| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.38 | 3.58 | 2.65 | 4.67 | 3.24 | 2.00 | 2.61 | 3.11 | 3.63 | 2.74 | 2.30 |
| Cost of Revenue | 3.04 | 3.12 | 1.94 | 3.38 | 2.34 | 1.87 | 2.57 | 2.75 | 3.13 | 2.41 | 2.22 |
| Gross Profit | 0.34 | 0.46 | 0.71 | 1.29 | 0.91 | 0.13 | 0.04 | 0.37 | 0.50 | 0.33 | 0.09 |
| Selling, General & Administrative | 0.40 | 0.36 | 0.18 | 0.31 | 0.28 | 0.21 | 0.22 | 0.21 | 0.21 | 0.21 | 0.23 |
| Operating Income | -0.06 | 0.10 | 0.53 | 0.98 | 0.63 | -0.09 | -0.18 | 0.16 | 0.28 | 0.12 | -0.14 |
| Finance Income | 0.10 | 0.18 | 0.12 | 0.13 | 0.05 | 0.09 | 0.07 | 0.08 | 0.13 | 0.14 | 0.11 |
| Finance Costs | 0.13 | 0.16 | 0.06 | 0.15 | 0.08 | 0.09 | 0.12 | 0.13 | 0.21 | -0.18 | -0.20 |
| Pretax Income | -0.14 | 0.18 | 0.53 | 1.00 | 0.61 | -0.35 | -1.01 | 0.13 | 0.28 | -0.20 | -0.30 |
| Income Tax Expense | 0.01 | 0.06 | 0.08 | 0.11 | -0.04 | -0.10 | -0.21 | 0.03 | 0.04 | -0.22 | -0.06 |
| Net Income | -0.15 | 0.11 | 0.71 | 0.88 | 0.65 | -0.25 | -0.81 | 0.10 | 0.23 | 0.22 | 0.18 |
| Total Comprehensive Income | -0.05 | 0.40 | 0.67 | 0.91 | 0.72 | -0.29 | -0.79 | 0.12 | 0.16 | 0.23 | 0.25 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 7.87 | 8.09 | 5.96 | 6.75 | 5.70 | 4.44 | 4.81 | 5.66 | 6.08 | 6.25 | 7.30 |
| Current Assets | 4.04 | 4.76 | 3.99 | 4.11 | 3.34 | 2.04 | 2.16 | 2.02 | 2.10 | 1.98 | 2.40 |
| Cash & Cash Equivalents | 1.03 | 1.14 | 1.21 | 1.25 | 0.70 | 0.44 | 0.49 | 0.74 | 0.91 | 0.34 | 0.48 |
| Inventories | 2.30 | 2.35 | 1.73 | 1.89 | 1.60 | 0.81 | 0.91 | 0.54 | 0.36 | 0.79 | 0.52 |
| Trade Receivables | 0.47 | 0.84 | 0.61 | 0.79 | 0.55 | 0.33 | 0.41 | 0.43 | 0.53 | 0.58 | 0.56 |
| Non-current Assets | 3.83 | 3.33 | 1.96 | 2.63 | 2.37 | 2.40 | 2.65 | 3.64 | 3.98 | 4.27 | 4.90 |
| Property, Plant & Equipment | 2.65 | 2.37 | 1.18 | 1.71 | 1.62 | 1.71 | 2.04 | 3.26 | 3.29 | 3.46 | 4.26 |
| Intangible Assets | 0.16 | 0.15 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.03 | 0.05 |
| Total Liabilities | 3.14 | 3.26 | 2.14 | 2.73 | 2.58 | 2.05 | 2.13 | 2.17 | 2.66 | 2.98 | 4.06 |
| Current Liabilities | 1.38 | 1.90 | 0.88 | 1.58 | 1.24 | 0.86 | 0.85 | 1.09 | 1.21 | 1.44 | 1.59 |
| Non-current Liabilities | 1.76 | 1.36 | 1.26 | 1.16 | 1.34 | 1.19 | 1.28 | 1.07 | 1.45 | 1.55 | 2.47 |
| Total Equity | 4.73 | 4.84 | 3.81 | 4.01 | 3.12 | 2.39 | 2.69 | 3.49 | 3.42 | 3.26 | 3.24 |
| Share Capital | 0.11 | 0.11 | 0.11 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
| Retained Earnings | 3.38 | 3.54 | 3.58 | 2.94 | 2.09 | 1.45 | 1.70 | 2.53 | 2.48 | 2.26 | 2.01 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 553.9 | 116.4 | 674.2 | 566.6 | 377.7 | -118.5 | -39.9 | 676.5 | 480.3 | 407.6 | 20.5 |
| Cash from Investing Activities | -401.4 | -108.2 | -535.4 | -57.8 | -283.6 | 6.2 | -271.5 | -398.9 | 415.7 | -139.3 | -197.1 |
| Purchase of Property, Plant & Equipment | 370.8 | 356.6 | 151.8 | 230.2 | 94.5 | 73.3 | 230.6 | 276.7 | 112.7 | 441.8 | 876.0 |
| Cash from Financing Activities | -260.8 | -178.2 | -177.7 | 24.8 | 136.7 | 76.9 | 42.7 | -460.2 | -295.1 | -403.9 | 168.3 |
| Dividends Paid | 55.4 | 78.3 | 60.0 | 48.6 | 0.0 | 0.7 | 20.3 | 46.5 | 9.5 | 5.0 | 58.4 |
| Net Change in Cash | -108.5 | -70.6 | -32.2 | 547.3 | 255.1 | -44.0 | -256.7 | -169.7 | 575.4 | -138.2 | -41.4 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.02 | 0.89 | 0.81 | 0.85 | 0.78 | 0.95 | 0.85 | 0.91 | 0.95 | 0.86 |
| Cost of Revenue | 0.79 | 0.78 | 0.69 | 0.80 | 0.76 | 0.80 | 0.84 | 0.81 | 0.78 | 0.68 |
| Gross Profit | 0.24 | 0.12 | 0.12 | 0.05 | 0.02 | 0.15 | 0.01 | 0.10 | 0.17 | 0.18 |
| Selling, General & Administrative | 0.13 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.12 | 0.08 | 0.08 | 0.08 |
| Operating Income | 0.11 | 0.01 | 0.03 | -0.05 | -0.08 | 0.05 | -0.11 | 0.02 | 0.09 | 0.10 |
| Finance Income | 0.02 | 0.03 | 0.02 | 0.01 | 0.03 | 0.03 | 0.07 | -0.00 | 0.03 | 0.08 |
| Finance Costs | 0.03 | 0.03 | 0.03 | 0.02 | 0.05 | 0.03 | 0.04 | 0.05 | 0.03 | 0.05 |
| Pretax Income | 0.08 | 0.00 | 0.03 | -0.12 | -0.08 | 0.03 | -0.10 | -0.02 | 0.09 | 0.21 |
| Income Tax Expense | 0.02 | -0.00 | 0.01 | -0.04 | -0.00 | 0.04 | -0.02 | -0.00 | 0.07 | 0.02 |
| Net Income | 0.06 | 0.01 | 0.02 | -0.07 | -0.08 | -0.01 | -0.08 | -0.02 | 0.02 | 0.19 |
| Total Comprehensive Income | 0.09 | 0.13 | 0.13 | -0.01 | -0.17 | -0.01 | 0.01 | 0.06 | 0.09 | 0.24 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 8.52 | 8.20 | 7.87 | 7.79 | 7.65 | 7.97 | 8.09 | 7.94 | 7.78 | 7.94 |
| Current Assets | 4.37 | 4.06 | 4.04 | 4.12 | 4.08 | 4.39 | 4.76 | 4.80 | 4.74 | 4.93 |
| Cash & Cash Equivalents | 0.89 | 0.82 | 1.03 | 0.90 | 0.78 | 0.99 | 1.14 | 1.21 | 1.34 | 1.40 |
| Inventories | 2.55 | 2.41 | 2.30 | 2.22 | 2.29 | 2.37 | 2.35 | 2.33 | 2.21 | 2.07 |
| Trade Receivables | 0.51 | 0.51 | 0.47 | 0.40 | 0.44 | 0.55 | 0.84 | 0.71 | 0.72 | 0.80 |
| Non-current Assets | 4.15 | 4.14 | 3.83 | 3.67 | 3.57 | 3.58 | 3.33 | 3.13 | 3.04 | 3.01 |
| Property, Plant & Equipment | 2.89 | 2.88 | 2.65 | 2.55 | 2.56 | 2.57 | 2.37 | 2.20 | 2.12 | 2.02 |
| Intangible Assets | 0.15 | 0.16 | 0.16 | 0.17 | 0.19 | 0.20 | 0.15 | 0.17 | 0.17 | 0.17 |
| Total Liabilities | 3.55 | 3.30 | 3.14 | 3.21 | 3.05 | 3.20 | 3.26 | 3.08 | 2.97 | 3.20 |
| Current Liabilities | 1.47 | 1.47 | 1.38 | 1.53 | 1.49 | 1.83 | 1.90 | 1.64 | 1.59 | 1.64 |
| Non-current Liabilities | 2.08 | 1.83 | 1.76 | 1.68 | 1.56 | 1.37 | 1.36 | 1.44 | 1.38 | 1.55 |
| Total Equity | 4.97 | 4.90 | 4.73 | 4.58 | 4.59 | 4.77 | 4.84 | 4.86 | 4.80 | 4.74 |
| Share Capital | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Retained Earnings | 3.41 | 3.36 | 3.38 | 3.36 | 3.40 | 3.48 | 3.54 | 3.66 | 3.68 | 3.67 |
| 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 | 169.7 | -66.7 | -18.3 | 113.1 | -133.9 | 593.0 | -69.6 | 84.2 | -45.4 | 147.2 |
| Cash from Investing Activities | -203.5 | -131.3 | 154.1 | -138.7 | -146.1 | -270.7 | 4.3 | -169.5 | 84.6 | -27.7 |
| Purchase of Property, Plant & Equipment | 67.8 | 64.0 | 97.7 | 72.5 | 84.9 | 115.7 | 111.9 | 77.6 | 91.0 | 76.1 |
| Cash from Financing Activities | 87.9 | -31.4 | -20.7 | 132.0 | 105.3 | -477.4 | -52.0 | -17.3 | -119.0 | 10.1 |
| Dividends Paid | — | — | 2.9 | 0.0 | — | — | 1.2 | 2.7 | — | — |
| Net Change in Cash | 69.8 | -211.8 | 133.0 | 120.5 | -205.3 | -156.7 | -68.7 | -130.2 | -59.1 | 187.4 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 3,380.1 | -5.5% | -10.2% | +11.0% | +3.9% |
| Operating income | -57.6 | — | — | — | — |
| Net income | -146.2 | — | — | — | — |
| EPS | ₩-7,833 | — | — | — | — |
| Operating cash flow | 553.9 | +375.9% | -0.8% | — | +39.0% |
| Shareholders' equity | 4,731.5 | -2.2% | +5.7% | +14.7% | +3.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 10.0% | 12.9% | 26.8% | 27.6% | 27.9% | 6.4% |
| Operating margin | -1.7% | 2.8% | 20.0% | 20.9% | 19.3% | -4.3% |
| Net margin | -4.3% | 3.2% | 26.8% | 18.8% | 20.1% | -12.5% |
| Return on equity | -3.1% | 2.6% | 18.2% | 24.6% | 23.7% | -9.9% |
| Return on assets | -1.8% | 1.6% | 11.2% | 14.1% | 12.9% | -5.4% |
| Operating cash flow / revenue | 16.4% | 3.3% | 25.4% | 12.1% | 11.6% | -5.9% |
| Capex / revenue | 11.0% | 10.0% | 5.7% | 4.9% | 2.9% | 3.7% |
| Symbol | Last Price |
|---|---|
| 000880Hanwha Corporation | ₩137,400 +2.8% |
| 175330JB Financial Group Co., Ltd. | ₩31,000 -1.9% |
| 138930BNK Financial Group, Inc. | ₩15,390 -2.7% |
| 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% |
| 009970Youngone Holdings Co., Ltd. | ₩170,900 -0.3% |
| 005440Hyundai G.F. Holdings | ₩11,910 -0.8% |