| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 21.90 | 21.20 | 20.61 | 19.59 | 14.95 | 9.54 | 8.30 | 7.98 | 7.64 | 5.75 | 6.14 |
| Cost of Revenue | 20.15 | 19.46 | 18.74 | 17.22 | 12.82 | 8.25 | 7.27 | 7.12 | 6.76 | 5.10 | 5.37 |
| Gross Profit | 1.75 | 1.74 | 1.86 | 2.37 | 2.13 | 1.29 | 1.03 | 0.86 | 0.88 | 0.65 | 0.77 |
| Operating Income | 0.67 | 0.71 | 0.83 | 1.27 | 1.26 | 0.68 | 0.40 | 0.26 | 0.30 | 0.10 | 0.22 |
| Finance Income | 0.11 | 0.12 | 0.11 | 0.13 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 |
| Finance Costs | 0.19 | 0.21 | 0.22 | 0.25 | 0.07 | 0.10 | 0.09 | 0.09 | 0.06 | 0.06 | 0.07 |
| Pretax Income | 0.41 | 0.59 | 0.64 | 1.14 | 1.19 | 0.44 | 0.16 | 0.18 | 0.24 | 0.01 | 0.12 |
| Income Tax Expense | 0.07 | 0.14 | 0.07 | 0.16 | 0.31 | 0.11 | 0.06 | 0.02 | 0.06 | 0.01 | 0.03 |
| Net Income | 0.34 | 0.45 | 0.57 | 0.98 | 0.89 | 0.24 | 0.10 | 0.16 | 0.17 | 0.00 | 0.10 |
| Total Comprehensive Income | 0.46 | 0.70 | 0.55 | 1.02 | 0.90 | 0.23 | 0.09 | 0.17 | 0.18 | 0.02 | 0.07 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 11.93 | 11.38 | 11.20 | 9.79 | 7.74 | 6.04 | 5.77 | 5.76 | 5.88 | 4.32 | 3.91 |
| Current Assets | 6.78 | 5.85 | 5.35 | 4.71 | 4.11 | 3.16 | 2.53 | 2.23 | 2.73 | 2.08 | 1.79 |
| Cash & Cash Equivalents | 1.41 | 1.33 | 1.39 | 0.58 | 0.57 | 0.69 | 0.80 | 0.62 | 0.37 | 0.34 | 0.36 |
| Inventories | 1.79 | 1.58 | 1.57 | 1.98 | 1.39 | 0.86 | 0.49 | 0.52 | 0.64 | 0.40 | 0.30 |
| Trade Receivables | 3.40 | 2.78 | 2.25 | 1.79 | 1.90 | 1.11 | 1.11 | 0.91 | 1.64 | 1.27 | 1.06 |
| Non-current Assets | 5.15 | 5.53 | 5.86 | 5.08 | 3.63 | 2.88 | 3.24 | 3.52 | 3.14 | 2.24 | 2.13 |
| Property, Plant & Equipment | 3.72 | 4.48 | 4.86 | 4.13 | 3.15 | 2.37 | 2.71 | 2.93 | 2.60 | 1.73 | 1.65 |
| Intangible Assets | 0.30 | 0.22 | 0.22 | 0.20 | 0.20 | 0.19 | 0.28 | 0.31 | 0.27 | 0.23 | 0.21 |
| Total Liabilities | 6.17 | 6.02 | 6.49 | 5.53 | 4.43 | 3.61 | 3.57 | 3.64 | 3.93 | 2.55 | 2.15 |
| Current Liabilities | 4.51 | 3.95 | 4.22 | 4.27 | 3.31 | 2.28 | 2.05 | 1.58 | 2.50 | 1.73 | 1.30 |
| Non-current Liabilities | 1.66 | 2.07 | 2.27 | 1.26 | 1.12 | 1.33 | 1.52 | 2.05 | 1.43 | 0.81 | 0.85 |
| Total Equity | 5.76 | 5.35 | 4.71 | 4.27 | 3.31 | 2.43 | 2.20 | 2.12 | 1.95 | 1.78 | 1.77 |
| Share Capital | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Retained Earnings | 4.19 | 3.87 | 3.41 | 2.97 | 2.05 | 1.22 | 0.99 | 0.91 | 0.74 | 0.54 | 0.52 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.33 | 1.11 | 2.10 | 1.51 | 1.18 | 0.95 | 0.77 | 1.06 | 0.45 | 0.33 | 0.68 |
| Cash from Investing Activities | -0.80 | -0.97 | -1.90 | -2.00 | -1.01 | -0.83 | -0.35 | -1.41 | -0.83 | -0.36 | -0.31 |
| Purchase of Property, Plant & Equipment | 0.61 | 0.88 | 1.80 | 1.72 | 1.01 | 0.77 | 0.47 | 1.41 | 0.78 | 0.32 | 0.26 |
| Cash from Financing Activities | -0.45 | -0.22 | 0.61 | 0.44 | -0.31 | -0.17 | -0.24 | 0.60 | 0.42 | 0.01 | -0.41 |
| Dividends Paid | 0.05 | 0.06 | 0.10 | 0.07 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Net Change in Cash | 0.08 | -0.06 | 0.81 | -0.05 | -0.12 | -0.05 | 0.18 | 0.25 | 0.03 | -0.02 | -0.04 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 5.53 | 5.53 | 7.61 | 5.37 | 3.93 | 4.98 | 6.63 | 5.69 | 4.56 | 4.33 |
| Cost of Revenue | 5.00 | 4.98 | 6.95 | 4.90 | 3.68 | 4.61 | 6.10 | 5.28 | 4.15 | 3.92 |
| Gross Profit | 0.53 | 0.56 | 0.66 | 0.47 | 0.25 | 0.37 | 0.52 | 0.40 | 0.40 | 0.42 |
| Operating Income | 0.25 | 0.30 | 0.32 | 0.20 | 0.01 | 0.13 | 0.25 | 0.13 | 0.15 | 0.18 |
| Finance Income | 0.03 | 0.05 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.02 | 0.02 | 0.04 |
| Finance Costs | 0.05 | 0.04 | 0.05 | 0.04 | 0.05 | 0.04 | 0.07 | 0.05 | 0.05 | 0.04 |
| Pretax Income | 0.22 | 0.28 | 0.16 | 0.16 | -0.01 | 0.10 | 0.18 | 0.12 | 0.12 | 0.16 |
| Income Tax Expense | 0.05 | 0.05 | 0.02 | 0.03 | 0.00 | 0.02 | 0.07 | 0.02 | 0.02 | 0.03 |
| Net Income | 0.17 | 0.23 | 0.14 | 0.13 | -0.01 | 0.09 | 0.11 | 0.10 | 0.10 | 0.14 |
| Total Comprehensive Income | 0.29 | 0.36 | 0.28 | 0.21 | -0.10 | 0.07 | 0.37 | 0.01 | 0.13 | 0.20 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 11.92 | 11.82 | 11.93 | 11.75 | 9.85 | 10.87 | 11.38 | 11.84 | 10.49 | 10.95 |
| Current Assets | 6.72 | 6.70 | 6.78 | 6.66 | 4.70 | 5.55 | 5.85 | 6.36 | 4.83 | 5.17 |
| Cash & Cash Equivalents | 1.24 | 1.37 | 1.41 | 1.30 | 1.38 | 1.22 | 1.33 | 0.82 | 1.17 | 0.87 |
| Inventories | 2.49 | 2.29 | 1.79 | 2.37 | 1.46 | 1.53 | 1.58 | 2.47 | 1.84 | 2.17 |
| Trade Receivables | 2.77 | 2.82 | 3.40 | 2.81 | 1.66 | 2.61 | 2.78 | 2.87 | 1.67 | 1.95 |
| Non-current Assets | 5.20 | 5.12 | 5.15 | 5.09 | 5.15 | 5.32 | 5.53 | 5.48 | 5.66 | 5.79 |
| Property, Plant & Equipment | — | 3.69 | 3.72 | 3.99 | 4.10 | 4.29 | 4.48 | 4.51 | 4.66 | 4.77 |
| Intangible Assets | 0.32 | 0.31 | 0.30 | 0.26 | 0.25 | 0.24 | 0.22 | 0.24 | 0.24 | 0.23 |
| Total Liabilities | 5.55 | 5.74 | 6.17 | 6.26 | 4.57 | 5.49 | 6.02 | 6.86 | 5.52 | 6.11 |
| Current Liabilities | 4.20 | 4.28 | 4.51 | 4.62 | 2.83 | 3.69 | 3.95 | 4.50 | 3.05 | 3.73 |
| Non-current Liabilities | 1.35 | 1.47 | 1.66 | 1.64 | 1.74 | 1.80 | 2.07 | 2.36 | 2.47 | 2.38 |
| Total Equity | 6.37 | 6.08 | 5.76 | 5.49 | 5.27 | 5.37 | 5.35 | 4.99 | 4.97 | 4.85 |
| Share Capital | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Retained Earnings | 4.58 | 4.40 | 4.19 | 4.05 | 3.91 | 3.89 | 3.87 | 3.66 | 3.58 | 3.50 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.10 | 0.30 | 0.44 | 0.01 | 0.58 | 0.30 | 1.06 | -0.17 | 0.49 | -0.28 |
| Cash from Investing Activities | -0.17 | -0.22 | -0.23 | -0.19 | -0.20 | -0.18 | -0.17 | -0.18 | -0.16 | -0.46 |
| Purchase of Property, Plant & Equipment | 0.13 | 0.19 | 0.14 | 0.17 | 0.16 | 0.15 | 0.15 | 0.17 | 0.13 | 0.42 |
| Cash from Financing Activities | -0.07 | -0.13 | -0.12 | 0.09 | -0.20 | -0.22 | -0.40 | 0.01 | -0.04 | 0.21 |
| Dividends Paid | — | — | 0.00 | 0.00 | — | — | 0.00 | 0.00 | — | — |
| Net Change in Cash | -0.13 | -0.03 | 0.10 | -0.08 | 0.16 | -0.11 | 0.51 | -0.35 | 0.30 | -0.52 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 21.90 | +3.3% | +3.8% | +18.1% | +13.6% |
| Operating income | 0.67 | -5.8% | -19.4% | -0.5% | +11.5% |
| Net income | 0.34 | -24.0% | -29.6% | +7.6% | +13.6% |
| EPS | ₩14,419 | -24.0% | -29.6% | +7.6% | +13.6% |
| Operating cash flow | 1.33 | +19.9% | -4.2% | +7.0% | +7.0% |
| Shareholders' equity | 5.76 | +7.6% | +10.5% | +18.9% | +12.6% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 8.0% | 8.2% | 9.0% | 12.1% | 14.3% | 13.5% |
| Operating margin | 3.0% | 3.3% | 4.0% | 6.5% | 8.5% | 7.1% |
| Net margin | 1.6% | 2.1% | 2.7% | 5.0% | 5.9% | 2.5% |
| Return on equity | 6.1% | 8.9% | 12.6% | 25.9% | 30.9% | 10.2% |
| Return on assets | 2.9% | 4.0% | 5.4% | 11.2% | 12.9% | 4.0% |
| Operating cash flow / revenue | 6.1% | 5.2% | 10.2% | 7.7% | 7.9% | 10.0% |
| Capex / revenue | 2.8% | 4.1% | 8.7% | 8.8% | 6.8% | 8.0% |
| Symbol | Last Price |
|---|---|
| 353200Daeduck Electronics Co., Ltd. | ₩99,500 -2.1% |
| 222800Simmtech Co., Ltd. | ₩117,900 +0.3% |
| 131290TSE Co., Ltd. | ₩236,500 +5.6% |
| 020150Lotte Energy Materials Corporation | ₩36,850 +3.4% |
| 140860Park Systems Corp. | ₩262,500 +3.3% |
| 281820Kctech Co., Ltd. | ₩68,100 +9.1% |
| 078600Daejoo Electronic Materials Co., Ltd. | ₩84,600 +2.4% |
| 007810Korea Circuit Co., Ltd. | ₩51,000 -0.8% |
| 043260Sungho Electronics Corp. | ₩15,670 +0.4% |
| 001820Samwha Capacitor Co., Ltd. | ₩109,800 +4.6% |