| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 13.74 | 13.99 | 14.56 | 15.48 | 15.57 | 16.18 | 17.62 | 17.82 | 17.93 | 29.53 | 29.13 |
| Cost of Revenue | 7.08 | 7.25 | 7.78 | 8.66 | 9.03 | 9.64 | 10.18 | 10.31 | 10.30 | 20.20 | 20.22 |
| Gross Profit | 6.66 | 6.74 | 6.77 | 6.81 | 6.54 | 6.54 | 7.44 | 7.51 | 7.63 | 9.33 | 8.91 |
| Selling, General & Administrative | 6.12 | 6.25 | 6.26 | 6.42 | 6.33 | 6.19 | 7.01 | 6.91 | 6.83 | 8.39 | 8.06 |
| Operating Income | 0.55 | 0.47 | 0.51 | 0.39 | 0.21 | 0.35 | 0.43 | 0.60 | 0.80 | 0.94 | 0.85 |
| Finance Income | — | — | — | 0.23 | 0.18 | 0.19 | 0.18 | 0.19 | -0.48 | 0.21 | 0.27 |
| Finance Costs | 0.69 | 0.93 | 0.74 | 0.80 | 0.76 | 0.65 | 0.69 | 0.41 | 0.00 | 0.39 | 0.44 |
| Pretax Income | 0.08 | -1.02 | 0.18 | -0.57 | -0.64 | -0.77 | -1.13 | -0.09 | 0.25 | 0.49 | -0.08 |
| Income Tax Expense | 0.01 | -0.03 | 0.01 | -0.25 | -0.37 | -0.06 | — | — | — | 0.24 | 0.27 |
| Net Income | 0.07 | -0.99 | 0.17 | -0.32 | -0.27 | -0.69 | -0.82 | -0.46 | -0.02 | 0.25 | -0.35 |
| Total Comprehensive Income | -0.01 | 6.20 | -0.01 | -0.65 | 0.60 | -0.54 | -0.75 | -0.52 | -0.08 | 0.24 | -0.39 |
| Interest Income | 0.12 | 0.14 | 0.16 | — | — | — | — | — | — | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 37.91 | 39.00 | 30.64 | 31.70 | 33.43 | 32.83 | 33.97 | 26.26 | 27.95 | 41.92 | 40.69 |
| Current Assets | 5.20 | 5.52 | 5.56 | 6.18 | 7.00 | 6.29 | 6.11 | 5.71 | 6.30 | 16.93 | 16.00 |
| Cash & Cash Equivalents | 0.57 | 1.55 | 1.59 | 1.80 | 2.40 | 1.91 | 1.59 | 1.82 | 2.63 | 2.27 | 1.75 |
| Inventories | 1.46 | 1.54 | 1.27 | 1.39 | 1.40 | 1.25 | 1.46 | 1.27 | 1.35 | 3.32 | 3.27 |
| Trade Receivables | 0.66 | 0.72 | 1.00 | 0.81 | 0.63 | 0.66 | 0.89 | 1.12 | 0.87 | 1.03 | 0.92 |
| Non-current Assets | 32.72 | 33.49 | 25.08 | 25.52 | 26.43 | 26.54 | 27.87 | 20.55 | 21.65 | 24.98 | 24.70 |
| Property, Plant & Equipment | 24.06 | 24.31 | 15.01 | 14.33 | 14.58 | 14.37 | 14.50 | 14.40 | 14.92 | 15.93 | 15.76 |
| Intangible Assets | 0.32 | 0.28 | 0.27 | 0.25 | 0.33 | 0.34 | 0.31 | 0.45 | 0.50 | 0.76 | 0.86 |
| Total Liabilities | 21.04 | 21.97 | 19.81 | 20.67 | 21.63 | 21.74 | 22.18 | 13.83 | 14.60 | 24.65 | 23.61 |
| Current Liabilities | 9.99 | 9.84 | 10.90 | 10.62 | 8.99 | 8.78 | 8.20 | 6.60 | 8.54 | 13.39 | 11.92 |
| Non-current Liabilities | 11.05 | 12.13 | 8.90 | 10.05 | 12.64 | 12.96 | 13.98 | 7.23 | 6.05 | 11.27 | 11.69 |
| Total Equity | 16.87 | 17.03 | 10.84 | 11.04 | 11.80 | 11.09 | 11.79 | 12.43 | 13.35 | 17.26 | 17.09 |
| Share Capital | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.16 | 0.16 |
| Retained Earnings | 7.44 | 7.50 | 8.63 | 8.64 | 9.00 | 9.18 | 9.91 | 10.99 | 11.73 | 12.00 | 11.89 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.72 | 1.59 | 1.64 | 1.63 | 1.83 | 1.49 | 1.64 | 0.17 | 1.57 | 1.51 | 0.64 |
| Cash from Investing Activities | -0.87 | -1.07 | -0.20 | -0.62 | 0.20 | -0.60 | -1.04 | -0.29 | -1.26 | -0.97 | -1.56 |
| Purchase of Property, Plant & Equipment | 0.65 | 0.91 | 0.82 | 0.56 | 0.87 | 0.81 | 0.55 | 0.60 | 0.88 | 1.21 | 1.09 |
| Cash from Financing Activities | -1.74 | -0.50 | -1.65 | -1.60 | -1.57 | -0.54 | -0.85 | -0.69 | 0.07 | -0.02 | 0.73 |
| Dividends Paid | 0.19 | 0.14 | 0.15 | 0.15 | 0.14 | 0.16 | 0.18 | 0.19 | 0.08 | 0.08 | 0.07 |
| Net Change in Cash | -0.89 | 0.02 | -0.21 | -0.59 | 0.46 | 0.35 | -0.25 | -0.81 | 0.38 | 0.52 | -0.19 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.49 | 3.58 | 3.52 | 3.41 | 3.35 | 3.46 | 3.48 | 3.57 | 3.43 | 3.51 |
| Cost of Revenue | 1.77 | 1.86 | 1.75 | 1.79 | 1.70 | 1.84 | 1.75 | 1.88 | 1.75 | 1.87 |
| Gross Profit | 1.72 | 1.72 | 1.78 | 1.62 | 1.65 | 1.62 | 1.72 | 1.69 | 1.68 | 1.64 |
| Selling, General & Administrative | 1.63 | 1.47 | 1.55 | 1.49 | 1.61 | 1.47 | 1.57 | 1.53 | 1.62 | 1.53 |
| Operating Income | 0.09 | 0.25 | 0.23 | 0.13 | 0.04 | 0.15 | 0.15 | 0.15 | 0.06 | 0.11 |
| Finance Income | — | — | — | — | — | — | — | — | — | 0.08 |
| Finance Costs | 0.17 | 0.22 | 0.15 | 0.20 | 0.28 | 0.16 | 0.31 | 0.26 | 0.28 | 0.22 |
| Pretax Income | 0.02 | 0.18 | 0.08 | -0.01 | -0.02 | 0.04 | -1.08 | 0.03 | -0.07 | 0.08 |
| Income Tax Expense | 0.00 | 0.04 | -0.04 | 0.03 | -0.01 | 0.03 | -0.07 | 0.02 | 0.01 | 0.01 |
| Net Income | 0.01 | 0.14 | 0.11 | -0.05 | -0.01 | 0.02 | -1.02 | 0.01 | -0.08 | 0.07 |
| Total Comprehensive Income | 0.10 | 0.20 | 0.12 | 0.01 | -0.17 | 0.02 | 6.20 | -0.01 | -0.03 | 0.01 |
| Interest Income | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | — | — | — | 0.04 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 38.47 | 38.54 | 37.91 | 38.25 | 38.17 | 38.72 | 39.00 | 30.92 | 30.51 | 30.88 |
| Current Assets | 5.48 | 5.43 | 5.20 | 5.58 | 5.36 | 5.52 | 5.52 | 5.70 | 5.51 | 5.89 |
| Cash & Cash Equivalents | 1.25 | 1.32 | 0.57 | 1.42 | 1.39 | 1.32 | 1.55 | 1.61 | 1.21 | 1.80 |
| Inventories | 1.43 | 1.47 | 1.46 | 1.51 | 1.53 | 1.58 | 1.54 | 1.51 | 1.49 | 1.49 |
| Trade Receivables | 0.79 | 0.80 | 0.66 | 0.78 | 0.75 | 0.80 | 0.72 | 0.75 | 0.87 | 1.04 |
| Non-current Assets | 32.99 | 33.11 | 32.72 | 32.67 | 32.81 | 33.20 | 33.49 | 25.22 | 25.00 | 24.99 |
| Property, Plant & Equipment | 24.11 | 24.23 | 24.06 | 24.09 | 24.05 | 24.15 | 24.31 | 15.21 | 15.18 | 15.10 |
| Intangible Assets | 0.31 | 0.31 | 0.32 | 0.27 | 0.27 | 0.27 | 0.28 | 0.28 | 0.25 | 0.26 |
| Total Liabilities | 21.36 | 21.49 | 21.04 | 21.46 | 21.53 | 21.72 | 21.97 | 20.27 | 19.86 | 20.20 |
| Current Liabilities | 11.04 | 9.84 | 9.99 | 10.05 | 9.57 | 10.07 | 9.84 | 10.27 | 11.04 | 11.66 |
| Non-current Liabilities | 10.33 | 11.64 | 11.05 | 11.41 | 11.96 | 11.65 | 12.13 | 10.00 | 8.82 | 8.54 |
| Total Equity | 17.11 | 17.05 | 16.87 | 16.78 | 16.64 | 17.00 | 17.03 | 10.65 | 10.65 | 10.68 |
| Share Capital | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
| Retained Earnings | 7.43 | 7.49 | 7.44 | 7.29 | 7.34 | 7.41 | 7.50 | 8.51 | 8.49 | 8.58 |
| 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 | 350.2 | 262.1 | 741.1 | 600.6 | 234.5 | 147.6 | 501.7 | 574.2 | 355.3 | 156.7 |
| Cash from Investing Activities | -115.9 | 248.9 | -711.0 | -25.9 | 24.8 | -158.8 | 214.6 | -458.1 | -522.3 | -301.7 |
| Purchase of Property, Plant & Equipment | 142.0 | 99.4 | 170.5 | 161.6 | 158.9 | 160.8 | 205.4 | 324.2 | 578.9 | -202.6 |
| Cash from Financing Activities | -357.2 | 231.7 | -889.8 | -463.7 | -167.5 | -220.5 | -714.3 | 296.2 | -442.5 | 363.0 |
| Dividends Paid | 112.8 | 0.0 | 19.6 | 33.9 | 122.3 | 18.8 | 0.0 | 12.5 | 119.1 | 11.6 |
| Net Change in Cash | -122.9 | 742.8 | -859.7 | 110.9 | 91.8 | -231.8 | 2.0 | 412.3 | -609.5 | 217.9 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 13.74 | -1.8% | -3.9% | -3.2% | -7.2% |
| Operating income | 0.55 | +15.6% | +12.3% | +9.6% | -4.4% |
| Net income | 0.07 | — | — | — | — |
| EPS | ₩2,600 | — | — | — | — |
| Operating cash flow | 1.72 | +8.6% | +1.9% | +3.0% | +10.4% |
| Shareholders' equity | 16.87 | -1.0% | +15.2% | +8.7% | -0.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 48.5% | 48.2% | 46.5% | 44.0% | 42.0% | 40.4% |
| Operating margin | 4.0% | 3.4% | 3.5% | 2.5% | 1.3% | 2.1% |
| Net margin | 0.5% | -7.1% | 1.2% | -2.1% | -1.8% | -4.2% |
| Return on equity | 0.4% | -7.1% | 1.5% | -2.8% | -2.4% | -6.0% |
| Return on assets | 0.2% | -2.9% | 0.5% | -1.0% | -0.8% | -2.1% |
| Operating cash flow / revenue | 12.5% | 11.4% | 11.3% | 10.5% | 11.7% | 9.2% |
| Capex / revenue | 4.7% | 6.5% | 5.6% | 3.6% | 5.6% | 5.0% |
| Symbol | Last Price |
|---|---|
| 004170Shinsegae Co., Ltd. | ₩382,500 +0.8% |
| 282330BGF Retail | ₩147,600 -2.0% |
| 007070GS Retail | ₩25,400 -1.0% |
| 069960Hyundai Department Store Co., Ltd. | ₩96,200 +1.7% |
| 139480E-mart Co., Ltd. | ₩73,500 -0.4% |
| 008770Hotel Shilla Co., Ltd. | ₩42,200 +1.0% |
| 453340Hyundai Green Food | ₩18,790 +1.7% |