| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.93 | 1.90 | 1.99 | 1.82 | 0.73 | 0.02 | 0.91 | 0.67 | 0.56 | 0.44 | 0.37 |
| Cost of Revenue | 0.64 | 0.65 | 0.64 | 0.54 | 0.21 | 0.01 | 0.29 | 0.23 | 0.19 | 0.18 | 0.16 |
| Gross Profit | 1.29 | 1.25 | 1.35 | 1.28 | 0.52 | 0.01 | 0.62 | 0.44 | 0.37 | 0.26 | 0.21 |
| Selling, General & Administrative | 0.86 | 0.83 | 0.83 | 0.79 | 0.31 | 0.01 | 0.47 | 0.35 | 0.27 | 0.21 | 0.19 |
| Operating Income | 0.43 | 0.42 | 0.51 | 0.49 | 0.21 | -0.00 | 0.15 | 0.09 | 0.10 | 0.05 | 0.02 |
| Finance Income | 0.05 | 0.05 | 0.03 | 0.03 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.05 | 0.03 | 0.03 | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.51 | 0.45 | 0.52 | 0.58 | 0.22 | -0.00 | 0.15 | 0.14 | 0.10 | 0.04 | 0.02 |
| Income Tax Expense | 0.14 | 0.12 | 0.13 | 0.16 | 0.07 | -0.00 | 0.04 | 0.03 | 0.02 | 0.01 | 0.00 |
| Net Income | 0.37 | 0.32 | 0.39 | 0.42 | 2.00 | 0.09 | 0.11 | 0.11 | 0.07 | 0.03 | 0.01 |
| Total Comprehensive Income | 0.36 | 0.34 | 0.40 | 0.41 | 2.02 | 0.08 | 0.11 | 0.11 | 0.07 | 0.03 | 0.01 |
| Interest Income | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | — | — |
| Interest Expense | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.34 | 4.03 | 3.84 | 3.60 | 3.17 | 0.82 | 0.68 | 0.50 | 0.40 | 0.31 | 0.33 |
| Current Assets | 1.03 | 0.68 | 0.84 | 0.71 | 0.49 | 0.52 | 0.40 | 0.29 | 0.25 | 0.16 | 0.16 |
| Cash & Cash Equivalents | 0.40 | 0.16 | 0.28 | 0.15 | 0.07 | 0.08 | 0.04 | 0.02 | 0.03 | 0.01 | 0.00 |
| Inventories | 0.40 | 0.33 | 0.34 | 0.30 | 0.24 | 0.16 | 0.18 | 0.16 | 0.10 | 0.09 | 0.11 |
| Trade Receivables | 0.15 | 0.13 | 0.12 | 0.13 | 0.10 | 0.07 | 0.09 | 0.09 | 0.09 | 0.06 | 0.05 |
| Non-current Assets | 3.32 | 3.36 | 3.00 | 2.89 | 2.68 | 0.30 | 0.28 | 0.20 | 0.15 | 0.14 | 0.17 |
| Property, Plant & Equipment | 0.57 | 0.65 | 0.29 | 0.23 | 0.23 | 0.17 | 0.16 | 0.14 | 0.08 | 0.08 | 0.08 |
| Intangible Assets | — | — | — | — | — | — | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.70 | 0.66 | 0.65 | 0.71 | 0.67 | 0.27 | 0.20 | 0.10 | 0.10 | 0.08 | 0.13 |
| Current Liabilities | 0.57 | 0.52 | 0.49 | 0.58 | 0.57 | 0.24 | 0.16 | 0.10 | 0.10 | 0.06 | 0.11 |
| Non-current Liabilities | 0.13 | 0.15 | 0.15 | 0.12 | 0.09 | 0.02 | 0.04 | 0.00 | 0.00 | 0.01 | 0.03 |
| Total Equity | 3.64 | 3.37 | 3.20 | 2.89 | 2.50 | 0.55 | 0.48 | 0.39 | 0.30 | 0.23 | 0.20 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 2.89 | 2.78 | 2.69 | 2.58 | 2.46 | 0.55 | 0.48 | 0.38 | 0.29 | 0.22 | 0.19 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 361.6 | 402.2 | 467.9 | 332.6 | 279.9 | 154.6 | 161.6 | 27.3 | 66.6 | 55.8 | 15.7 |
| Cash from Investing Activities | -20.1 | -421.1 | -50.7 | -165.4 | 90.8 | -139.5 | -109.4 | -33.0 | -38.8 | 16.7 | -4.6 |
| Purchase of Property, Plant & Equipment | 24.0 | 435.3 | 24.7 | 19.3 | 11.0 | 19.9 | — | — | — | — | — |
| Cash from Financing Activities | -101.8 | -98.3 | -288.9 | -89.9 | -244.6 | 16.6 | -24.5 | -12.0 | -5.4 | -62.6 | -11.2 |
| Dividends Paid | 59.3 | 60.9 | 56.0 | 35.9 | 15.3 | 15.3 | 10.0 | 10.0 | 5.4 | 3.1 | 2.3 |
| Net Change in Cash | 239.8 | -117.3 | 128.3 | 77.3 | 126.2 | 31.7 | 27.6 | -17.9 | 22.3 | 9.9 | -0.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 399.8 | 560.9 | 575.2 | 474.2 | 378.7 | 505.7 | 547.3 | 451.2 | 391.6 | 508.2 |
| Cost of Revenue | 118.3 | 193.1 | 181.0 | 165.3 | 119.9 | 175.7 | 187.9 | 166.6 | 120.6 | 172.4 |
| Gross Profit | 281.5 | 367.8 | 394.2 | 308.9 | 258.9 | 330.1 | 359.4 | 284.6 | 271.1 | 335.8 |
| Selling, General & Administrative | 204.3 | 222.1 | 269.8 | 189.1 | 184.4 | 214.5 | 248.0 | 185.8 | 189.9 | 210.8 |
| Operating Income | 77.2 | 145.7 | 124.3 | 119.8 | 74.5 | 115.6 | 111.4 | 98.8 | 81.2 | 125.0 |
| Finance Income | 13.3 | 21.8 | 16.4 | 5.5 | 12.8 | 11.4 | 21.6 | 4.2 | 11.9 | 9.0 |
| Finance Costs | 5.1 | 7.5 | 19.2 | 4.7 | 6.0 | 19.3 | 13.4 | 9.6 | 2.4 | 7.8 |
| Pretax Income | 76.9 | 235.4 | 200.7 | 129.1 | 73.6 | 104.8 | 131.1 | 101.5 | 89.2 | 124.4 |
| Income Tax Expense | 17.2 | 69.5 | 58.9 | 30.8 | 21.4 | 29.2 | 36.6 | 30.2 | 24.7 | 32.7 |
| Net Income | 59.7 | 165.8 | 141.9 | 98.3 | 52.1 | 75.6 | 94.6 | 71.3 | 64.5 | 91.6 |
| Total Comprehensive Income | 63.8 | 172.6 | 145.0 | 103.7 | 42.2 | 73.6 | 108.3 | 63.4 | 68.6 | 96.7 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.29 | 4.50 | 4.34 | 4.20 | 3.88 | 4.00 | 4.03 | 3.90 | 3.73 | 3.87 |
| Current Assets | 1.03 | 1.29 | 1.03 | 0.93 | 0.60 | 0.66 | 0.68 | 0.83 | 0.68 | 0.88 |
| Cash & Cash Equivalents | 0.59 | 0.68 | 0.40 | 0.27 | 0.19 | 0.21 | 0.16 | 0.22 | 0.27 | 0.38 |
| Inventories | 0.34 | 0.39 | 0.40 | 0.41 | 0.29 | 0.31 | 0.33 | 0.36 | 0.29 | 0.33 |
| Trade Receivables | 0.05 | 0.15 | 0.15 | 0.15 | 0.06 | 0.08 | 0.13 | 0.13 | 0.07 | 0.08 |
| Non-current Assets | 3.26 | 3.21 | 3.32 | 3.28 | 3.28 | 3.33 | 3.36 | 3.08 | 3.04 | 2.99 |
| Property, Plant & Equipment | 0.51 | 0.51 | 0.57 | 0.57 | 0.58 | 0.65 | 0.65 | 0.39 | 0.34 | 0.29 |
| Intangible Assets | — | — | — | — | — | — | 1.78 | — | — | — |
| Total Liabilities | 0.49 | 0.77 | 0.70 | 0.67 | 0.46 | 0.61 | 0.66 | 0.62 | 0.48 | 0.67 |
| Current Liabilities | 0.38 | 0.66 | 0.57 | 0.56 | 0.32 | 0.47 | 0.52 | 0.47 | 0.33 | 0.52 |
| Non-current Liabilities | 0.12 | 0.11 | 0.13 | 0.11 | 0.14 | 0.14 | 0.15 | 0.14 | 0.15 | 0.15 |
| Total Equity | 3.79 | 3.73 | 3.64 | 3.53 | 3.43 | 3.38 | 3.37 | 3.29 | 3.24 | 3.21 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 2.95 | 2.94 | 2.89 | 2.85 | 2.81 | 2.79 | 2.78 | 2.75 | 2.73 | 2.71 |
| 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 | 229.6 | 127.6 | 141.8 | 2.5 | 90.5 | 126.8 | 150.9 | 4.5 | 92.5 | 154.2 |
| Cash from Investing Activities | -61.0 | 164.3 | 11.0 | -32.6 | -2.9 | 4.4 | -237.7 | -102.0 | -28.2 | -53.2 |
| Purchase of Property, Plant & Equipment | 3.8 | 2.3 | 6.2 | 5.2 | 7.8 | 4.8 | 270.4 | 48.0 | 56.3 | 60.5 |
| Cash from Financing Activities | -267.6 | -8.1 | -21.8 | 113.4 | -112.0 | -81.4 | 19.4 | 54.1 | -178.6 | 6.8 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.1 | 0.0 | 60.8 | 0.0 |
| Net Change in Cash | -98.9 | 283.8 | 131.0 | 83.3 | -24.4 | 49.9 | -67.4 | -43.3 | -114.3 | 107.8 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,933.8 | +1.9% | +2.1% | +147.9% | +18.0% |
| Operating income | 434.2 | +4.3% | -3.7% | — | +36.9% |
| Net income | 367.9 | +14.3% | -4.1% | +33.9% | +40.3% |
| EPS | ₩9,406 | +14.3% | -4.1% | +33.9% | +40.3% |
| Operating cash flow | 361.6 | -10.1% | +2.8% | +18.5% | +36.9% |
| Shareholders' equity | 3,642.9 | +8.1% | +8.0% | +45.9% | +33.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 66.8% | 65.9% | 67.9% | 70.4% | 71.1% | 47.3% |
| Operating margin | 22.5% | 21.9% | 25.9% | 26.8% | 28.8% | -21.2% |
| Net margin | 19.0% | 17.0% | 19.8% | 23.0% | 275.2% | 413.3% |
| Return on equity | 10.5% | 9.8% | 12.9% | 15.5% | 131.0% | 16.5% |
| Return on assets | 8.8% | 8.2% | 10.6% | 12.3% | 100.3% | 11.4% |
| Operating cash flow / revenue | 18.7% | 21.2% | 23.6% | 18.3% | 38.5% | 748.7% |
| Capex / revenue | 1.2% | 22.9% | 1.2% | 1.1% | 1.5% | 96.4% |
| Symbol | Last Price |
|---|---|
| 036530SNT Holdings | ₩45,150 -1.2% |
| 094800Miraeasset Maps Realty Investment Company | ₩7,190 +1.0% |
| 383800LX Holdings Corp. | ₩8,190 +0.9% |
| 000640Dong-A Socio Holdings | ₩92,600 -1.5% |
| 005810Poongsan Holdings | ₩37,100 -0.5% |
| 000070Samyang Holdings Corporation | ₩60,500 -0.8% |
| 005250GC Corp. | ₩9,900 +0.5% |
| 034310NICE Holdings Co., Ltd. | ₩12,620 +1.6% |
| 008060Daeduck Co., Ltd. | ₩14,520 -1.7% |
| 072710Nongshim Holdings | ₩94,200 -0.3% |