| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.47 | 2.89 | 2.60 | 2.13 | 1.97 | 1.82 | 1.87 | 1.88 | 1.99 | 1.76 | 1.45 |
| Cost of Revenue | 1.86 | 2.30 | 2.16 | 1.81 | 1.60 | 1.42 | 1.50 | 1.50 | 1.61 | 1.36 | 1.14 |
| Gross Profit | 0.61 | 0.59 | 0.44 | 0.32 | 0.37 | 0.40 | 0.38 | 0.37 | 0.38 | 0.40 | 0.31 |
| Selling, General & Administrative | 0.40 | 0.36 | 0.36 | 0.27 | 0.24 | 0.25 | 0.24 | 0.23 | 0.24 | 0.21 | 0.15 |
| Operating Income | 0.21 | 0.23 | 0.08 | 0.04 | 0.13 | 0.15 | 0.14 | 0.14 | 0.14 | 0.18 | 0.16 |
| Finance Income | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.03 | 0.07 | 0.01 | 0.02 | 0.01 | 0.02 |
| Finance Costs | 0.06 | 0.08 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.11 | 0.03 | 0.05 | 0.03 |
| Pretax Income | 0.35 | 0.26 | 0.40 | 0.11 | 0.16 | 0.14 | 0.09 | 0.02 | 0.13 | 0.02 | 0.03 |
| Income Tax Expense | 0.08 | 0.06 | 0.09 | 0.03 | 0.05 | 0.04 | 0.05 | 0.02 | 0.05 | -0.10 | 0.04 |
| Net Income | 0.27 | 0.19 | 0.31 | 0.08 | 0.11 | 0.10 | 0.04 | 0.00 | 0.08 | 0.12 | -0.01 |
| Total Comprehensive Income | 0.28 | 0.18 | 0.29 | 0.10 | 0.14 | 0.11 | 0.04 | 0.00 | 0.07 | 0.13 | -0.04 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 3.72 | 3.57 | 3.54 | 3.01 | 2.99 | 2.63 | 2.55 | 2.37 | 2.29 | 2.11 | 1.77 |
| Current Assets | 1.84 | 1.54 | 1.35 | 1.10 | 1.13 | 1.19 | 0.99 | 0.90 | 0.95 | 1.05 | 1.01 |
| Cash & Cash Equivalents | 0.55 | 0.45 | 0.39 | 0.18 | 0.36 | 0.44 | 0.26 | 0.34 | 0.32 | 0.49 | 0.43 |
| Inventories | 0.09 | 0.07 | 0.07 | 0.08 | 0.06 | 0.05 | 0.05 | 0.06 | 0.04 | 0.06 | 0.03 |
| Trade Receivables | 0.25 | 0.34 | 0.33 | 0.28 | 0.26 | 0.24 | 0.24 | 0.25 | 0.31 | 0.27 | 0.25 |
| Non-current Assets | 1.89 | 2.04 | 2.19 | 1.92 | 1.86 | 1.43 | 1.56 | 1.47 | 1.34 | 1.06 | 0.76 |
| Property, Plant & Equipment | 1.05 | 1.15 | 1.13 | 1.07 | 1.01 | 0.81 | 0.80 | 0.76 | 0.74 | 0.68 | 0.44 |
| Intangible Assets | 0.25 | 0.26 | 0.27 | 0.09 | 0.07 | 0.08 | 0.13 | 0.17 | 0.17 | 0.18 | 0.05 |
| Total Liabilities | 2.28 | 2.23 | 2.16 | 1.85 | 1.85 | 1.60 | 1.60 | 1.44 | 1.45 | 1.32 | 1.13 |
| Current Liabilities | 1.45 | 1.64 | 1.33 | 1.22 | 1.08 | 0.93 | 0.93 | 0.75 | 0.77 | 0.72 | 0.65 |
| Non-current Liabilities | 0.82 | 0.59 | 0.83 | 0.62 | 0.77 | 0.67 | 0.66 | 0.70 | 0.69 | 0.60 | 0.48 |
| Total Equity | 1.44 | 1.34 | 1.37 | 1.17 | 1.14 | 1.03 | 0.95 | 0.93 | 0.84 | 0.79 | 0.64 |
| Share Capital | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.14 | 0.14 | 0.12 | 0.12 | 0.12 |
| Retained Earnings | 0.95 | 0.59 | 0.62 | 0.39 | 0.33 | 0.24 | 0.25 | 0.24 | 0.24 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 255.6 | 256.4 | 49.4 | — | — | — | — | — | — | — | — |
| Cash from Investing Activities | 108.9 | 14.3 | 33.3 | — | — | — | — | — | — | — | — |
| Purchase of Property, Plant & Equipment | 42.9 | 59.3 | 57.4 | 96.7 | 214.8 | 110.2 | 41.1 | 43.4 | 106.5 | 11.7 | 10.7 |
| Cash from Financing Activities | -269.9 | -210.6 | 121.0 | — | — | — | — | — | — | — | — |
| Dividends Paid | 219.8 | 200.8 | 22.7 | 33.0 | 32.8 | 24.7 | 24.8 | 12.6 | 12.6 | 0.0 | -0.1 |
| Net Change in Cash | 94.6 | 60.1 | 203.8 | -174.0 | -80.4 | 176.6 | -77.3 | 14.9 | -162.3 | 58.9 | 304.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 692.8 | 545.8 | 634.7 | 600.8 | 637.5 | 594.4 | 786.9 | 697.7 | 739.5 | 661.3 |
| Cost of Revenue | 507.1 | 411.5 | 478.8 | 447.4 | 485.2 | 450.3 | 622.7 | 540.9 | 596.2 | 538.2 |
| Gross Profit | 185.8 | 134.4 | 155.8 | 153.4 | 152.3 | 144.1 | 164.2 | 156.8 | 143.3 | 123.0 |
| Selling, General & Administrative | 101.3 | 93.9 | 101.5 | 102.3 | 96.8 | 95.7 | 98.1 | 86.9 | 93.4 | 83.2 |
| Operating Income | 84.5 | 40.5 | 54.3 | 51.1 | 55.5 | 48.4 | 66.1 | 69.9 | 49.9 | 39.8 |
| Finance Income | 8.2 | 11.5 | 9.1 | -1.0 | 14.1 | 4.7 | 15.3 | 8.2 | 4.3 | 5.8 |
| Finance Costs | 15.1 | 19.4 | 16.7 | 12.2 | 14.5 | 15.3 | 29.1 | 12.7 | 16.9 | 18.1 |
| Pretax Income | 215.6 | 36.6 | 52.2 | 191.0 | 57.9 | 49.4 | 126.2 | 83.0 | 32.6 | 16.5 |
| Income Tax Expense | 48.7 | 9.5 | 19.6 | 41.7 | 5.4 | 14.5 | 29.1 | 18.9 | 11.0 | 5.4 |
| Net Income | 166.9 | 27.1 | 32.5 | 149.3 | 52.5 | 34.9 | 97.1 | 64.1 | 21.7 | 11.0 |
| Total Comprehensive Income | 170.8 | 33.6 | 42.7 | 154.6 | 43.9 | 34.6 | 89.1 | 52.7 | 25.8 | 14.4 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 3.43 | 3.75 | 3.72 | 3.53 | 3.22 | 3.43 | 3.57 | 3.37 | 3.51 | 3.67 |
| Current Assets | 1.40 | 1.86 | 1.84 | 1.69 | 1.24 | 1.42 | 1.54 | 1.22 | 1.27 | 1.53 |
| Cash & Cash Equivalents | 0.41 | 0.61 | 0.55 | 0.70 | 0.27 | 0.33 | 0.45 | 0.35 | 0.29 | 0.42 |
| Inventories | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 |
| Trade Receivables | 0.24 | 0.19 | 0.25 | 0.22 | 0.24 | 0.25 | 0.34 | 0.26 | 0.29 | 0.25 |
| Non-current Assets | 2.03 | 1.88 | 1.89 | 1.84 | 1.98 | 2.01 | 2.04 | 2.15 | 2.24 | 2.14 |
| Property, Plant & Equipment | 1.10 | 1.10 | 1.05 | 1.07 | 1.16 | 1.16 | 1.15 | 1.14 | 1.14 | 1.13 |
| Intangible Assets | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.27 |
| Total Liabilities | 2.25 | 2.70 | 2.28 | 2.16 | 1.97 | 2.22 | 2.23 | 2.11 | 2.24 | 2.43 |
| Current Liabilities | 1.29 | 1.86 | 1.45 | 1.40 | 1.43 | 1.60 | 1.64 | 1.45 | 1.47 | 1.62 |
| Non-current Liabilities | 0.96 | 0.85 | 0.82 | 0.76 | 0.54 | 0.62 | 0.59 | 0.66 | 0.78 | 0.82 |
| Total Equity | 1.18 | 1.04 | 1.44 | 1.38 | 1.26 | 1.21 | 1.34 | 1.26 | 1.27 | 1.24 |
| Share Capital | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
| Retained Earnings | 0.69 | 0.56 | 0.95 | 0.95 | 0.84 | 0.79 | 0.59 | 0.52 | 0.51 | 0.49 |
| 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 | -2.6 | 85.4 | 100.5 | 58.8 | 70.4 | 25.9 | 85.8 | 74.7 | -13.5 | 109.5 |
| Cash from Investing Activities | 284.8 | 12.2 | -339.4 | 433.2 | 71.2 | -56.0 | -26.8 | 90.3 | 39.8 | -89.1 |
| Purchase of Property, Plant & Equipment | 6.2 | 4.1 | 6.7 | 8.2 | 13.7 | 14.3 | 14.8 | 14.0 | 18.5 | 12.0 |
| Cash from Financing Activities | -481.4 | -38.3 | 84.5 | -60.2 | -201.2 | -93.0 | 42.8 | -109.1 | -154.5 | 10.2 |
| Dividends Paid | — | — | 36.1 | 36.7 | — | — | 0.1 | 54.7 | — | — |
| Net Change in Cash | -199.1 | 59.3 | -154.5 | 431.8 | -59.6 | -123.1 | 101.9 | 55.9 | -128.2 | 30.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 2,467.4 | -14.5% | +5.0% | +6.3% | +5.5% |
| Operating income | 209.2 | -7.3% | +69.4% | +6.9% | +2.9% |
| Net income | 269.3 | +38.9% | +51.0% | +22.4% | — |
| EPS | ₩6,888 | +38.9% | +51.0% | +22.4% | — |
| Operating cash flow | 255.6 | -0.3% | — | — | — |
| Shareholders' equity | 1,444.3 | +7.6% | +7.4% | +7.1% | +8.4% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 24.5% | 20.4% | 16.9% | 14.8% | 18.8% | 21.9% |
| Operating margin | 8.5% | 7.8% | 3.2% | 2.0% | 6.5% | 8.2% |
| Net margin | 10.9% | 6.7% | 11.9% | 3.7% | 5.7% | 5.4% |
| Return on equity | 19.3% | 14.3% | 24.4% | 6.8% | 10.4% | 9.9% |
| Return on assets | 7.4% | 5.5% | 9.5% | 2.6% | 4.0% | 3.8% |
| Operating cash flow / revenue | 10.4% | 8.9% | 1.9% | — | — | — |
| Capex / revenue | 1.7% | 2.1% | 2.2% | 4.5% | 10.9% | 6.1% |
| Symbol | Last Price |
|---|---|
| 241560Doosan Bobcat Inc. | ₩62,800 +0.0% |
| 108490Robotis | ₩304,500 +22.5% |
| 082740Hanwha Engine | ₩45,600 +0.0% |
| 018880Hanon Systems | ₩3,525 +0.9% |
| 319400Hyundai Movex Co., Ltd. | ₩22,050 +4.0% |
| 112610CS Wind Corporation | ₩46,950 +2.3% |
| 083650BHI Co., Ltd. | ₩60,000 +1.2% |
| 071970HD-Hyundai Marine Engine | ₩50,200 +1.4% |
| 323280Taesung Co., Ltd. | ₩44,850 +3.2% |
| 420770Giga Vis Co., Ltd. | ₩101,200 +1.3% |