| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.34 | 1.11 | 1.13 | 1.40 | 0.88 | 0.72 | 0.88 | 0.81 | 0.76 | 0.74 | 0.71 |
| Cost of Revenue | 1.10 | 0.88 | 0.98 | 1.12 | 0.62 | 0.53 | 0.68 | 0.64 | 0.58 | 0.56 | 0.55 |
| Gross Profit | 0.24 | 0.24 | 0.16 | 0.29 | 0.25 | 0.20 | 0.19 | 0.17 | 0.19 | 0.18 | 0.16 |
| Selling, General & Administrative | 0.15 | 0.14 | 0.12 | 0.14 | 0.10 | 0.09 | 0.11 | 0.09 | 0.12 | — | — |
| Operating Income | 0.09 | 0.10 | 0.03 | 0.15 | 0.15 | 0.11 | 0.08 | 0.08 | 0.07 | 0.07 | 0.05 |
| Finance Income | 0.01 | 0.02 | 0.02 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 |
| Finance Costs | 0.02 | 0.02 | 0.03 | 0.04 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
| Pretax Income | 0.08 | 0.09 | 0.02 | 0.14 | 0.21 | 0.10 | 0.09 | 0.06 | 0.05 | 0.06 | 0.10 |
| Income Tax Expense | 0.02 | 0.01 | 0.01 | 0.02 | 0.04 | 0.01 | 0.02 | 0.03 | 0.01 | 0.02 | 0.03 |
| Net Income | 0.07 | 0.08 | 0.02 | 0.13 | 0.18 | 0.08 | 0.07 | 0.04 | 0.04 | 0.05 | 0.07 |
| Total Comprehensive Income | 0.08 | 0.12 | 0.01 | 0.10 | 0.22 | 0.09 | 0.07 | 0.02 | 0.03 | 0.03 | 0.08 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.52 | 1.36 | 1.26 | 1.49 | 1.35 | 1.12 | 1.08 | 1.11 | 1.11 | 1.05 | 1.04 |
| Current Assets | 0.69 | 0.56 | 0.57 | 0.85 | 0.67 | 0.49 | 0.43 | 0.44 | 0.45 | 0.43 | 0.51 |
| Cash & Cash Equivalents | 0.07 | 0.07 | 0.15 | 0.14 | 0.15 | 0.10 | 0.04 | 0.07 | 0.09 | 0.13 | 0.08 |
| Inventories | 0.17 | 0.14 | 0.14 | 0.29 | 0.16 | 0.10 | 0.14 | 0.11 | 0.09 | 0.07 | 0.11 |
| Trade Receivables | 0.35 | 0.29 | 0.27 | 0.37 | 0.24 | 0.21 | 0.19 | 0.19 | 0.18 | 0.17 | 0.19 |
| Non-current Assets | 0.83 | 0.80 | 0.69 | 0.64 | 0.68 | 0.63 | 0.65 | 0.67 | 0.66 | 0.62 | 0.53 |
| Property, Plant & Equipment | 0.63 | 0.61 | 0.50 | 0.47 | 0.50 | 0.48 | 0.52 | 0.52 | 0.51 | 0.46 | 0.44 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 0.44 | 0.35 | 0.36 | 0.59 | 0.35 | 0.34 | 0.37 | 0.46 | 0.46 | 0.42 | 0.43 |
| Current Liabilities | 0.32 | 0.22 | 0.31 | 0.54 | 0.29 | 0.26 | 0.24 | 0.31 | 0.27 | 0.29 | 0.33 |
| Non-current Liabilities | 0.12 | 0.13 | 0.05 | 0.05 | 0.07 | 0.08 | 0.13 | 0.15 | 0.19 | 0.12 | 0.10 |
| Total Equity | 1.08 | 1.01 | 0.90 | 0.90 | 0.99 | 0.78 | 0.71 | 0.66 | 0.65 | 0.63 | 0.61 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Retained Earnings | 1.16 | 1.10 | 1.04 | 1.04 | 0.93 | 0.78 | 0.71 | 0.65 | 0.59 | 0.56 | 0.53 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 89.5 | 116.8 | 334.7 | -128.1 | 121.8 | 157.9 | 72.5 | 55.0 | -19.0 | 182.9 | -3.6 |
| Cash from Investing Activities | -102.7 | -184.7 | -89.7 | -18.6 | -43.3 | -2.5 | -15.0 | -48.3 | -89.9 | -96.3 | 25.5 |
| Purchase of Property, Plant & Equipment | 84.3 | 121.7 | 97.0 | 83.2 | 64.7 | 36.1 | 45.8 | 73.2 | 100.5 | 140.3 | 24.6 |
| Cash from Financing Activities | 10.8 | -11.7 | -232.7 | 132.4 | -31.1 | -97.9 | -92.2 | -23.8 | 77.6 | -42.6 | -36.9 |
| Dividends Paid | 12.0 | 10.6 | 13.3 | 14.8 | 12.2 | 10.7 | 9.8 | 9.8 | 9.8 | 9.8 | 7.2 |
| Net Change in Cash | -2.2 | -74.9 | 10.6 | -16.9 | 54.0 | 57.0 | -33.2 | -16.9 | -35.7 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 399.8 | 384.4 | 346.3 | 329.0 | 340.9 | 322.5 | 275.5 | 289.8 | 291.6 | 254.7 |
| Cost of Revenue | 333.2 | 321.1 | 296.4 | 274.0 | 268.5 | 260.1 | 226.5 | 234.6 | 221.5 | 193.8 |
| Gross Profit | 66.6 | 63.3 | 49.9 | 54.9 | 72.4 | 62.4 | 49.0 | 55.2 | 70.1 | 60.9 |
| Selling, General & Administrative | 42.4 | 37.8 | 42.3 | 36.1 | 39.6 | 33.7 | 36.6 | 34.7 | 35.1 | 33.4 |
| Operating Income | 24.2 | 25.5 | 7.6 | 18.8 | 32.8 | 28.7 | 12.5 | 20.5 | 35.0 | 27.5 |
| Finance Income | 3.1 | 6.9 | 4.0 | 2.1 | 3.5 | 3.3 | 9.0 | 1.7 | 4.1 | 6.4 |
| Finance Costs | 4.0 | 6.0 | 4.1 | 2.0 | 8.5 | 4.4 | 4.4 | 5.3 | 4.9 | 8.3 |
| Pretax Income | 54.9 | 36.4 | -3.3 | 22.9 | 34.1 | 28.4 | 8.0 | 16.8 | 34.8 | 27.2 |
| Income Tax Expense | 11.9 | 11.6 | -5.7 | 6.1 | 10.3 | 6.1 | 0.4 | -3.1 | 7.7 | 5.5 |
| Net Income | 43.1 | 24.9 | 2.4 | 16.8 | 23.8 | 22.3 | 7.6 | 19.8 | 27.1 | 21.7 |
| Total Comprehensive Income | 55.8 | 89.5 | 28.1 | 36.8 | -5.7 | 22.4 | 33.2 | 15.7 | 40.9 | 29.1 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.73 | 1.71 | 1.52 | 1.43 | 1.34 | 1.38 | 1.36 | 1.32 | 1.32 | 1.27 |
| Current Assets | 0.86 | 0.82 | 0.69 | 0.63 | 0.57 | 0.59 | 0.56 | 0.56 | 0.56 | 0.57 |
| Cash & Cash Equivalents | 0.08 | 0.10 | 0.07 | 0.05 | 0.06 | 0.06 | 0.07 | 0.08 | 0.05 | 0.09 |
| Inventories | 0.17 | 0.18 | 0.17 | 0.15 | 0.11 | 0.14 | 0.14 | 0.13 | 0.13 | 0.15 |
| Trade Receivables | 0.43 | 0.42 | 0.35 | 0.32 | 0.34 | 0.30 | 0.29 | 0.30 | 0.31 | 0.28 |
| Non-current Assets | 0.87 | 0.90 | 0.83 | 0.81 | 0.77 | 0.79 | 0.80 | 0.77 | 0.76 | 0.70 |
| Property, Plant & Equipment | 0.66 | 0.66 | 0.63 | 0.62 | 0.59 | 0.61 | 0.61 | 0.57 | 0.56 | 0.51 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.52 | 0.56 | 0.44 | 0.38 | 0.32 | 0.36 | 0.35 | 0.35 | 0.35 | 0.34 |
| Current Liabilities | 0.36 | 0.40 | 0.32 | 0.25 | 0.21 | 0.22 | 0.22 | 0.23 | 0.27 | 0.29 |
| Non-current Liabilities | 0.15 | 0.15 | 0.12 | 0.13 | 0.11 | 0.13 | 0.13 | 0.12 | 0.09 | 0.05 |
| Total Equity | 1.21 | 1.16 | 1.08 | 1.05 | 1.02 | 1.02 | 1.01 | 0.98 | 0.96 | 0.92 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 1.21 | 1.17 | 1.16 | 1.15 | 1.14 | 1.11 | 1.10 | 1.10 | 1.08 | 1.05 |
| 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 | 24.7 | -34.5 | 48.1 | -6.7 | 9.7 | 38.4 | 46.5 | 53.4 | 8.3 | 8.6 |
| Cash from Investing Activities | -14.9 | -16.1 | -18.9 | -62.9 | 13.7 | -34.6 | -47.9 | -22.3 | -60.6 | -53.9 |
| Purchase of Property, Plant & Equipment | 8.5 | 15.1 | 17.7 | 30.9 | 15.5 | 20.2 | 34.9 | 28.8 | 41.3 | 16.7 |
| Cash from Financing Activities | -33.9 | 78.8 | -6.9 | 51.6 | -20.3 | -13.6 | -10.4 | -3.6 | 12.1 | -9.8 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -23.1 | 31.5 | 23.2 | -16.8 | 0.8 | -9.5 | -9.1 | 27.4 | -39.9 | -53.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,338.8 | +20.4% | -1.6% | +13.1% | +6.6% |
| Operating income | 87.9 | -7.9% | -15.9% | -3.9% | +5.2% |
| Net income | 65.3 | -14.4% | -19.9% | -3.2% | -0.8% |
| EPS | ₩9,643 | -14.4% | -19.9% | -3.2% | -0.8% |
| Operating cash flow | 89.5 | -23.4% | — | -10.7% | — |
| Shareholders' equity | 1,081.9 | +6.9% | +6.3% | +6.7% | +5.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 17.9% | 21.2% | 13.8% | 20.4% | 28.8% | 27.2% |
| Operating margin | 6.6% | 8.6% | 2.8% | 10.5% | 17.0% | 14.8% |
| Net margin | 4.9% | 6.9% | 1.4% | 9.0% | 20.8% | 10.6% |
| Return on equity | 6.2% | 8.0% | 1.8% | 13.4% | 20.6% | 10.3% |
| Return on assets | 4.5% | 5.8% | 1.2% | 8.9% | 14.8% | 7.0% |
| Operating cash flow / revenue | 6.7% | 10.5% | 29.5% | -9.1% | 13.9% | 21.8% |
| Capex / revenue | 6.3% | 10.9% | 8.6% | 5.9% | 7.4% | 5.0% |
| Symbol | Last Price |
|---|---|
| 002350Nexen Tire Corporation | ₩6,080 +0.0% |
| 002840Miwon Commercial Co., Ltd. | ₩130,000 -1.1% |
| 121600Advanced Nano Products Co., Ltd. | ₩47,000 +0.1% |
| 178920PI Advanced Materials Co., Ltd. | ₩19,030 +0.8% |
| 033500Dongsung Finetec Co., Ltd. | ₩17,160 +0.8% |
| 161000Aekyung Chemical | ₩10,540 +1.2% |
| 278280Chunbo Co., Ltd. | ₩39,700 -0.4% |
| 383310Ecopro HN Co., Ltd. | ₩22,950 +2.9% |
| 365340Sung Eel Hi Tech Co., Ltd. | ₩37,200 +0.8% |
| 018290VT Co., Ltd. | ₩12,410 +0.9% |