| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.38 | 1.27 | 1.28 | 1.66 | 1.37 | 0.00 | 1.07 | 0.59 | 0.51 | 0.49 |
| Cost of Revenue | 1.25 | 1.15 | 1.14 | 1.34 | 1.21 | — | 0.98 | 0.54 | 0.46 | 0.44 |
| Gross Profit | 0.14 | 0.12 | 0.14 | 0.32 | 0.16 | 0.00 | 0.09 | 0.06 | 0.05 | 0.05 |
| Selling, General & Administrative | 0.13 | 0.11 | 0.11 | 0.13 | 0.10 | 0.01 | 0.05 | 0.02 | 0.02 | 0.02 |
| Operating Income | 0.01 | 0.01 | 0.03 | 0.20 | 0.07 | -0.00 | 0.05 | 0.03 | 0.03 | 0.03 |
| Finance Income | 0.04 | 0.06 | 0.05 | 0.07 | 0.04 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Finance Costs | -0.03 | -0.02 | -0.03 | -0.05 | -0.01 | -0.00 | 0.00 | 0.00 | 0.00 | — |
| Pretax Income | 0.02 | 0.05 | 0.05 | 0.19 | 0.07 | 0.09 | 0.08 | 0.28 | 0.05 | 0.04 |
| Income Tax Expense | 0.01 | 0.01 | 0.02 | 0.05 | 0.02 | -0.00 | 0.02 | 0.01 | 0.01 | 0.02 |
| Net Income | 0.01 | 0.04 | 0.04 | 0.13 | 0.05 | 0.15 | 0.06 | 0.26 | 0.04 | 0.02 |
| Total Comprehensive Income | -0.00 | 0.05 | 0.04 | 0.14 | 0.06 | 0.13 | 0.06 | 0.23 | 0.07 | 0.02 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.84 | 1.82 | 1.84 | 1.90 | 1.72 | 1.64 | 1.20 | 1.14 | 0.61 | 0.56 |
| Current Assets | 0.92 | 0.76 | 0.75 | 0.80 | 0.73 | 0.61 | 0.52 | 0.53 | 0.31 | 0.27 |
| Cash & Cash Equivalents | 0.09 | 0.07 | 0.14 | 0.22 | 0.15 | 0.07 | 0.05 | 0.03 | 0.03 | 0.02 |
| Inventories | 0.23 | 0.19 | 0.16 | 0.19 | 0.19 | 0.15 | 0.10 | 0.10 | 0.05 | 0.05 |
| Trade Receivables | 0.23 | 0.17 | 0.16 | 0.22 | 0.21 | 0.18 | 0.16 | 0.18 | 0.06 | 0.07 |
| Non-current Assets | 0.92 | 1.06 | 1.09 | 1.10 | 1.00 | 1.03 | 0.68 | 0.61 | 0.30 | 0.29 |
| Property, Plant & Equipment | 0.71 | 0.79 | 0.86 | 0.92 | 0.85 | 0.85 | 0.46 | 0.49 | 0.19 | 0.17 |
| Intangible Assets | 0.02 | 0.02 | 0.02 | 0.03 | 0.06 | 0.09 | 0.01 | 0.01 | 0.00 | 0.00 |
| Total Liabilities | 0.39 | 0.30 | 0.34 | 0.42 | 0.35 | 0.29 | 0.16 | 0.15 | 0.09 | 0.09 |
| Current Liabilities | 0.32 | 0.22 | 0.23 | 0.32 | 0.24 | 0.24 | 0.15 | 0.14 | 0.08 | 0.09 |
| Non-current Liabilities | 0.06 | 0.08 | 0.11 | 0.10 | 0.11 | 0.05 | 0.02 | 0.01 | 0.00 | 0.00 |
| Total Equity | 1.45 | 1.52 | 1.50 | 1.48 | 1.37 | 1.35 | 1.04 | 0.98 | 0.52 | 0.47 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.02 | 0.02 |
| Retained Earnings | 0.18 | 0.15 | 0.09 | 0.07 | 0.06 | 0.15 | 0.06 | 0.26 | 0.04 | 0.02 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 88.8 | 148.5 | 253.2 | — | — | — | 179.3 | 37.8 | 68.9 | 46.1 |
| Cash from Investing Activities | -51.3 | -189.1 | -284.3 | — | — | — | -149.0 | -15.9 | -57.6 | -49.3 |
| Purchase of Property, Plant & Equipment | 87.3 | 88.2 | 125.6 | 240.8 | 192.6 | 35.9 | 90.8 | 40.3 | 55.9 | 24.7 |
| Cash from Financing Activities | -16.8 | -35.8 | -44.5 | — | — | — | -16.1 | -15.3 | -6.2 | -12.5 |
| Dividends Paid | 41.0 | 29.4 | 33.0 | 25.9 | 25.9 | 20.9 | 20.9 | 12.5 | 12.5 | 12.5 |
| Net Change in Cash | 20.7 | -76.4 | -75.6 | 66.1 | 82.8 | 47.5 | 14.3 | 6.6 | 5.2 | -15.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 481.5 | 442.6 | 393.1 | 367.3 | 323.8 | 300.8 | 291.7 | 318.7 | 331.2 | 325.6 |
| Cost of Revenue | 360.1 | 349.8 | 332.2 | 316.8 | 307.4 | 289.1 | 272.9 | 287.5 | 290.6 | 294.7 |
| Gross Profit | 121.4 | 92.8 | 60.9 | 50.5 | 16.4 | 11.7 | 18.8 | 31.2 | 40.6 | 30.9 |
| Selling, General & Administrative | 54.0 | 39.6 | 33.2 | 29.5 | 36.2 | 29.3 | 28.8 | 26.9 | 29.3 | 28.2 |
| Operating Income | 67.4 | 53.3 | 27.7 | 21.0 | -19.8 | -17.6 | -10.0 | 4.3 | 11.3 | 2.8 |
| Finance Income | 14.3 | 23.8 | 15.6 | 9.9 | 8.6 | 10.3 | 23.0 | 7.1 | 13.0 | 15.1 |
| Finance Costs | -4.5 | -8.6 | -7.7 | -0.8 | -14.2 | -7.6 | -38.9 | 10.0 | 2.9 | -4.4 |
| Pretax Income | 76.3 | 66.9 | 11.8 | 29.1 | -12.2 | -13.1 | 12.9 | 3.7 | 22.7 | 14.3 |
| Income Tax Expense | 18.1 | 16.0 | 8.4 | 6.6 | -3.7 | -1.9 | 19.2 | -1.4 | 3.2 | 4.0 |
| Net Income | 58.3 | 50.9 | 3.4 | 22.4 | -8.5 | -11.2 | 10.8 | 2.3 | 19.5 | 10.3 |
| Total Comprehensive Income | 60.4 | 56.7 | 2.7 | 25.7 | -20.2 | -11.6 | 17.1 | 0.4 | 20.8 | 13.3 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.07 | 1.83 | 1.84 | 1.79 | 1.74 | 1.82 | 1.82 | 1.80 | 1.82 | 1.85 |
| Current Assets | 1.04 | 0.90 | 0.92 | 0.82 | 0.77 | 0.83 | 0.76 | 0.73 | 0.71 | 0.74 |
| Cash & Cash Equivalents | 0.12 | 0.14 | 0.09 | 0.07 | 0.06 | 0.14 | 0.07 | 0.08 | 0.07 | 0.13 |
| Inventories | 0.30 | 0.25 | 0.23 | 0.19 | 0.17 | 0.17 | 0.19 | 0.16 | 0.16 | 0.14 |
| Trade Receivables | 0.29 | 0.25 | 0.23 | 0.21 | 0.19 | 0.18 | 0.17 | 0.16 | 0.18 | 0.17 |
| Non-current Assets | 1.03 | 0.93 | 0.92 | 0.97 | 0.97 | 0.99 | 1.06 | 1.07 | 1.11 | 1.11 |
| Property, Plant & Equipment | 0.80 | 0.73 | 0.71 | 0.75 | 0.75 | 0.76 | 0.79 | 0.80 | 0.82 | 0.85 |
| Intangible Assets | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 0.50 | 0.39 | 0.39 | 0.34 | 0.31 | 0.35 | 0.30 | 0.30 | 0.32 | 0.37 |
| Current Liabilities | 0.39 | 0.33 | 0.32 | 0.28 | 0.24 | 0.28 | 0.22 | 0.21 | 0.23 | 0.26 |
| Non-current Liabilities | 0.11 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 | 0.09 | 0.09 | 0.10 |
| Total Equity | 1.56 | 1.44 | 1.45 | 1.45 | 1.44 | 1.47 | 1.52 | 1.50 | 1.50 | 1.48 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.15 | 0.13 | 0.18 | 0.12 | 0.11 | 0.12 | 0.15 | 0.09 | 0.09 | 0.08 |
| 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 | 120.8 | 53.2 | 16.6 | 43.9 | 12.0 | 16.3 | 18.2 | 37.8 | 30.8 | 61.6 |
| Cash from Investing Activities | -172.9 | 57.8 | -16.6 | -28.0 | -30.7 | 24.0 | -33.8 | -18.4 | -65.7 | -71.2 |
| Purchase of Property, Plant & Equipment | 82.5 | 37.8 | 20.6 | 24.1 | 30.4 | 12.3 | 20.6 | 18.6 | 24.2 | 24.8 |
| Cash from Financing Activities | 32.2 | -63.9 | 16.1 | -9.5 | -51.2 | 27.8 | -0.4 | -2.2 | -31.0 | -2.2 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -19.9 | 47.0 | 16.1 | 6.4 | -69.9 | 68.0 | -15.9 | 17.2 | -65.9 | -11.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,385.0 | +9.3% | -5.9% | +233.4% | — |
| Operating income | 11.3 | +34.4% | -61.4% | — | — |
| Net income | 6.2 | -85.5% | -64.0% | -46.9% | — |
| EPS | ₩199 | -85.5% | -64.0% | -46.9% | — |
| Operating cash flow | 88.8 | -40.2% | — | — | — |
| Shareholders' equity | 1,449.6 | -4.5% | -0.8% | +1.5% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 10.1% | 9.6% | 11.3% | 19.5% | 11.9% | 100.0% |
| Operating margin | 0.8% | 0.7% | 2.4% | 11.8% | 4.9% | -121.2% |
| Net margin | 0.4% | 3.4% | 2.8% | 8.0% | 4.0% | 4,378.8% |
| Return on equity | 0.4% | 2.9% | 2.4% | 9.3% | 4.0% | 12.3% |
| Return on assets | 0.3% | 2.4% | 1.9% | 7.4% | 3.3% | 10.4% |
| Operating cash flow / revenue | 6.4% | 11.7% | 19.8% | — | — | — |
| Capex / revenue | 6.3% | 7.0% | 9.8% | 14.5% | 14.0% | 1,066.7% |
| 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% |
| 007700F & F Holdings | ₩14,190 -0.1% |
| 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% |
| 072710Nongshim Holdings | ₩94,200 -0.3% |