| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 11.31 | 10.29 | 8.89 | 9.42 | 9.68 | 7.75 | 8.04 | 8.00 | 6.69 | 6.03 | 6.18 |
| Cost of Revenue | 9.04 | 8.33 | 7.17 | 7.16 | 7.13 | 5.78 | 5.99 | 5.51 | 5.27 | 5.01 | 4.86 |
| Gross Profit | 2.28 | 1.96 | 1.72 | 2.26 | 2.55 | 1.97 | 2.05 | 2.49 | 1.42 | 1.03 | 1.31 |
| Selling, General & Administrative | 1.36 | 1.22 | 1.06 | 1.08 | 1.06 | 1.06 | 1.32 | 1.34 | 1.09 | 1.00 | 1.01 |
| Operating Income | 0.91 | 0.74 | 0.66 | 1.18 | 1.49 | 0.91 | 0.73 | 1.15 | 0.33 | 0.02 | 0.30 |
| Finance Income | 0.07 | 0.07 | 0.05 | 0.03 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 |
| Finance Costs | 0.08 | 0.07 | 0.07 | 0.05 | 0.04 | 0.04 | 0.08 | 0.08 | 0.05 | — | — |
| Pretax Income | 0.90 | 0.80 | 0.56 | 1.19 | 1.49 | 0.87 | 0.69 | 1.09 | 0.28 | 0.03 | 0.37 |
| Income Tax Expense | 0.16 | 0.13 | 0.09 | 0.16 | 0.41 | 0.18 | -0.07 | -0.28 | -0.08 | 0.01 | 0.04 |
| Net Income | 0.73 | 0.70 | 0.45 | 0.99 | 0.92 | 0.62 | 0.53 | 0.69 | 0.18 | 0.02 | 0.02 |
| Total Comprehensive Income | 0.92 | 1.07 | 0.50 | 0.98 | 1.08 | 0.59 | 0.56 | 0.66 | 0.04 | 0.06 | -0.12 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 14.60 | 12.79 | 11.66 | 11.00 | 9.94 | 9.23 | 8.67 | 8.64 | 7.77 | 7.66 | 7.27 |
| Current Assets | 7.10 | 5.89 | 5.21 | 4.89 | 4.60 | 4.15 | 3.51 | 3.53 | 2.48 | 2.81 | 2.73 |
| Cash & Cash Equivalents | 2.70 | 2.01 | 1.67 | 1.68 | 1.19 | 1.48 | 0.80 | 1.00 | 0.44 | 0.80 | 1.04 |
| Inventories | 2.41 | 2.25 | 2.12 | 1.90 | 1.82 | 1.34 | 1.27 | 1.12 | 0.92 | 0.83 | 0.68 |
| Trade Receivables | 1.86 | 1.48 | 1.24 | — | — | — | — | — | — | 0.78 | 0.82 |
| Non-current Assets | 7.50 | 6.90 | 6.45 | 6.11 | 5.34 | 5.08 | 5.17 | 5.12 | 5.29 | 4.85 | 4.54 |
| Property, Plant & Equipment | 6.22 | 5.93 | 5.60 | 5.24 | 4.64 | 4.42 | 4.51 | 4.56 | 4.15 | 3.71 | 3.30 |
| Intangible Assets | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.16 | 0.15 | 0.09 | 0.09 |
| Total Liabilities | 4.80 | 3.78 | 3.63 | 3.30 | 3.07 | 3.32 | 3.24 | 3.70 | 3.44 | 3.33 | 2.95 |
| Current Liabilities | 3.82 | 3.06 | 2.90 | 2.53 | 2.23 | 1.91 | 1.85 | 2.51 | 2.45 | 2.04 | 1.77 |
| Non-current Liabilities | 0.98 | 0.72 | 0.73 | 0.78 | 0.84 | 1.40 | 1.39 | 1.19 | 0.98 | 1.28 | 1.19 |
| Total Equity | 9.80 | 9.02 | 8.03 | 7.69 | 6.87 | 5.91 | 5.43 | 4.95 | 4.33 | 4.34 | 4.32 |
| Share Capital | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 |
| Retained Earnings | 2.78 | 2.52 | 2.03 | 2.30 | 2.09 | 1.59 | 1.41 | 1.23 | 0.38 | 0.32 | 0.30 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.49 | 1.43 | 1.18 | — | — | — | — | — | — | 0.68 | 0.54 |
| Cash from Investing Activities | -1.22 | -0.81 | -1.02 | — | — | — | — | — | — | -1.19 | -0.22 |
| Purchase of Property, Plant & Equipment | 1.19 | 0.78 | 1.21 | 1.30 | 0.84 | 0.76 | 1.55 | 1.20 | 1.48 | 1.05 | 1.20 |
| Cash from Financing Activities | 0.42 | -0.31 | -0.17 | — | — | — | — | — | — | 0.28 | 0.03 |
| Dividends Paid | 0.14 | 0.09 | 0.16 | 0.16 | 0.13 | 0.08 | 0.08 | 0.06 | 0.05 | 0.04 | 0.06 |
| Net Change in Cash | 0.69 | 0.31 | -0.02 | 0.44 | -0.29 | 0.65 | -0.12 | 0.62 | -0.32 | -0.23 | 0.35 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.46 | 3.21 | 2.90 | 2.89 | 2.78 | 2.74 | 2.49 | 2.62 | 2.58 | 2.62 |
| Cost of Revenue | 2.61 | 2.55 | 2.30 | 2.29 | 2.22 | 2.23 | 2.05 | 2.09 | 2.06 | 2.15 |
| Gross Profit | 0.84 | 0.66 | 0.60 | 0.60 | 0.57 | 0.51 | 0.44 | 0.53 | 0.52 | 0.47 |
| Selling, General & Administrative | 0.40 | 0.38 | — | — | 0.35 | 0.31 | — | — | 0.31 | 0.29 |
| Operating Income | 0.44 | 0.28 | 0.24 | 0.26 | 0.21 | 0.20 | 0.12 | 0.22 | 0.21 | 0.18 |
| Finance Income | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
| Finance Costs | 0.03 | 0.03 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 |
| Pretax Income | 0.43 | 0.32 | 0.27 | 0.28 | 0.17 | 0.17 | 0.20 | 0.14 | 0.23 | 0.22 |
| Income Tax Expense | 0.11 | 0.06 | 0.04 | 0.06 | 0.03 | 0.03 | 0.03 | 0.02 | 0.05 | 0.03 |
| Net Income | 0.33 | 0.25 | 0.23 | 0.22 | 0.14 | 0.14 | 0.21 | 0.12 | 0.18 | 0.19 |
| Total Comprehensive Income | 0.44 | 0.47 | 0.37 | 0.41 | -0.03 | 0.17 | 0.45 | 0.08 | 0.27 | 0.27 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 16.57 | 15.66 | 14.60 | 13.84 | 13.20 | 13.29 | 12.79 | 12.60 | 12.74 | 12.18 |
| Current Assets | 8.40 | 8.00 | 7.10 | 6.99 | 6.48 | 6.47 | 5.89 | 6.12 | 6.06 | 5.61 |
| Cash & Cash Equivalents | 3.31 | 3.24 | 2.70 | 2.77 | 2.54 | 2.54 | 2.01 | 2.46 | 2.36 | 2.02 |
| Inventories | 2.62 | 2.55 | 2.41 | 2.17 | 2.07 | 2.13 | 2.25 | 2.05 | 2.11 | 2.15 |
| Trade Receivables | 2.31 | 2.07 | 1.86 | 1.91 | 1.72 | 1.62 | 1.48 | 1.47 | 1.44 | 1.27 |
| Non-current Assets | 8.16 | 7.66 | 7.50 | 6.85 | 6.72 | 6.83 | 6.90 | 6.48 | 6.69 | 6.57 |
| Property, Plant & Equipment | 6.87 | 6.47 | 6.22 | 5.79 | 5.67 | 5.88 | 5.93 | 5.61 | 5.80 | 5.74 |
| Intangible Assets | 0.16 | 0.16 | 0.15 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 |
| Total Liabilities | 6.04 | 5.57 | 4.80 | 4.42 | 4.19 | 4.24 | 3.78 | 4.04 | 4.26 | 3.96 |
| Current Liabilities | 4.97 | 4.49 | 3.82 | 3.56 | 3.48 | 3.56 | 3.06 | 3.27 | 3.41 | 3.21 |
| Non-current Liabilities | 1.06 | 1.08 | 0.98 | 0.86 | 0.70 | 0.69 | 0.72 | 0.77 | 0.85 | 0.75 |
| Total Equity | 10.53 | 10.09 | 9.80 | 9.43 | 9.02 | 9.05 | 9.02 | 8.56 | 8.48 | 8.22 |
| Share Capital | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 |
| Retained Earnings | 2.94 | 2.62 | 2.78 | 2.55 | 2.33 | 2.21 | 2.52 | 2.29 | 2.18 | 2.00 |
| 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 | 581.2 | 478.9 | 294.4 | 521.6 | 359.4 | 314.6 | 264.3 | 269.8 | 517.6 | 378.1 |
| Cash from Investing Activities | -631.1 | -263.3 | -567.7 | -205.3 | -273.9 | -176.0 | -174.3 | -150.4 | -198.7 | -282.5 |
| Purchase of Property, Plant & Equipment | 588.4 | 254.8 | 545.8 | 201.6 | 267.3 | 177.4 | 157.5 | 146.4 | 199.3 | 272.8 |
| Cash from Financing Activities | 115.7 | 309.7 | 199.4 | -100.0 | -70.1 | 388.8 | -556.7 | -4.0 | 7.6 | 244.0 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 65.8 | 525.3 | -73.9 | 216.3 | 15.4 | 527.5 | -466.7 | 115.4 | 326.6 | 339.5 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 11.31 | +9.9% | +6.3% | +7.9% | +6.2% |
| Operating income | 0.91 | +24.3% | -8.3% | +0.0% | +11.7% |
| Net income | 0.73 | +3.9% | -9.7% | +3.2% | +42.9% |
| EPS | ₩9,786 | +3.9% | -9.7% | +3.2% | +42.9% |
| Operating cash flow | 1.49 | +4.2% | — | — | +10.7% |
| Shareholders' equity | 9.80 | +8.7% | +8.4% | +10.6% | +8.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 20.1% | 19.0% | 19.3% | 24.0% | 26.3% | 25.4% |
| Operating margin | 8.1% | 7.1% | 7.4% | 12.6% | 15.4% | 11.8% |
| Net margin | 6.5% | 6.8% | 5.1% | 10.5% | 9.5% | 8.0% |
| Return on equity | 7.8% | 8.3% | 5.7% | 13.6% | 14.3% | 11.0% |
| Return on assets | 5.3% | 5.8% | 4.0% | 9.5% | 9.6% | 7.0% |
| Operating cash flow / revenue | 13.2% | 13.9% | 13.3% | — | — | — |
| Capex / revenue | 10.5% | 7.5% | 13.6% | 13.8% | 8.7% | 9.8% |
| Symbol | Last Price |
|---|---|
| 005930Samsung Electronics Co., Ltd. | ₩255,500 +2.2% |
| 000660SK hynix Inc. | ₩1,647,000 +3.2% |
| 042700Hanmi Semiconductor Co., Ltd. | ₩230,000 +9.3% |
| 036930Jusung Engineering Co., Ltd. | ₩178,300 +6.1% |
| 007660ISU Petasys Co., Ltd. | ₩111,100 +4.8% |
| 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% |