.07 | 0.04 | 0.03 | 0.03 | 0.04 | 0.06 | 0.06 | 0.09 | 0.07 |
| Total Equity | 0.76 | 0.33 | 0.27 | 0.22 | 0.13 | 0.07 | 0.08 | 0.18 | 0.17 | 0.20 | 0.20 |
| Share Capital | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Retained Earnings | 0.33 | 0.17 | 0.11 | 0.08 | -0.01 | 0.00 | 0.02 | 0.12 | 0.13 | 0.15 | 0.15 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 168.8 | 84.9 | 52.5 | 29.8 | 4.0 | -22.2 | 15.5 | -26.6 | 6.7 | -0.1 | 48.8 |
| Cash from Investing Activities | -346.7 | -63.0 | -61.4 | -12.3 | -22.9 | 3.3 | -21.6 | -16.7 | 11.0 | -10.5 | -31.2 |
| Purchase of Property, Plant & Equipment | 153.5 | 59.9 | 65.2 | 39.7 | 16.0 | 11.4 | 22.1 | 25.8 | 39.1 | — | — |
| Cash from Financing Activities | 262.2 | 3.1 | 10.3 | -17.2 | 62.4 | 19.3 | 7.0 | 1.5 | -9.0 | 11.4 | -13.2 |
| Dividends Paid | 9.5 | 6.3 | 6.3 | — | — | 2.4 | 2.8 | 2.8 | 4.0 | 3.6 | 3.2 |
| Net Change in Cash | 84.3 | 25.0 | 1.3 | 1.3 | 21.2 | -3.9 | 1.6 | -40.0 | 5.0 | -1.5 | 4.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 379.9 | 340.3 | 298.0 | 296.1 | 241.4 | 252.5 | 226.1 | 206.4 | 204.7 | 199.6 |
| Cost of Revenue | 284.5 | 255.8 | 214.7 | 219.4 | 185.5 | 186.1 | 186.4 | 169.8 | 162.4 | 161.6 |
| Gross Profit | 95.3 | 84.4 | 83.2 | 76.7 | 55.9 | 66.4 | 39.7 | 36.6 | 42.3 | 38.0 |
| Selling, General & Administrative | 18.3 | 17.2 | 26.7 | 18.3 | 13.9 | 18.7 | 14.2 | 10.7 | 14.8 | 15.0 |
| Operating Income | 77.1 | 67.2 | 56.5 | 58.4 | 42.1 | 47.7 | 25.5 | 25.9 | 27.5 | 23.0 |
| Finance Income | 10.1 | 17.7 | 14.8 | 1.0 | 16.2 | 12.4 | 20.8 | 0.2 | 6.9 | 9.4 |
| Finance Costs | 9.6 | 19.5 | 14.7 | 0.1 | 18.5 | 14.0 | 21.4 | 5.6 | 8.0 | 11.1 |
| Pretax Income | 76.8 | 64.5 | 54.3 | 60.1 | 40.7 | 46.5 | 24.8 | 18.7 | 26.9 | 21.4 |
| Income Tax Expense | 17.0 | 14.0 | 10.7 | 12.9 | 9.3 | 8.2 | 4.9 | 4.2 | 4.8 | 3.8 |
| Net Income | 59.7 | 50.4 | 43.6 | 47.2 | 31.4 | 38.3 | 19.9 | 14.5 | 22.0 | 17.5 |
| Total Comprehensive Income | 62.7 | 57.8 | 40.7 | 49.6 | 28.0 | 38.4 | 16.1 | 11.9 | 22.7 | 16.4 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.47 | 1.35 | 1.29 | 1.17 | 1.08 | 0.81 | 0.79 | 0.66 | 0.66 | 0.65 |
| Current Assets | 0.97 | 0.90 | 0.86 | 0.77 | 0.73 | 0.50 | 0.52 | 0.41 | 0.41 | 0.40 |
| Cash & Cash Equivalents | 0.14 | 0.11 | 0.16 | 0.14 | 0.06 | 0.07 | 0.08 | 0.07 | 0.05 | 0.04 |
| Inventories | 0.37 | 0.33 | 0.30 | 0.23 | 0.22 | 0.19 | 0.19 | 0.16 | 0.16 | 0.16 |
| Trade Receivables | 0.34 | 0.32 | 0.21 | 0.23 | 0.22 | 0.21 | 0.23 | 0.17 | 0.19 | 0.19 |
| Non-current Assets | 0.50 | 0.45 | 0.43 | 0.40 | 0.35 | 0.30 | 0.27 | 0.25 | 0.25 | 0.25 |
| Property, Plant & Equipment | 0.36 | 0.33 | 0.31 | 0.28 | 0.23 | 0.21 | 0.20 | 0.21 | 0.21 | 0.20 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.61 | 0.55 | 0.53 | 0.45 | 0.41 | 0.45 | 0.46 | 0.35 | 0.36 | 0.37 |
| Current Liabilities | 0.45 | 0.44 | 0.42 | 0.36 | 0.33 | 0.36 | 0.38 | 0.29 | 0.30 | 0.31 |
| Non-current Liabilities | 0.16 | 0.12 | 0.12 | 0.09 | 0.08 | 0.09 | 0.09 | 0.06 | 0.06 | 0.07 |
| Total Equity | 0.86 | 0.80 | 0.76 | 0.72 | 0.67 | 0.36 | 0.33 | 0.31 | 0.30 | 0.28 |
| Share Capital | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Retained Earnings | 0.42 | 0.36 | 0.33 | 0.28 | 0.23 | 0.20 | 0.17 | 0.16 | 0.15 | 0.13 |
| 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 | 26.8 | -76.5 | 50.0 | 69.2 | 2.5 | 47.0 | -8.3 | 55.7 | 36.9 | 0.6 |
| Cash from Investing Activities | -5.5 | 15.2 | -48.6 | 0.9 | -249.5 | -49.5 | -30.4 | -10.5 | -10.5 | -11.6 |
| Purchase of Property, Plant & Equipment | 46.2 | 32.8 | 50.9 | 51.8 | 37.3 | 13.5 | 15.1 | 14.8 | 18.8 | 11.2 |
| Cash from Financing Activities | 13.8 | -1.1 | 23.8 | 7.3 | 236.3 | -5.2 | 39.5 | -18.7 | -22.3 | 4.5 |
| Dividends Paid | 16.9 | 0.0 | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 35.1 | -62.4 | 25.2 | 77.4 | -10.7 | -7.7 | 0.8 | 26.5 | 4.1 | -6.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,088.0 | +30.0% | +19.2% | +22.6% | +7.6% |
| Operating income | 204.7 | +100.9% | +20.6% | +74.1% | +26.1% |
| Net income | 160.5 | +116.8% | +16.1% | — | +37.9% |
| EPS | ₩2,186 | +116.8% | +16.1% | — | +37.9% |
| Operating cash flow | 168.8 | +98.8% | +78.3% | — | +13.2% |
| Shareholders' equity | 756.2 | +130.9% | +50.4% | +63.3% | +14.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 25.9% | 18.7% | 17.2% | 25.5% | 18.2% | 13.0% |
| Operating margin | 18.8% | 12.2% | 9.2% | 18.1% | 10.0% | 3.3% |
| Net margin | 14.7% | 8.8% | 7.1% | 15.9% | -0.8% | -3.4% |
| Return on equity | 29.6% | 24.9% | 19.5% | 58.9% | -3.8% | -19.1% |
| Return on assets | 15.4% | 10.5% | 8.1% | 20.6% | -0.9% | -3.4% |
| Operating cash flow / revenue | 15.5% | 10.1% | 7.8% | 4.6% | 0.8% | -5.6% |
| Capex / revenue | 14.1% | 7.2% | 9.7% | 6.2% | 3.4% | 2.9% |
| Symbol | Last Price |
|---|---|
| 042700Hanmi Semiconductor Co., Ltd. | ₩230,000 +9.3% |
| 036930Jusung Engineering Co., Ltd. | ₩178,300 +6.1% |
| 240810Wonik IPS Co., Ltd. | ₩114,800 +9.3% |
| 039030EO Technics Co., Ltd. | ₩443,000 +6.0% |
| 058470Leeno Industrial Inc. | ₩66,600 +3.6% |
| 403870HPSP Co., Ltd. | ₩50,800 +1.2% |
| 000990DB HiTek | ₩89,900 +2.0% |
| 440110FADU, Inc. | ₩67,300 +9.4% |
| 080220Jeju Semiconductor Corp. | ₩71,800 +4.4% |
| 067310Hana Micron, Inc. | ₩34,850 +0.4% |