| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 61.12 | 57.24 | 59.25 | 51.91 | 41.70 | 36.63 | 38.05 | 35.15 | 35.14 | 38.26 | 36.02 |
| Cost of Revenue | 52.29 | 49.17 | 52.49 | 45.92 | 36.44 | 31.92 | 32.82 | 30.58 | 30.68 | 32.97 | 30.87 |
| Gross Profit | 8.83 | 8.06 | 6.76 | 5.99 | 5.26 | 4.70 | 5.23 | 4.57 | 4.47 | 5.30 | 5.15 |
| Selling, General & Administrative | 5.47 | 4.99 | 4.47 | 3.96 | 3.22 | 2.87 | 2.87 | 2.54 | 2.44 | 2.39 | 2.21 |
| Operating Income | 3.36 | 3.07 | 2.30 | 2.03 | 2.04 | 1.83 | 2.36 | 2.02 | 2.02 | 2.90 | 2.93 |
| Finance Income | 0.61 | 0.81 | 0.82 | 0.78 | 0.34 | 0.46 | 0.36 | 0.30 | 0.26 | 0.36 | 0.30 |
| Finance Costs | 0.36 | 0.49 | 0.61 | 0.67 | 0.23 | 0.44 | 0.22 | 0.23 | 0.21 | -0.19 | -0.35 |
| Pretax Income | 5.12 | 5.26 | 4.44 | 3.36 | 3.19 | 2.12 | 3.21 | 2.47 | 2.73 | 4.11 | 4.21 |
| Income Tax Expense | 1.45 | 1.20 | 1.02 | 0.88 | 0.83 | 0.59 | 0.92 | 0.59 | 1.18 | — | — |
| Net Income | 3.66 | 4.06 | 3.42 | 2.49 | 2.36 | 1.53 | 2.29 | 1.89 | 1.56 | 3.05 | 3.04 |
| Total Comprehensive Income | 4.03 | 5.92 | 3.46 | 2.72 | 2.91 | 1.42 | 2.49 | 1.68 | 1.12 | 3.18 | 2.98 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 70.40 | 66.60 | 58.59 | 55.41 | 51.48 | 48.50 | 46.61 | 43.07 | 41.74 | 41.71 | 37.77 |
| Current Assets | 30.37 | 28.42 | 25.57 | 25.66 | 23.55 | 22.90 | 21.50 | 19.72 | 18.22 | 18.26 | 15.92 |
| Cash & Cash Equivalents | 4.92 | 4.79 | 5.08 | 4.09 | 4.16 | 4.20 | 3.34 | 2.34 | 2.41 | 2.05 | 2.50 |
| Inventories | 6.86 | 6.76 | 5.51 | 5.27 | 4.27 | 3.06 | 3.03 | 2.76 | 2.69 | 2.83 | 2.56 |
| Trade Receivables | 10.83 | 10.28 | 10.13 | 10.16 | 8.11 | 8.11 | 7.13 | 6.66 | 6.23 | 7.25 | 6.35 |
| Non-current Assets | 40.03 | 38.17 | 33.02 | 29.75 | 27.93 | 25.59 | 25.10 | 23.35 | 23.52 | 23.45 | 21.85 |
| Property, Plant & Equipment | 12.35 | 12.00 | 10.48 | 9.37 | 9.13 | 8.72 | 8.61 | 8.03 | 8.21 | 8.52 | 7.95 |
| Intangible Assets | 1.27 | 1.17 | 1.03 | 0.97 | 0.92 | 0.88 | 0.91 | 0.93 | 0.96 | 0.96 | 0.93 |
| Total Liabilities | 21.19 | 20.48 | 17.93 | 17.60 | 16.13 | 15.17 | 14.20 | 12.37 | 12.38 | 13.15 | 12.10 |
| Current Liabilities | 13.06 | 12.75 | 12.05 | 11.48 | 10.08 | 10.08 | 8.96 | 8.24 | 7.89 | 8.83 | 8.29 |
| Non-current Liabilities | 8.13 | 7.73 | 5.88 | 6.12 | 6.05 | 5.09 | 5.23 | 4.13 | 4.48 | 4.32 | 3.81 |
| Total Equity | 49.21 | 46.12 | 40.66 | 37.81 | 35.36 | 33.33 | 32.41 | 30.70 | 29.36 | 28.56 | 25.68 |
| Share Capital | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 |
| Retained Earnings | 45.22 | 42.91 | 39.64 | 36.98 | 34.68 | 32.85 | 31.66 | 30.10 | 28.78 | 27.52 | 24.81 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 4.47 | 4.25 | 5.34 | 2.15 | 2.61 | 2.48 | 2.64 | 1.61 | 1.95 | 2.02 | 4.35 |
| Cash from Investing Activities | -3.23 | -4.59 | -2.54 | -1.60 | -1.95 | -1.26 | -0.72 | -0.94 | -1.07 | -2.12 | -4.95 |
| Purchase of Property, Plant & Equipment | 1.35 | 2.20 | 1.80 | 1.13 | 0.92 | 1.10 | 0.79 | 0.53 | 0.68 | 1.30 | 4.08 |
| Cash from Financing Activities | -1.20 | -0.25 | -1.89 | -0.64 | -0.96 | -0.23 | -0.97 | -0.72 | -0.40 | -0.34 | 0.17 |
| Dividends Paid | 0.58 | 0.41 | 0.37 | 0.37 | 0.46 | 0.28 | 0.48 | 0.33 | 0.33 | -0.33 | -0.29 |
| Net Change in Cash | 0.13 | -0.29 | 0.99 | -0.07 | -0.05 | 0.86 | 1.01 | -0.07 | 0.36 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 16.32 | 15.56 | 15.40 | 15.03 | 15.94 | 14.75 | 14.71 | 14.00 | 14.66 | 13.87 |
| Cost of Revenue | 13.92 | 13.41 | 12.96 | 12.90 | 13.74 | 12.69 | 12.40 | 11.70 | 12.83 | 12.25 |
| Gross Profit | 2.41 | 2.15 | 2.44 | 2.13 | 2.20 | 2.06 | 2.31 | 2.30 | 1.83 | 1.62 |
| Selling, General & Administrative | 1.43 | 1.35 | 1.51 | 1.35 | 1.33 | 1.29 | 1.33 | 1.39 | 1.19 | 1.08 |
| Operating Income | 0.98 | 0.80 | 0.93 | 0.78 | 0.87 | 0.78 | 0.99 | 0.91 | 0.64 | 0.54 |
| Finance Income | 0.17 | 0.14 | 0.14 | 0.13 | 0.16 | 0.19 | 0.23 | 0.16 | 0.22 | 0.21 |
| Finance Costs | 0.12 | 0.09 | 0.07 | 0.07 | 0.12 | 0.09 | 0.10 | 0.17 | 0.13 | 0.09 |
| Pretax Income | 1.36 | 1.29 | 1.04 | 1.26 | 1.35 | 1.47 | 1.32 | 1.31 | 1.41 | 1.22 |
| Income Tax Expense | 0.29 | 0.41 | 0.27 | 0.33 | 0.41 | 0.44 | 0.04 | 0.39 | 0.41 | 0.36 |
| Net Income | 1.06 | 0.88 | 0.77 | 0.93 | 0.93 | 1.03 | 1.28 | 0.92 | 1.00 | 0.86 |
| Total Comprehensive Income | 1.45 | 1.88 | 1.27 | 1.42 | 0.17 | 1.17 | 2.79 | 0.54 | 1.34 | 1.25 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 75.46 | 73.92 | 70.40 | 69.83 | 67.68 | 68.49 | 66.60 | 62.23 | 62.60 | 60.78 |
| Current Assets | 33.07 | 32.61 | 30.37 | 30.22 | 29.19 | 29.88 | 28.42 | 26.40 | 27.01 | 26.66 |
| Cash & Cash Equivalents | 5.45 | 5.64 | 4.92 | 5.44 | 5.22 | 4.63 | 4.79 | 5.22 | 6.19 | 5.74 |
| Inventories | 7.50 | 7.07 | 6.86 | 6.79 | 6.61 | 6.85 | 6.76 | 6.07 | 6.04 | 5.92 |
| Trade Receivables | 12.24 | 12.05 | 10.83 | 10.93 | 10.83 | 11.59 | 10.28 | 9.56 | 9.59 | 9.93 |
| Non-current Assets | 42.39 | 41.31 | 40.03 | 39.61 | 38.49 | 38.61 | 38.17 | 35.82 | 35.59 | 34.12 |
| Property, Plant & Equipment | 12.76 | 12.52 | 12.35 | 12.09 | 11.85 | 11.96 | 12.00 | 11.39 | 11.27 | 10.85 |
| Intangible Assets | 1.28 | 1.27 | 1.27 | 1.24 | 1.19 | 1.18 | 1.17 | 1.12 | 1.07 | 1.04 |
| Total Liabilities | 23.77 | 23.27 | 21.19 | 21.94 | 20.98 | 21.84 | 20.48 | 18.93 | 19.84 | 19.29 |
| Current Liabilities | 15.67 | 14.48 | 13.06 | 13.73 | 13.12 | 13.83 | 12.75 | 11.48 | 12.58 | 12.85 |
| Non-current Liabilities | 8.10 | 8.79 | 8.13 | 8.21 | 7.86 | 8.01 | 7.73 | 7.45 | 7.26 | 6.45 |
| Total Equity | 51.68 | 50.65 | 49.21 | 47.90 | 46.70 | 46.66 | 46.12 | 43.30 | 42.76 | 41.49 |
| Share Capital | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 |
| Retained Earnings | 46.81 | 45.75 | 45.22 | 44.74 | 43.95 | 43.46 | 42.91 | 41.78 | 40.96 | 40.13 |
| 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 | 1.22 | 1.12 | 0.74 | 1.06 | 2.05 | 0.63 | 0.90 | 0.23 | 1.40 | 1.73 |
| Cash from Investing Activities | -0.45 | -0.43 | -0.98 | -0.88 | -0.71 | -0.66 | -1.61 | -0.98 | -0.81 | -1.18 |
| Purchase of Property, Plant & Equipment | 0.29 | 0.37 | 0.39 | 0.36 | 0.32 | 0.28 | 0.53 | 0.59 | 0.55 | 0.54 |
| Cash from Financing Activities | -1.07 | -0.15 | -0.38 | -0.07 | -0.58 | -0.18 | 0.05 | -0.09 | -0.22 | 0.00 |
| Dividends Paid | — | — | 0.00 | 0.13 | — | — | 0.00 | 0.09 | — | — |
| Net Change in Cash | -0.20 | 0.72 | -0.52 | 0.22 | 0.59 | -0.16 | -0.43 | -0.97 | 0.45 | 0.66 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 61.12 | +6.8% | +5.6% | +10.8% | +5.4% |
| Operating income | 3.36 | +9.2% | +18.3% | +12.9% | +1.4% |
| Net income | 3.66 | -9.7% | +13.8% | +19.1% | +1.9% |
| EPS | ₩40,801 | -9.7% | +13.8% | +19.1% | +1.9% |
| Operating cash flow | 4.47 | +5.2% | +27.6% | +12.5% | +0.3% |
| Shareholders' equity | 49.21 | +6.7% | +9.2% | +8.1% | +6.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 14.4% | 14.1% | 11.4% | 11.5% | 12.6% | 12.8% |
| Operating margin | 5.5% | 5.4% | 3.9% | 3.9% | 4.9% | 5.0% |
| Net margin | 6.0% | 7.1% | 5.8% | 4.8% | 5.7% | 4.2% |
| Return on equity | 7.7% | 9.4% | 8.7% | 6.8% | 6.9% | 4.6% |
| Return on assets | 5.4% | 6.5% | 6.0% | 4.7% | 4.7% | 3.2% |
| Operating cash flow / revenue | 7.3% | 7.4% | 9.0% | 4.1% | 6.3% | 6.8% |
| Capex / revenue | 2.2% | 3.9% | 3.0% | 2.2% | 2.2% | 3.0% |
| Symbol | Last Price |
|---|---|
| 005380HYUNDAI MOTOR CO | ₩383,500 +0.0% |
| 000270KIA CORPORATION | ₩126,500 -0.7% |
| 086280Hyundai Glovis Co., Ltd. | ₩206,000 +2.0% |
| 161390Hankook Tire & Technology Co., Ltd. | ₩65,400 -1.7% |
| 005850SL Corporation | ₩51,400 +1.2% |
| 204320HL Mando | ₩48,500 +1.8% |
| 011210Hyundai WIA | ₩57,600 +0.7% |
| 437730Samhyun Co., Ltd. | ₩32,550 +10.3% |
| 003570SNT Dynamics Co., Ltd. | ₩28,200 -0.9% |
| 064960SNT Motiv | ₩26,250 -2.1% |