| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.90 | 4.31 | 4.36 | 4.53 | 3.24 | 2.85 | 2.74 | 2.52 | 2.38 | 2.34 | 1.88 |
| Cost of Revenue | 3.03 | 2.70 | 2.50 | 2.66 | 2.01 | 1.92 | 1.85 | 1.64 | 1.58 | 1.57 | 1.19 |
| Gross Profit | 1.87 | 1.61 | 1.86 | 1.87 | 1.23 | 0.93 | 0.89 | 0.87 | 0.80 | 0.77 | 0.69 |
| Selling, General & Administrative | 1.13 | 1.09 | 0.99 | 0.87 | 0.66 | 0.59 | 0.59 | 0.62 | 0.59 | 0.57 | 0.46 |
| Operating Income | 0.74 | 0.52 | 0.87 | 1.00 | 0.57 | 0.34 | 0.30 | 0.25 | 0.21 | 0.20 | 0.23 |
| Finance Income | 0.06 | 0.07 | 0.06 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Finance Costs | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Pretax Income | 0.81 | 0.66 | 0.94 | 1.08 | 0.61 | 0.32 | 0.30 | 0.23 | 0.16 | 0.18 | 0.23 |
| Income Tax Expense | 0.20 | 0.17 | 0.22 | 0.19 | 0.16 | 0.09 | 0.07 | 0.07 | 0.04 | 0.05 | 0.06 |
| Net Income | 0.61 | 0.50 | 0.72 | 0.90 | 0.45 | 0.23 | 0.23 | 0.15 | 0.12 | 0.13 | 0.17 |
| Total Comprehensive Income | 0.49 | 0.63 | 0.72 | 0.90 | 0.57 | 0.07 | 0.42 | 0.44 | 0.01 | 0.12 | 0.27 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 7.00 | 6.58 | 6.38 | 5.49 | 4.33 | 3.73 | 3.79 | 3.26 | 2.76 | 2.84 | 2.65 |
| Current Assets | 4.65 | 4.37 | 4.20 | 3.59 | 2.62 | 2.15 | 1.86 | 1.67 | 1.57 | 1.69 | 1.52 |
| Cash & Cash Equivalents | 1.46 | 1.27 | 1.18 | 1.00 | 0.85 | 0.96 | 0.55 | 0.54 | 0.51 | 0.58 | 0.56 |
| Inventories | 1.46 | 1.42 | 1.50 | 1.12 | 0.72 | 0.57 | 0.62 | 0.58 | 0.54 | 0.60 | 0.50 |
| Trade Receivables | 0.72 | 0.62 | 0.53 | 0.59 | 0.43 | 0.37 | 0.40 | 0.38 | 0.35 | 0.36 | 0.35 |
| Non-current Assets | 2.34 | 2.20 | 2.18 | 1.90 | 1.71 | 1.58 | 1.93 | 1.59 | 1.19 | 1.15 | 1.13 |
| Property, Plant & Equipment | 1.33 | 1.20 | 1.09 | 0.99 | 0.98 | 0.88 | 0.88 | 0.84 | 0.76 | 0.73 | 0.72 |
| Intangible Assets | 0.19 | 0.18 | 0.21 | 0.18 | 0.17 | 0.16 | 0.16 | 0.16 | 0.17 | 0.22 | 0.20 |
| Total Liabilities | 1.71 | 1.59 | 1.80 | 1.50 | 1.17 | 1.12 | 1.21 | 1.08 | 1.01 | 1.08 | 0.92 |
| Current Liabilities | 1.06 | 0.83 | 1.22 | 0.94 | 0.60 | 0.65 | 0.67 | 0.52 | 0.59 | 0.66 | 0.47 |
| Non-current Liabilities | 0.65 | 0.76 | 0.58 | 0.57 | 0.57 | 0.47 | 0.54 | 0.56 | 0.41 | 0.42 | 0.45 |
| Total Equity | 5.29 | 4.99 | 4.58 | 3.99 | 3.16 | 2.62 | 2.58 | 2.18 | 1.75 | 1.76 | 1.73 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 2.70 | 2.34 | 2.06 | 1.75 | 1.33 | 1.12 | 0.94 | 0.83 | 0.75 | 0.68 | 0.62 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 540.7 | 781.0 | 701.8 | 519.2 | 404.9 | 446.7 | 282.5 | 271.7 | 191.1 | 129.2 | 299.3 |
| Cash from Investing Activities | -153.4 | -134.1 | -528.4 | -382.9 | -422.9 | 122.1 | -238.3 | -134.6 | -197.8 | -102.7 | -173.9 |
| Purchase of Property, Plant & Equipment | 249.7 | 136.9 | 190.5 | 149.9 | 140.1 | 95.4 | 132.9 | 138.5 | 158.8 | 78.5 | 64.3 |
| Cash from Financing Activities | -187.4 | -513.6 | -42.9 | 69.8 | -117.0 | -132.4 | -32.7 | -83.1 | -49.7 | 1.4 | 149.6 |
| Dividends Paid | 160.0 | 152.7 | 130.6 | 66.4 | 32.2 | 26.1 | 22.4 | 15.9 | 13.2 | 13.4 | 15.4 |
| Net Change in Cash | 191.2 | 89.1 | 183.0 | 151.4 | -115.1 | 417.2 | 6.8 | 33.8 | -76.3 | 27.1 | 280.3 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.39 | 1.08 | 1.45 | 1.26 | 1.18 | 1.01 | 1.30 | 1.08 | 1.04 | 0.89 |
| Cost of Revenue | 0.93 | 0.66 | 0.79 | 0.83 | 0.77 | 0.63 | 0.80 | 0.75 | 0.62 | 0.53 |
| Gross Profit | 0.46 | 0.42 | 0.66 | 0.43 | 0.41 | 0.38 | 0.49 | 0.33 | 0.42 | 0.37 |
| Selling, General & Administrative | 0.26 | 0.26 | 0.41 | 0.23 | 0.24 | 0.24 | 0.41 | 0.21 | 0.22 | 0.25 |
| Operating Income | 0.20 | 0.16 | 0.24 | 0.20 | 0.16 | 0.13 | 0.09 | 0.12 | 0.20 | 0.12 |
| Finance Income | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 |
| Finance Costs | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | -0.00 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.24 | 0.25 | 0.28 | 0.24 | 0.13 | 0.15 | 0.15 | 0.09 | 0.25 | 0.17 |
| Income Tax Expense | 0.06 | 0.06 | 0.07 | 0.06 | 0.02 | 0.04 | 0.06 | 0.03 | 0.03 | 0.04 |
| Net Income | 0.18 | 0.19 | 0.21 | 0.18 | 0.11 | 0.11 | 0.09 | 0.06 | 0.22 | 0.13 |
| Total Comprehensive Income | 0.24 | 0.31 | 0.28 | 0.23 | -0.09 | 0.08 | 0.35 | -0.04 | 0.17 | 0.15 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 7.40 | 7.22 | 7.00 | 6.64 | 6.54 | 6.53 | 6.58 | 6.07 | 6.49 | 6.40 |
| Current Assets | 4.94 | 4.83 | 4.65 | 4.40 | 4.34 | 4.29 | 4.37 | 3.94 | 4.34 | 4.21 |
| Cash & Cash Equivalents | 1.04 | 1.21 | 1.46 | 1.00 | 0.90 | 1.08 | 1.27 | 1.03 | 1.22 | 1.23 |
| Inventories | 1.61 | 1.72 | 1.46 | 1.41 | 1.54 | 1.51 | 1.42 | 1.38 | 1.51 | 1.53 |
| Trade Receivables | 0.95 | 0.58 | 0.72 | 0.73 | 0.76 | 0.55 | 0.62 | 0.63 | 0.73 | 0.45 |
| Non-current Assets | 2.46 | 2.39 | 2.34 | 2.24 | 2.20 | 2.24 | 2.20 | 2.13 | 2.16 | 2.19 |
| Property, Plant & Equipment | 1.45 | 1.41 | 1.33 | 1.25 | 1.20 | 1.24 | 1.20 | 1.11 | 1.14 | 1.14 |
| Intangible Assets | 0.20 | 0.20 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.22 | 0.22 | 0.21 |
| Total Liabilities | 1.69 | 1.76 | 1.71 | 1.61 | 1.68 | 1.58 | 1.59 | 1.43 | 1.72 | 1.78 |
| Current Liabilities | 1.01 | 1.11 | 1.06 | 0.98 | 0.92 | 0.78 | 0.83 | 0.67 | 1.13 | 1.20 |
| Non-current Liabilities | 0.68 | 0.65 | 0.65 | 0.62 | 0.75 | 0.79 | 0.76 | 0.75 | 0.58 | 0.58 |
| Total Equity | 5.71 | 5.47 | 5.29 | 5.03 | 4.86 | 4.96 | 4.99 | 4.64 | 4.78 | 4.61 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 2.84 | 2.74 | 2.70 | 2.57 | 2.49 | 2.43 | 2.34 | 2.26 | 2.24 | 2.11 |
| 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 | -31.8 | 83.8 | 347.0 | 339.3 | -95.7 | -49.9 | 542.3 | 237.5 | -141.9 | 143.1 |
| Cash from Investing Activities | -58.9 | -283.6 | 189.7 | -146.9 | -94.9 | -101.3 | -153.5 | -58.7 | 121.1 | -43.0 |
| Purchase of Property, Plant & Equipment | 48.3 | 57.6 | 83.3 | 51.9 | 48.0 | 66.5 | 42.2 | 27.7 | 32.4 | 34.6 |
| Cash from Financing Activities | -106.2 | -52.8 | -114.5 | -36.8 | -4.0 | -32.0 | -76.8 | -377.6 | -17.3 | -41.9 |
| Dividends Paid | 76.7 | 53.6 | 27.9 | 30.5 | 62.7 | 38.9 | 27.9 | 38.9 | 55.4 | 30.4 |
| Net Change in Cash | -164.1 | -258.4 | 466.2 | 99.7 | -179.2 | -195.6 | 247.6 | -199.3 | -9.2 | 50.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 4,895.0 | +13.7% | +2.6% | +11.4% | +10.0% |
| Operating income | 735.5 | +42.2% | -9.8% | +16.6% | +12.3% |
| Net income | 606.5 | +22.4% | -12.3% | +20.9% | +13.4% |
| EPS | ₩46,817 | +22.4% | -12.3% | +20.9% | +13.4% |
| Operating cash flow | 540.7 | -30.8% | +1.4% | +3.9% | +6.1% |
| Shareholders' equity | 5,286.1 | +6.0% | +9.9% | +15.1% | +11.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 38.2% | 37.3% | 42.7% | 41.3% | 37.9% | 32.7% |
| Operating margin | 15.0% | 12.0% | 20.0% | 22.1% | 17.6% | 12.0% |
| Net margin | 12.4% | 11.5% | 16.5% | 19.8% | 13.8% | 8.2% |
| Return on equity | 11.8% | 10.4% | 16.8% | 25.2% | 15.5% | 9.0% |
| Return on assets | 8.9% | 7.7% | 12.1% | 18.3% | 11.1% | 6.2% |
| Operating cash flow / revenue | 11.0% | 18.1% | 16.1% | 11.5% | 12.5% | 15.7% |
| Capex / revenue | 5.1% | 3.2% | 4.4% | 3.3% | 4.3% | 3.3% |
| Symbol | Last Price |
|---|---|
| 010060OCI Holdings Company Ltd. | ₩227,500 +0.0% |
| 001040CJ Corp. | ₩131,400 +2.3% |
| 008930Hanmi Science | ₩52,800 +2.5% |
| 139130iM Financial Group | ₩18,120 -4.9% |
| 004990Lotte Corporation | ₩24,750 -0.4% |
| 000240Hankook & Company | ₩24,550 +0.6% |
| 005440Hyundai G.F. Holdings | ₩11,910 -0.8% |
| 006040Dongwon Industries Co., Ltd. | ₩38,100 +0.7% |
| 229640LS Eco Energy | ₩45,600 +4.5% |
| 003380Harim Holdings Co., Ltd. | ₩11,020 +1.2% |