| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 18.48 | 19.89 | 19.56 | 22.28 | 18.12 | 12.22 | 15.12 | 16.07 | 15.87 | 13.22 | 11.71 |
| Cost of Revenue | 18.22 | 19.59 | 18.83 | 21.99 | 15.66 | 11.07 | 13.21 | 13.37 | 12.08 | 9.96 | 9.65 |
| Gross Profit | 0.26 | 0.30 | 0.73 | 0.28 | 2.46 | 1.15 | 1.91 | 2.70 | 3.79 | 3.27 | 2.07 |
| Selling, General & Administrative | 1.21 | 1.22 | 1.13 | 1.05 | 0.93 | 0.80 | 0.81 | 0.76 | 0.86 | 0.72 | 0.46 |
| Operating Income | -0.94 | -0.91 | -0.39 | -0.76 | 1.54 | 0.36 | 1.11 | 1.95 | 2.93 | 2.54 | 1.61 |
| Finance Income | 0.29 | 0.44 | 0.50 | 0.50 | 0.18 | 0.19 | 0.18 | 0.18 | 0.25 | 0.16 | 0.15 |
| Finance Costs | 0.87 | 0.80 | 0.73 | 0.72 | 0.26 | 0.26 | 0.24 | 0.19 | 0.27 | 0.24 | 0.20 |
| Pretax Income | -2.71 | -2.28 | -0.50 | -0.39 | 1.89 | 0.25 | 1.25 | 2.21 | 3.08 | 2.49 | 1.42 |
| Income Tax Expense | -0.23 | -0.44 | -0.43 | -0.42 | 0.47 | 0.07 | 0.39 | 0.61 | 0.80 | 0.65 | 0.43 |
| Net Income | -2.48 | -1.83 | -0.04 | 0.03 | 1.41 | 0.18 | 0.76 | 1.64 | 2.28 | 1.84 | 0.99 |
| Total Comprehensive Income | -2.56 | -0.52 | 0.00 | 0.30 | 1.83 | -0.17 | 0.91 | 1.75 | 1.86 | 1.92 | 1.12 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 31.12 | 34.55 | 33.48 | 26.78 | 22.86 | 19.39 | 20.04 | 20.80 | 19.55 | 15.87 | 11.47 |
| Current Assets | 7.99 | 8.98 | 9.81 | 9.47 | 9.43 | 6.88 | 7.22 | 8.14 | 8.23 | 5.85 | 5.41 |
| Cash & Cash Equivalents | 1.87 | 2.11 | 2.70 | 2.81 | 1.60 | 1.52 | 1.35 | 1.33 | 1.69 | 2.20 | 1.94 |
| Inventories | 2.91 | 2.82 | 2.80 | 2.55 | 2.79 | 1.56 | 1.68 | 1.78 | 1.54 | 1.48 | 1.16 |
| Trade Receivables | 1.87 | 2.17 | 2.33 | 2.27 | 1.93 | 1.42 | 1.51 | 1.54 | 1.67 | 1.55 | 1.02 |
| Non-current Assets | 23.12 | 25.57 | 23.66 | 17.32 | 13.42 | 12.51 | 12.82 | 12.66 | 11.33 | 10.02 | 6.06 |
| Property, Plant & Equipment | 14.59 | 16.08 | 14.27 | 10.73 | 7.50 | 7.17 | 7.51 | 8.04 | 6.72 | 5.55 | 3.96 |
| Intangible Assets | 2.65 | 3.31 | 3.73 | — | — | — | — | — | — | 1.07 | 0.03 |
| Total Liabilities | 13.49 | 14.56 | 13.24 | 9.52 | 7.42 | 5.67 | 5.99 | 7.25 | 7.30 | 6.47 | 3.91 |
| Current Liabilities | 7.67 | 8.50 | 6.52 | 6.38 | 4.58 | 2.87 | 2.74 | 3.96 | 3.79 | 3.45 | 2.15 |
| Non-current Liabilities | 5.82 | 6.06 | 6.72 | 3.14 | 2.84 | 2.81 | 3.25 | 3.29 | 3.51 | 3.02 | 1.77 |
| Total Equity | 17.63 | 19.99 | 20.23 | 17.26 | 15.44 | 13.71 | 14.05 | 13.54 | 12.25 | 9.40 | 7.56 |
| Share Capital | 0.21 | 0.21 | 0.21 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
| Retained Earnings | 9.04 | 11.06 | 12.96 | 13.14 | 13.30 | 12.08 | 12.16 | 11.78 | 10.58 | 8.49 | 6.74 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.49 | 1.54 | 0.79 | -0.17 | 1.49 | 1.31 | 1.28 | 1.38 | 3.13 | 2.70 | 2.60 |
| Cash from Investing Activities | -0.58 | -1.95 | -5.07 | -0.69 | -1.46 | -0.64 | 0.66 | -1.76 | -4.72 | -3.56 | -1.27 |
| Purchase of Property, Plant & Equipment | 1.62 | 2.24 | 3.64 | 2.59 | 0.77 | 0.80 | 0.89 | 1.85 | 2.02 | 1.59 | 0.36 |
| Cash from Financing Activities | -0.15 | -0.19 | 4.20 | 2.13 | -0.01 | -0.48 | -1.90 | 0.04 | 1.11 | 1.10 | -0.33 |
| Dividends Paid | 0.08 | 0.23 | 0.19 | 0.35 | 0.16 | 0.24 | 0.40 | 0.41 | 0.13 | 0.08 | 0.03 |
| Net Change in Cash | -0.24 | -0.59 | -0.09 | 1.28 | 0.02 | 0.19 | 0.04 | -0.34 | -0.47 | 0.24 | 0.99 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 5.69 | 4.99 | 4.71 | 4.79 | 4.20 | 4.90 | 4.90 | 5.20 | 5.25 | 5.09 |
| Cost of Revenue | 5.26 | 4.61 | 4.83 | 4.61 | 4.15 | 4.73 | 4.83 | 5.30 | 5.06 | 4.92 |
| Gross Profit | 0.43 | 0.38 | -0.12 | 0.18 | 0.05 | 0.17 | 0.07 | -0.10 | 0.19 | 0.17 |
| Selling, General & Administrative | 0.32 | 0.31 | 0.31 | 0.31 | 0.29 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 |
| Operating Income | 0.11 | 0.07 | -0.43 | -0.13 | -0.24 | -0.13 | -0.23 | -0.41 | -0.11 | -0.14 |
| Finance Income | 0.18 | 0.08 | 0.08 | 0.03 | 0.12 | 0.06 | 0.12 | 0.00 | 0.13 | 0.20 |
| Finance Costs | 0.20 | 0.22 | 0.30 | 0.11 | 0.29 | 0.16 | 0.25 | 0.18 | 0.18 | 0.20 |
| Pretax Income | 0.24 | 0.05 | -1.72 | -0.25 | -0.50 | -0.24 | -1.33 | -0.71 | -0.12 | -0.09 |
| Income Tax Expense | 0.05 | 0.01 | -0.12 | -0.08 | -0.03 | 0.01 | -0.19 | -0.20 | -0.02 | -0.03 |
| Net Income | 0.19 | 0.03 | -1.60 | -0.16 | -0.47 | -0.25 | -1.14 | -0.51 | -0.11 | -0.06 |
| Total Comprehensive Income | 0.42 | 0.52 | -1.28 | 0.20 | -1.18 | -0.30 | -0.34 | -0.67 | 0.17 | 0.32 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 32.78 | 31.90 | 31.12 | 33.67 | 33.45 | 34.76 | 34.55 | 34.49 | 35.71 | 35.13 |
| Current Assets | 9.13 | 8.12 | 7.99 | 8.96 | 9.05 | 9.56 | 8.98 | 9.21 | 10.36 | 10.35 |
| Cash & Cash Equivalents | 1.43 | 1.29 | 1.87 | 2.72 | 3.23 | 3.09 | 2.11 | 1.91 | 2.64 | 2.95 |
| Inventories | 3.59 | 3.04 | 2.91 | 2.86 | 2.77 | 2.91 | 2.82 | 2.86 | 3.08 | 2.89 |
| Trade Receivables | 2.45 | 2.26 | 1.87 | 2.09 | 1.97 | 2.50 | 2.17 | 2.23 | 2.61 | 2.58 |
| Non-current Assets | 23.65 | 23.77 | 23.12 | 24.71 | 24.40 | 25.20 | 25.57 | 25.27 | 25.35 | 24.78 |
| Property, Plant & Equipment | 15.03 | 14.98 | 14.59 | 16.05 | 15.68 | 16.19 | 16.08 | 15.58 | 15.71 | 15.09 |
| Intangible Assets | 2.60 | 2.68 | 2.65 | 3.15 | 3.14 | 3.29 | 3.31 | 3.78 | 3.71 | 3.71 |
| Total Liabilities | 14.23 | 13.78 | 13.49 | 14.51 | 14.48 | 14.50 | 14.56 | 14.83 | 15.34 | 14.71 |
| Current Liabilities | 8.01 | 7.88 | 7.67 | 8.13 | 8.29 | 7.63 | 8.50 | 8.33 | 8.67 | 8.37 |
| Non-current Liabilities | 6.22 | 5.90 | 5.82 | 6.38 | 6.19 | 6.87 | 6.06 | 6.50 | 6.67 | 6.34 |
| Total Equity | 18.54 | 18.12 | 17.63 | 19.16 | 18.97 | 20.27 | 19.99 | 19.66 | 20.37 | 20.42 |
| Share Capital | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
| Retained Earnings | 9.30 | 9.07 | 9.04 | 10.37 | 10.49 | 10.89 | 11.06 | 12.15 | 12.63 | 12.74 |
| 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 | 83.6 | -624.7 | -9.1 | -97.0 | 178.5 | 416.6 | 214.0 | 488.2 | 615.9 | 224.3 |
| Cash from Investing Activities | 206.9 | -294.3 | -572.6 | -277.6 | -187.1 | 456.2 | -100.0 | -623.7 | -545.5 | -679.1 |
| Purchase of Property, Plant & Equipment | 166.5 | 163.5 | 377.4 | 306.3 | 555.0 | 382.6 | 404.6 | 515.9 | 619.3 | 698.3 |
| Cash from Financing Activities | -157.5 | 319.6 | -279.1 | -180.4 | 209.7 | 101.0 | 102.8 | -568.4 | -403.7 | 681.9 |
| Dividends Paid | — | — | 0.0 | 21.1 | — | — | 0.0 | 42.2 | — | — |
| Net Change in Cash | 132.9 | -599.4 | -860.8 | -555.1 | 201.1 | 973.8 | 216.8 | -703.9 | -333.3 | 227.1 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 18.48 | -7.1% | -6.0% | +8.6% | +4.7% |
| Operating income | -0.94 | — | — | — | — |
| Net income | -2.48 | — | — | — | — |
| EPS | ₩-57,888 | — | — | — | — |
| Operating cash flow | 0.49 | -68.3% | — | -17.9% | -15.4% |
| Shareholders' equity | 17.63 | -11.8% | +0.7% | +5.2% | +8.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 1.4% | 1.5% | 3.7% | 1.3% | 13.6% | 9.4% |
| Operating margin | -5.1% | -4.6% | -2.0% | -3.4% | 8.5% | 2.9% |
| Net margin | -13.4% | -9.2% | -0.2% | 0.1% | 7.8% | 1.4% |
| Return on equity | -13.2% | -9.1% | -0.2% | 0.2% | 9.7% | 1.3% |
| Return on assets | -7.5% | -5.4% | -0.1% | 0.1% | 6.7% | 0.9% |
| Operating cash flow / revenue | 2.6% | 7.8% | 4.0% | -0.8% | 8.2% | 10.7% |
| Capex / revenue | 8.8% | 11.2% | 18.6% | 11.6% | 4.3% | 6.6% |
| Symbol | Last Price |
|---|---|
| 011790SKC | ₩84,300 +0.5% |
| 002380KCC Corporation | ₩482,000 -0.6% |
| 011780Kumho Petro Chemical Co., Ltd. | ₩125,900 -5.4% |
| 357780Soulbrain Co., Ltd. | ₩325,000 +1.7% |
| 014680Hansol Chemical Co., Ltd. | ₩193,100 +0.3% |
| 073240Kumho Tire CO., Inc. | ₩7,180 +0.8% |
| 005290Dongjin Semichem Co., Ltd. | ₩40,250 +1.3% |
| 457190ISU Specialty Chemical | ₩63,300 +0.8% |
| 030530Wonik Holdings Co., Ltd. | ₩22,500 +29.9% |
| 120110Kolon Industries | ₩55,800 -4.1% |