| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 7.68 | 7.10 | 6.99 | 8.07 | 6.49 | 4.41 | 4.93 | 6.86 | 6.36 | 5.25 | 4.08 |
| Cost of Revenue | 6.89 | 6.49 | 6.38 | 7.39 | 6.13 | 3.96 | 4.52 | 6.56 | 6.03 | 4.79 | 3.75 |
| Gross Profit | 0.79 | 0.61 | 0.62 | 0.68 | 0.37 | 0.45 | 0.41 | 0.30 | 0.33 | 0.47 | 0.33 |
| Selling, General & Administrative | 0.34 | 0.32 | 0.31 | 0.29 | 0.26 | 0.26 | 0.22 | 0.20 | 0.23 | -0.29 | -0.23 |
| Operating Income | 0.44 | 0.29 | 0.30 | 0.39 | 0.11 | 0.19 | 0.19 | 0.10 | 0.10 | 0.18 | 0.10 |
| Finance Income | 0.35 | 0.47 | 0.62 | 0.72 | 0.45 | 0.69 | 0.43 | 0.59 | 0.32 | 0.25 | 0.11 |
| Finance Costs | 0.44 | 0.45 | 0.43 | 0.76 | 0.34 | 0.52 | 0.60 | 0.59 | 0.33 | — | — |
| Pretax Income | 0.31 | 0.26 | 0.45 | 0.30 | 0.33 | 0.41 | 0.16 | 0.12 | 0.22 | 0.24 | 0.09 |
| Income Tax Expense | 0.08 | 0.07 | 0.12 | 0.05 | 0.08 | 0.14 | 0.01 | 0.06 | 0.07 | -0.05 | -0.02 |
| Net Income | 0.23 | 0.19 | 0.32 | 0.26 | 0.25 | 0.27 | 0.15 | 0.06 | 0.15 | 0.19 | 0.07 |
| Total Comprehensive Income | 0.22 | 0.25 | 0.32 | 0.28 | 0.26 | 0.26 | 0.13 | 0.10 | 0.17 | 0.21 | 0.06 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 8.03 | 7.60 | 6.10 | 5.83 | 5.12 | 4.50 | 4.08 | 3.76 | 4.35 | 4.07 | 4.08 |
| Current Assets | 2.51 | 2.47 | 2.34 | 2.58 | 2.41 | 2.04 | 1.71 | 1.61 | 2.11 | 1.98 | 1.47 |
| Cash & Cash Equivalents | 0.63 | 0.58 | 0.49 | 0.40 | 0.16 | 0.12 | 0.14 | 0.08 | 0.26 | 0.21 | 0.23 |
| Inventories | 0.50 | 0.50 | 0.45 | 0.46 | 0.46 | 0.32 | 0.38 | 0.31 | 0.55 | 0.39 | 0.60 |
| Trade Receivables | 0.98 | 0.96 | 0.75 | 0.97 | 0.93 | 0.72 | 0.66 | 0.75 | 0.79 | 0.84 | 0.44 |
| Non-current Assets | 5.52 | 5.14 | 3.76 | 3.25 | 2.72 | 2.46 | 2.37 | 2.15 | 2.25 | 2.09 | 2.61 |
| Property, Plant & Equipment | 2.68 | 2.53 | 2.10 | 1.62 | 1.06 | 0.94 | 0.93 | 0.99 | 1.18 | 1.12 | 1.94 |
| Intangible Assets | 0.12 | 0.12 | 0.11 | 0.12 | 0.12 | 0.11 | 0.11 | 0.27 | 0.31 | 0.31 | 0.31 |
| Total Liabilities | 4.89 | 4.82 | 3.50 | 3.49 | 3.00 | 2.60 | 2.42 | 2.11 | 2.57 | 2.36 | 2.45 |
| Current Liabilities | 1.89 | 2.02 | 1.46 | 1.74 | 1.44 | 1.27 | 1.57 | 1.50 | 1.52 | 1.60 | 0.77 |
| Non-current Liabilities | 2.99 | 2.80 | 2.04 | 1.75 | 1.56 | 1.33 | 0.85 | 0.61 | 1.05 | 0.76 | 1.68 |
| Total Equity | 3.14 | 2.79 | 2.60 | 2.34 | 2.12 | 1.90 | 1.66 | 1.64 | 1.78 | 1.71 | 1.63 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 |
| Retained Earnings | 2.66 | 2.49 | 2.37 | 2.11 | 1.90 | 1.69 | 1.46 | 1.22 | 1.19 | 1.11 | 0.96 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 672.6 | 373.3 | 617.2 | 140.1 | -389.0 | 228.5 | 307.7 | -94.4 | -108.2 | -107.7 | -159.7 |
| Cash from Investing Activities | -547.2 | -163.0 | -520.2 | -56.7 | -59.5 | -490.4 | -44.8 | -299.1 | 97.7 | -116.8 | -584.6 |
| Purchase of Property, Plant & Equipment | 296.7 | 351.1 | 570.7 | 508.8 | 190.6 | 78.6 | 110.3 | 227.2 | 106.7 | 144.9 | 511.9 |
| Cash from Financing Activities | -81.1 | -146.6 | -8.8 | 146.3 | 478.6 | 257.7 | -212.3 | 206.6 | 79.9 | 200.1 | 680.9 |
| Dividends Paid | 72.5 | 71.8 | 67.3 | 54.7 | 35.9 | 26.5 | 26.3 | 29.3 | 26.5 | — | — |
| Net Change in Cash | 44.2 | 63.7 | 88.2 | 229.6 | 30.1 | -4.2 | 50.6 | -186.8 | 69.5 | -24.4 | -63.4 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.31 | 2.64 | 2.02 | 1.95 | 1.88 | 1.83 | 1.98 | 1.73 | 1.65 | 1.73 |
| Cost of Revenue | 2.26 | 2.32 | 1.89 | 1.70 | 1.67 | 1.63 | 1.77 | 1.61 | 1.53 | 1.58 |
| Gross Profit | 0.05 | 0.32 | 0.13 | 0.26 | 0.21 | 0.20 | 0.21 | 0.12 | 0.13 | 0.15 |
| Selling, General & Administrative | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.07 |
| Operating Income | -0.04 | 0.23 | 0.04 | 0.17 | 0.12 | 0.11 | 0.12 | 0.04 | 0.05 | 0.07 |
| Finance Income | 0.03 | 0.56 | 0.09 | 0.05 | 0.10 | 0.11 | 0.12 | 0.11 | 0.10 | 0.14 |
| Finance Costs | 0.08 | 0.45 | 0.10 | 0.07 | 0.15 | 0.11 | 0.17 | 0.06 | 0.07 | 0.16 |
| Pretax Income | -0.04 | 0.36 | 0.00 | 0.15 | 0.05 | 0.11 | 0.06 | 0.09 | 0.06 | 0.03 |
| Income Tax Expense | -0.01 | 0.09 | 0.02 | 0.04 | 0.00 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 |
| Net Income | -0.03 | 0.27 | -0.02 | 0.11 | 0.05 | 0.09 | 0.05 | 0.07 | 0.04 | 0.02 |
| Total Comprehensive Income | -0.03 | 0.29 | -0.04 | 0.12 | 0.04 | 0.09 | 0.08 | 0.06 | 0.06 | 0.02 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 10.60 | 9.43 | 8.03 | 7.63 | 7.60 | 7.65 | 7.54 | 6.73 | 6.67 | 6.48 |
| Current Assets | 4.59 | 3.59 | 2.51 | 2.65 | 2.60 | 2.71 | 2.61 | 2.70 | 2.68 | 2.71 |
| Cash & Cash Equivalents | 1.17 | 0.83 | 0.63 | 0.61 | 0.56 | 0.71 | 0.58 | 0.54 | 0.61 | 0.45 |
| Inventories | 0.58 | 0.47 | 0.50 | 0.40 | 0.42 | 0.47 | 0.50 | 0.62 | 0.44 | 0.35 |
| Trade Receivables | 1.36 | 1.47 | 0.98 | 0.97 | 1.03 | 0.87 | 0.96 | 0.89 | 0.99 | 1.17 |
| Non-current Assets | 6.01 | 5.84 | 5.52 | 4.98 | 4.99 | 4.94 | 4.93 | 4.03 | 3.99 | 3.77 |
| Property, Plant & Equipment | 3.21 | 3.30 | 2.68 | 2.58 | 2.55 | 2.54 | 2.53 | 2.40 | 2.31 | 2.19 |
| Intangible Assets | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 |
| Total Liabilities | 6.33 | 6.07 | 4.89 | 4.69 | 4.77 | 4.87 | 4.80 | 4.07 | 4.05 | 3.92 |
| Current Liabilities | 3.17 | 2.84 | 1.89 | 1.80 | 1.88 | 2.02 | 2.02 | 2.01 | 1.89 | 1.84 |
| Non-current Liabilities | 3.15 | 3.22 | 2.99 | 2.89 | 2.89 | 2.86 | 2.78 | 2.06 | 2.16 | 2.08 |
| Total Equity | 4.28 | 3.36 | 3.14 | 2.93 | 2.83 | 2.78 | 2.74 | 2.66 | 2.62 | 2.56 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 2.82 | 2.86 | 2.66 | 2.65 | 2.55 | 2.50 | 2.47 | 2.41 | 2.36 | 2.32 |
| 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 | -0.07 | 0.27 | 0.21 | 0.21 | 0.02 | 0.24 | 0.25 | 0.08 | -0.03 | 0.07 |
| Cash from Investing Activities | -0.80 | -0.11 | -0.32 | -0.03 | -0.09 | -0.10 | -0.06 | -0.02 | 0.13 | -0.22 |
| Purchase of Property, Plant & Equipment | 0.04 | 0.11 | 0.15 | 0.05 | 0.04 | 0.05 | 0.07 | 0.07 | 0.11 | 0.10 |
| Cash from Financing Activities | 1.22 | 0.03 | 0.13 | -0.13 | -0.07 | -0.00 | -0.17 | -0.11 | 0.05 | 0.09 |
| Dividends Paid | 0.07 | 0.00 | 0.00 | — | — | — | 0.00 | 0.02 | — | — |
| Net Change in Cash | 0.34 | 0.20 | 0.01 | 0.04 | -0.14 | 0.13 | 0.02 | -0.05 | 0.15 | -0.05 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 7.68 | +8.2% | -1.6% | +11.7% | +6.5% |
| Operating income | 0.44 | +54.2% | +4.3% | +18.4% | +16.1% |
| Net income | 0.23 | +21.2% | -3.1% | -2.5% | +12.3% |
| EPS | ₩25,225 | +21.2% | -3.1% | -2.5% | +12.3% |
| Operating cash flow | 0.67 | +80.2% | +68.7% | +24.1% | — |
| Shareholders' equity | 3.14 | +12.8% | +10.3% | +10.6% | +6.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 10.3% | 8.6% | 8.8% | 8.4% | 5.7% | 10.2% |
| Operating margin | 5.8% | 4.0% | 4.3% | 4.8% | 1.6% | 4.3% |
| Net margin | 3.0% | 2.7% | 4.6% | 3.2% | 3.8% | 6.0% |
| Return on equity | 7.9% | 7.2% | 13.1% | 11.5% | 12.4% | 14.9% |
| Return on assets | 3.0% | 2.8% | 5.4% | 4.7% | 5.2% | 6.2% |
| Operating cash flow / revenue | 8.8% | 5.3% | 8.8% | 1.7% | -6.0% | 5.2% |
| Capex / revenue | 3.9% | 4.9% | 8.2% | 6.3% | 2.9% | 1.8% |
| Symbol | Last Price |
|---|---|
| 095340ISC Co., Ltd. | ₩182,000 +6.0% |
| 111770Youngone Corporation | ₩75,000 -0.8% |
| 026960Dong SUH Companies, Inc. | ₩25,450 -1.0% |
| 001120LX International Corp. | ₩40,300 -0.4% |
| 001740SKNetworks Company Limited | ₩6,400 +0.2% |
| 031330Samt Co., Ltd. | ₩7,970 +3.2% |
| 032190Daou Data Corp. | ₩20,000 -1.7% |
| 017940E1 Corporation | ₩97,700 -0.7% |
| 001530DI Dongil | ₩27,600 +2.8% |
| 052020Stcube | ₩8,050 -0.2% |