| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 639.4 | 575.0 | 553.2 | 549.8 | 457.8 | 374.2 | 428.0 | 390.9 | 386.6 | 334.7 | 321.9 |
| Cost of Revenue | 417.9 | 372.8 | 365.1 | 347.3 | 306.5 | 288.7 | 309.6 | 259.7 | 251.0 | 228.6 | 225.5 |
| Gross Profit | 221.4 | 202.2 | 188.1 | 202.5 | 151.3 | 85.5 | 118.4 | 131.2 | 135.6 | 106.1 | 96.4 |
| Selling, General & Administrative | 154.7 | 145.9 | 134.1 | — | — | — | — | — | — | — | — |
| Operating Income | 66.5 | 55.8 | 54.7 | 72.6 | 43.0 | -15.8 | 13.2 | 45.7 | 59.3 | 41.8 | 39.4 |
| Finance Income | 11.0 | 11.4 | 10.0 | 9.5 | 5.8 | 11.6 | 5.4 | 3.5 | 12.3 | 4.3 | 4.5 |
| Finance Costs | 45.5 | 51.5 | 42.6 | 31.5 | 19.8 | 21.2 | 25.2 | 23.6 | 15.9 | 20.8 | 24.4 |
| Pretax Income | 37.9 | 27.8 | 30.9 | 56.0 | 34.9 | -35.9 | 2.0 | 29.6 | 46.7 | 27.8 | 19.0 |
| Income Tax Expense | 12.6 | 10.8 | 6.6 | 22.6 | 12.8 | 0.7 | 1.4 | 7.7 | 11.1 | 9.4 | 4.9 |
| Net Income | 25.3 | 17.0 | 24.4 | 33.4 | 22.1 | -36.6 | 0.6 | 21.9 | 35.6 | 18.4 | 14.1 |
| Total Comprehensive Income | 37.0 | 37.6 | 26.4 | 25.9 | 27.4 | -37.5 | 2.4 | 20.1 | 27.7 | 16.5 | 13.0 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.18 | 1.08 | 0.96 | 0.94 | 0.84 | 0.85 | 0.85 | 0.83 | 0.74 | 0.67 | 0.62 |
| Current Assets | 0.64 | 0.57 | 0.48 | 0.48 | 0.39 | 0.40 | 0.40 | 0.40 | 0.33 | 0.29 | 0.29 |
| Cash & Cash Equivalents | 0.06 | 0.04 | 0.03 | 0.04 | 0.04 | 0.07 | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 |
| Inventories | 0.44 | 0.41 | 0.35 | 0.33 | 0.25 | 0.25 | 0.29 | 0.29 | 0.19 | 0.16 | 0.16 |
| Trade Receivables | 0.12 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.09 | 0.09 | 0.12 | 0.10 | 0.09 |
| Non-current Assets | 0.54 | 0.51 | 0.48 | 0.46 | 0.45 | 0.46 | 0.45 | 0.43 | 0.41 | 0.38 | 0.33 |
| Property, Plant & Equipment | 0.45 | 0.44 | 0.42 | 0.40 | 0.40 | 0.40 | 0.40 | 0.41 | 0.39 | 0.36 | 0.31 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 |
| Total Liabilities | 0.74 | 0.67 | 0.61 | 0.60 | 0.52 | 0.56 | 0.52 | 0.50 | 0.42 | 0.40 | 0.37 |
| Current Liabilities | 0.58 | 0.54 | 0.43 | 0.46 | 0.38 | 0.38 | 0.34 | 0.33 | 0.28 | 0.26 | 0.27 |
| Non-current Liabilities | 0.16 | 0.14 | 0.17 | 0.14 | 0.14 | 0.17 | 0.17 | 0.17 | 0.14 | 0.14 | 0.10 |
| Total Equity | 0.43 | 0.40 | 0.36 | 0.34 | 0.32 | 0.30 | 0.33 | 0.33 | 0.32 | 0.27 | 0.25 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
| Retained Earnings | 0.26 | 0.24 | 0.24 | 0.23 | 0.20 | 0.19 | 0.24 | 0.24 | 0.23 | 0.20 | 0.15 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 38.3 | 50.9 | 40.2 | 13.1 | 90.9 | 74.5 | 34.4 | 31.5 | 50.5 | 58.2 | 74.5 |
| Cash from Investing Activities | -50.0 | -45.2 | -56.5 | -26.4 | -35.0 | -56.8 | -42.2 | -80.2 | -72.3 | -69.3 | -34.1 |
| Purchase of Property, Plant & Equipment | 55.8 | 37.5 | 57.3 | 45.6 | 39.1 | 51.6 | 58.9 | 60.4 | 73.5 | 69.0 | 52.8 |
| Cash from Financing Activities | 28.8 | -0.4 | 4.4 | 21.5 | -91.0 | 37.7 | 10.7 | 42.3 | 28.0 | 0.8 | -25.9 |
| Dividends Paid | 6.0 | 9.6 | 10.7 | 6.2 | 3.1 | 3.8 | 6.3 | 6.1 | 4.8 | 4.1 | 3.7 |
| Net Change in Cash | 17.8 | 7.3 | -12.2 | 7.7 | -34.8 | 55.0 | 2.3 | -6.4 | 5.7 | -10.3 | 13.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 213.3 | 207.8 | 178.2 | 168.8 | 150.7 | 141.6 | 144.6 | 157.1 | 140.7 | 132.5 |
| Cost of Revenue | 120.3 | 128.1 | 119.2 | 108.9 | 95.6 | 94.3 | 93.0 | 103.4 | 92.4 | 84.0 |
| Gross Profit | 93.0 | 79.7 | 59.0 | 59.9 | 55.2 | 47.3 | 51.6 | 53.7 | 48.3 | 48.5 |
| Selling, General & Administrative | 45.3 | 40.6 | 40.1 | 37.2 | 39.8 | 37.6 | — | — | — | — |
| Operating Income | 47.7 | 38.8 | 19.3 | 22.6 | 15.6 | 9.1 | 13.1 | 16.4 | 11.2 | 15.1 |
| Finance Income | 2.5 | 2.3 | 2.4 | 2.2 | 7.5 | 1.7 | 2.6 | 4.8 | 3.7 | 1.9 |
| Finance Costs | 12.8 | 14.2 | 11.7 | 14.0 | 11.9 | 10.8 | 18.9 | 11.8 | 11.2 | 10.6 |
| Pretax Income | 42.3 | 33.8 | 11.8 | 15.2 | 4.3 | 6.6 | 3.8 | 6.4 | 7.4 | 10.6 |
| Income Tax Expense | 11.9 | 8.1 | 3.9 | 4.4 | 1.9 | 2.3 | 1.8 | 2.9 | 3.0 | 3.1 |
| Net Income | 30.4 | 25.7 | 7.8 | 10.8 | 2.4 | 4.2 | 2.0 | 3.5 | 4.4 | 7.5 |
| Total Comprehensive Income | 40.2 | 41.1 | 23.7 | 16.9 | -14.4 | 10.8 | 16.2 | -5.3 | 12.6 | 14.5 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.51 | 1.31 | 1.18 | 1.17 | 1.15 | 1.15 | 1.08 | 1.06 | 1.05 | 1.02 |
| Current Assets | 0.93 | 0.75 | 0.64 | 0.64 | 0.64 | 0.63 | 0.57 | 0.57 | 0.55 | 0.53 |
| Cash & Cash Equivalents | 0.14 | 0.09 | 0.06 | 0.06 | 0.07 | 0.06 | 0.04 | 0.06 | 0.05 | 0.05 |
| Inventories | 0.61 | 0.47 | 0.44 | 0.44 | 0.44 | 0.44 | 0.41 | 0.37 | 0.38 | 0.36 |
| Trade Receivables | 0.15 | 0.14 | 0.12 | 0.12 | 0.10 | 0.10 | 0.09 | 0.11 | 0.09 | 0.10 |
| Non-current Assets | 0.57 | 0.56 | 0.54 | 0.53 | 0.51 | 0.52 | 0.51 | 0.49 | 0.49 | 0.49 |
| Property, Plant & Equipment | 0.48 | 0.47 | 0.45 | 0.44 | 0.44 | 0.45 | 0.44 | 0.42 | 0.42 | 0.42 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 1.00 | 0.84 | 0.74 | 0.76 | 0.75 | 0.74 | 0.67 | 0.67 | 0.65 | 0.64 |
| Current Liabilities | 0.79 | 0.64 | 0.58 | 0.59 | 0.57 | 0.56 | 0.54 | 0.54 | 0.50 | 0.50 |
| Non-current Liabilities | 0.21 | 0.20 | 0.16 | 0.17 | 0.18 | 0.18 | 0.14 | 0.13 | 0.15 | 0.13 |
| Total Equity | 0.51 | 0.47 | 0.43 | 0.41 | 0.39 | 0.41 | 0.40 | 0.39 | 0.39 | 0.38 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.31 | 0.28 | 0.26 | 0.25 | 0.24 | 0.24 | 0.24 | 0.25 | 0.24 | 0.24 |
| 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 | -11.9 | 8.1 | 44.2 | 16.5 | -7.4 | -15.0 | 33.0 | 7.9 | 7.2 | 2.7 |
| Cash from Investing Activities | -17.2 | -6.0 | -7.3 | -11.1 | -13.8 | -17.9 | -19.6 | -8.1 | -11.7 | -5.8 |
| Purchase of Property, Plant & Equipment | 16.7 | 8.7 | 13.7 | 14.3 | 9.0 | 18.8 | 15.5 | 8.9 | 7.5 | 5.5 |
| Cash from Financing Activities | 73.9 | 29.6 | -46.2 | -7.9 | 30.6 | 52.4 | -40.7 | 12.7 | 8.8 | 18.8 |
| Dividends Paid | — | — | -0.5 | 0.0 | — | — | -0.0 | 0.0 | — | — |
| Net Change in Cash | 46.5 | 33.9 | -8.6 | -1.4 | 7.4 | 20.4 | -25.6 | 11.5 | 5.3 | 16.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 639.4 | +11.2% | +5.2% | +11.3% | +7.1% |
| Operating income | 66.5 | +19.2% | -2.9% | — | +5.4% |
| Net income | 25.3 | +49.1% | -8.8% | — | +6.0% |
| EPS | ₩681 | +49.1% | -8.8% | — | +6.0% |
| Operating cash flow | 38.3 | -24.7% | +43.0% | -12.5% | -6.4% |
| Shareholders' equity | 434.5 | +7.7% | +8.5% | +7.8% | +5.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 34.6% | 35.2% | 34.0% | 36.8% | 33.1% | 22.8% |
| Operating margin | 10.4% | 9.7% | 9.9% | 13.2% | 9.4% | -4.2% |
| Net margin | 4.0% | 3.0% | 4.4% | 6.1% | 4.8% | -9.8% |
| Return on equity | 6.0% | 4.5% | 7.0% | 10.1% | 7.1% | -11.6% |
| Return on assets | 2.2% | 1.7% | 2.6% | 3.7% | 2.6% | -4.3% |
| Operating cash flow / revenue | 6.0% | 8.8% | 7.3% | 2.4% | 19.9% | 19.9% |
| Capex / revenue | 8.7% | 6.5% | 10.4% | 8.3% | 8.5% | 13.8% |
| Symbol | Last Price |
|---|---|
| 171090Sunic System Co., Ltd. | ₩67,200 +3.9% |
| 100840SNTEnergy Co., Ltd. | ₩32,700 -2.4% |
| 044490Taewoong Co., Ltd. | ₩32,400 -6.1% |
| 079900JUNJIN C & R | ₩41,500 -0.6% |
| 161580Philoptics Co., Ltd. | ₩25,800 +2.8% |
| 222080SFA Nexel Co., Ltd. | ₩7,550 +0.1% |
| 064290Intekplus Co., Ltd. | ₩40,150 +16.7% |
| 253590Neosem, Inc. | ₩11,290 +1.3% |
| 484870MNC Solution | ₩16,560 -4.2% |
| 056080Yujin Robot Co., Ltd. | ₩11,890 +7.7% |