| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 10.89 | 11.70 | 8.40 | 18.58 | 13.79 | 6.41 | 5.51 | 5.22 | 5.03 | 4.58 | 5.65 |
| Cost of Revenue | 8.86 | 7.74 | 7.43 | 8.14 | 6.04 | 5.13 | 5.52 | 5.50 | 5.13 | 5.10 | 5.60 |
| Gross Profit | 2.04 | 3.96 | 0.97 | 10.45 | 7.76 | 1.28 | -0.00 | -0.28 | -0.10 | -0.52 | 0.05 |
| Selling, General & Administrative | 0.57 | 0.45 | 0.39 | 0.49 | 0.38 | 0.30 | 0.30 | 0.28 | 0.31 | 0.32 | 0.33 |
| Operating Income | 1.46 | 3.51 | 0.58 | 9.95 | 7.38 | 0.98 | -0.30 | -0.56 | -0.41 | -0.83 | -0.28 |
| Finance Income | 0.83 | 1.40 | 1.55 | 1.98 | 0.28 | 0.04 | 0.08 | 0.15 | 0.11 | 0.84 | 0.23 |
| Finance Costs | 0.29 | 1.14 | 0.86 | 1.65 | 2.43 | 1.18 | 0.42 | 0.21 | 0.34 | 0.35 | 0.33 |
| Pretax Income | 2.00 | 3.90 | 1.05 | 10.18 | 5.33 | 0.13 | -0.59 | -0.78 | -1.19 | -0.42 | -0.71 |
| Income Tax Expense | 0.12 | 0.11 | 0.09 | 0.10 | -0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.02 | 0.01 |
| Net Income | 1.88 | 3.78 | 0.97 | 10.09 | 5.34 | 0.12 | -0.59 | -0.79 | -1.19 | -0.46 | -0.68 |
| Total Comprehensive Income | 1.40 | 6.95 | 1.32 | 10.66 | 5.70 | -0.03 | -0.61 | -0.81 | -1.30 | -0.39 | -0.75 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 33.56 | 33.85 | 25.71 | 25.97 | 17.88 | 9.37 | 7.16 | 4.12 | 3.60 | 4.40 | 5.94 |
| Current Assets | 15.12 | 18.00 | 13.18 | 14.28 | 8.77 | 2.24 | 1.43 | 1.75 | 1.39 | 1.29 | 1.15 |
| Cash & Cash Equivalents | 1.76 | 1.47 | 3.25 | 4.98 | 1.72 | 1.14 | 0.65 | 0.56 | 0.68 | 0.53 | 0.20 |
| Inventories | 0.37 | 0.40 | 0.36 | 0.33 | 0.25 | 0.15 | 0.14 | 0.13 | 0.11 | 0.12 | 0.09 |
| Trade Receivables | 1.26 | 1.57 | 0.93 | 1.03 | 1.97 | 0.83 | 0.55 | 0.54 | 0.37 | 0.42 | 0.54 |
| Non-current Assets | 18.45 | 15.85 | 12.53 | 11.69 | 9.11 | 7.14 | 5.73 | 2.37 | 2.22 | 3.11 | 4.79 |
| Property, Plant & Equipment | 11.52 | 9.85 | 7.72 | 4.12 | 3.20 | 2.30 | 2.02 | 1.73 | 1.60 | 2.28 | 3.43 |
| Intangible Assets | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.11 | 0.09 | 0.08 | 0.08 | 0.03 | 0.05 |
| Total Liabilities | 6.99 | 5.99 | 4.27 | 5.29 | 7.52 | 7.68 | 6.07 | 3.08 | 2.71 | 3.45 | 5.71 |
| Current Liabilities | 2.60 | 2.36 | 2.00 | 2.05 | 2.52 | 2.88 | 1.68 | 1.11 | 0.68 | 0.81 | 3.21 |
| Non-current Liabilities | 4.39 | 3.64 | 2.27 | 3.23 | 4.99 | 4.80 | 4.39 | 1.98 | 2.03 | 2.64 | 2.50 |
| Total Equity | 26.57 | 27.86 | 21.44 | 20.69 | 10.36 | 1.69 | 1.09 | 1.04 | 0.90 | 0.95 | 0.23 |
| Share Capital | 5.13 | 4.41 | 3.45 | 2.45 | 2.45 | 1.63 | 1.59 | 1.58 | 1.57 | 0.90 | 1.18 |
| Retained Earnings | 13.28 | 14.11 | 10.89 | 10.54 | 0.78 | -4.44 | -4.48 | -3.59 | -2.72 | -1.51 | -2.12 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 3.31 | 4.87 | 1.98 | 11.32 | 7.51 | 1.41 | 0.40 | -0.42 | -0.28 | -0.64 | -0.16 |
| Cash from Investing Activities | 1.07 | -6.23 | -1.49 | -4.82 | -6.31 | -2.03 | -0.88 | -0.67 | -0.23 | 1.47 | 0.18 |
| Purchase of Property, Plant & Equipment | 1.59 | 2.54 | 2.04 | 0.44 | 1.71 | 1.83 | 1.08 | 0.32 | 0.30 | 0.16 | 0.14 |
| Cash from Financing Activities | -4.03 | -0.54 | -2.24 | -3.60 | -0.72 | 1.16 | 0.57 | 0.99 | 0.66 | -0.50 | -0.26 |
| Dividends Paid | 0.53 | 0.48 | 0.59 | 0.29 | 0.00 | 0.00 | — | — | — | — | — |
| Net Change in Cash | 0.34 | -1.90 | -1.75 | 2.90 | 0.47 | 0.53 | 0.09 | -0.10 | 0.16 | 0.33 | -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 Revenue | 3.40 | 2.72 | 2.71 | 2.71 | 2.62 | 2.85 | 3.15 | 3.55 | 2.66 | 2.33 |
| Cost of Revenue | 2.87 | 2.33 | 2.25 | 2.23 | 2.27 | 2.10 | 2.03 | 1.99 | 1.89 | 1.83 |
| Gross Profit | 0.53 | 0.39 | 0.45 | 0.48 | 0.35 | 0.75 | 1.13 | 1.56 | 0.77 | 0.50 |
| Selling, General & Administrative | 0.17 | 0.12 | 0.14 | 0.18 | 0.12 | 0.14 | 0.13 | 0.10 | 0.13 | 0.10 |
| Operating Income | 0.35 | 0.27 | 0.32 | 0.30 | 0.23 | 0.61 | 1.00 | 1.46 | 0.64 | 0.41 |
| Finance Income | 0.13 | 0.16 | 0.15 | 0.14 | 0.33 | 0.20 | 0.29 | 0.26 | 0.37 | 0.47 |
| Finance Costs | 0.06 | 0.08 | 0.08 | 0.07 | 0.08 | 0.06 | 0.40 | -0.01 | 0.34 | 0.40 |
| Pretax Income | 0.43 | 0.38 | 0.36 | 0.38 | 0.51 | 0.75 | 0.94 | 1.76 | 0.70 | 0.50 |
| Income Tax Expense | 0.02 | 0.02 | -0.00 | 0.08 | 0.03 | 0.01 | -0.19 | 0.02 | 0.04 | 0.02 |
| Net Income | 0.41 | 0.35 | 0.36 | 0.30 | 0.47 | 0.74 | 0.90 | 1.74 | 0.66 | 0.49 |
| Total Comprehensive Income | 0.95 | 1.87 | 1.09 | 1.24 | -1.59 | 0.67 | 3.67 | 0.51 | 1.35 | 1.42 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 37.18 | 36.09 | 33.56 | 31.98 | 32.25 | 34.27 | 33.85 | 29.63 | 29.06 | 27.50 |
| Current Assets | 15.24 | 15.00 | 15.12 | 15.03 | 16.37 | 17.67 | 18.00 | 16.09 | 15.59 | 14.20 |
| Cash & Cash Equivalents | 1.08 | 0.80 | 1.76 | 0.91 | 2.79 | 3.13 | 1.47 | 0.99 | 1.65 | 1.07 |
| Inventories | 0.53 | 0.45 | 0.37 | 0.38 | 0.40 | 0.44 | 0.40 | 0.37 | 0.41 | 0.36 |
| Trade Receivables | 1.84 | 1.46 | 1.26 | 1.17 | 1.31 | 1.38 | 1.57 | 1.23 | 1.30 | 1.08 |
| Non-current Assets | 21.95 | 21.09 | 18.45 | 16.95 | 15.88 | 16.60 | 15.85 | 13.54 | 13.47 | 13.30 |
| Property, Plant & Equipment | 13.72 | 13.29 | 11.52 | 10.69 | 10.23 | 11.03 | 9.85 | 8.38 | 8.67 | 8.36 |
| Intangible Assets | 0.09 | 0.08 | 0.05 | 0.05 | 0.04 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 |
| Total Liabilities | 8.45 | 8.31 | 6.99 | 6.50 | 5.85 | 6.31 | 5.99 | 5.44 | 5.38 | 5.19 |
| Current Liabilities | 3.31 | 3.60 | 2.60 | 2.50 | 2.28 | 2.72 | 2.36 | 2.33 | 2.56 | 2.63 |
| Non-current Liabilities | 5.14 | 4.71 | 4.39 | 3.99 | 3.57 | 3.59 | 3.64 | 3.11 | 2.83 | 2.56 |
| Total Equity | 28.73 | 27.78 | 26.57 | 25.49 | 26.40 | 27.96 | 27.86 | 24.19 | 23.68 | 22.31 |
| Share Capital | 5.13 | 5.13 | 5.13 | 5.13 | 5.13 | 4.41 | 4.41 | 3.75 | 3.75 | 3.45 |
| Retained Earnings | 13.38 | 12.97 | 13.28 | 12.91 | 14.76 | 14.29 | 14.11 | 13.23 | 11.49 | 10.83 |
| 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 | 0.66 | 0.51 | 0.61 | 1.04 | 0.69 | 0.97 | 1.34 | 1.72 | 0.98 | 0.84 |
| Cash from Investing Activities | 0.42 | -1.25 | 0.36 | -0.57 | -0.17 | 1.44 | -0.46 | -3.07 | 0.43 | -3.13 |
| Purchase of Property, Plant & Equipment | 0.32 | 1.31 | 0.82 | 0.25 | 0.18 | 0.34 | 0.70 | 1.34 | 0.08 | 0.42 |
| Cash from Financing Activities | -0.79 | -0.23 | -0.12 | -2.36 | -0.79 | -0.76 | -0.41 | 0.65 | -0.84 | 0.06 |
| Dividends Paid | — | — | 0.00 | 0.00 | — | — | 0.00 | 0.00 | — | — |
| Net Change in Cash | 0.30 | -0.97 | 0.86 | -1.89 | -0.28 | 1.65 | 0.46 | -0.70 | 0.58 | -2.23 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 10.89 | -6.9% | -16.3% | +11.2% | +6.8% |
| Operating income | 1.46 | -58.4% | -47.2% | +8.3% | — |
| Net income | 1.88 | -50.3% | -42.9% | +72.2% | — |
| EPS | ₩1,992 | -50.3% | -42.9% | +72.2% | — |
| Operating cash flow | 3.31 | -32.2% | -33.7% | +18.6% | — |
| Shareholders' equity | 26.57 | -4.6% | +8.7% | +73.5% | +60.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 18.7% | 33.9% | 11.6% | 56.2% | 56.2% | 20.0% |
| Operating margin | 13.4% | 30.0% | 7.0% | 53.6% | 53.5% | 15.3% |
| Net margin | 17.2% | 32.3% | 11.5% | 54.3% | 38.7% | 1.9% |
| Return on equity | 6.9% | 15.3% | 4.6% | 65.0% | 88.6% | 8.9% |
| Return on assets | 5.6% | 12.7% | 3.7% | 46.0% | 39.2% | 1.5% |
| Operating cash flow / revenue | 30.3% | 41.7% | 23.6% | 60.9% | 54.4% | 22.0% |
| Capex / revenue | 14.6% | 21.7% | 24.2% | 2.4% | 12.4% | 28.5% |
| Symbol | Last Price |
|---|---|
| 028670Pan Ocean Co., Ltd. | ₩5,960 +0.3% |
| 005880Korea Line Corporation | ₩2,105 +1.4% |