| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.44 | 1.51 | 1.30 | 1.17 | 0.96 | 0.80 | 0.77 | 0.75 | 0.74 | 0.71 | 0.66 |
| Cost of Revenue | 1.19 | 1.22 | 1.09 | 1.02 | 0.81 | 0.66 | 0.68 | 0.65 | 0.62 | 0.57 | 0.53 |
| Gross Profit | 0.25 | 0.29 | 0.20 | 0.15 | 0.15 | 0.14 | 0.09 | 0.10 | 0.12 | 0.14 | 0.13 |
| Selling, General & Administrative | 0.12 | 0.12 | 0.09 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 |
| Operating Income | 0.14 | 0.17 | 0.11 | 0.06 | 0.08 | 0.08 | 0.03 | 0.05 | 0.07 | 0.09 | 0.08 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.14 | 0.20 | 0.10 | 0.07 | 0.09 | 0.08 | 0.04 | 0.05 | 0.06 | 0.09 | 0.09 |
| Income Tax Expense | 0.03 | 0.06 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
| Net Income | 0.11 | 0.14 | 0.07 | 0.05 | 0.06 | 0.06 | 0.03 | 0.04 | 0.05 | 0.07 | 0.07 |
| Total Comprehensive Income | 0.13 | 0.15 | 0.07 | 0.04 | 0.09 | 0.06 | 0.03 | 0.02 | 0.07 | 0.06 | 0.07 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.56 | 1.56 | 1.43 | 1.29 | 1.13 | 0.99 | 0.89 | 0.86 | 0.88 | 0.82 | 0.70 |
| Current Assets | 0.85 | 0.88 | 0.75 | 0.67 | 0.55 | 0.49 | 0.40 | 0.42 | 0.42 | 0.43 | 0.32 |
| Cash & Cash Equivalents | 0.20 | 0.17 | 0.10 | 0.08 | 0.06 | 0.09 | 0.03 | 0.03 | 0.05 | 0.07 | 0.04 |
| Inventories | 0.30 | 0.29 | 0.26 | 0.25 | 0.17 | 0.10 | 0.11 | 0.10 | 0.09 | 0.07 | 0.07 |
| Trade Receivables | 0.24 | 0.27 | 0.25 | 0.25 | 0.20 | 0.20 | 0.18 | 0.17 | 0.16 | 0.17 | 0.15 |
| Non-current Assets | 0.71 | 0.69 | 0.68 | 0.62 | 0.57 | 0.50 | 0.49 | 0.44 | 0.46 | 0.39 | 0.38 |
| Property, Plant & Equipment | 0.57 | 0.57 | 0.56 | 0.53 | 0.47 | 0.41 | 0.40 | 0.37 | 0.37 | 0.33 | 0.32 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 |
| Total Liabilities | 0.40 | 0.49 | 0.49 | 0.42 | 0.28 | 0.22 | 0.18 | 0.17 | 0.20 | 0.21 | 0.14 |
| Current Liabilities | 0.29 | 0.39 | 0.39 | 0.35 | 0.19 | 0.16 | 0.12 | 0.13 | 0.16 | 0.17 | 0.11 |
| Non-current Liabilities | 0.10 | 0.10 | 0.10 | 0.07 | 0.09 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 |
| Total Equity | 1.16 | 1.08 | 0.93 | 0.87 | 0.84 | 0.76 | 0.71 | 0.69 | 0.68 | 0.61 | 0.56 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 1.08 | 1.02 | 0.89 | 0.83 | 0.78 | 0.73 | 0.68 | 0.65 | 0.61 | 0.57 | 0.51 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 219.2 | 199.4 | 136.3 | 52.2 | 29.6 | 108.2 | 61.9 | 53.0 | 76.7 | 148.9 | 93.1 |
| Cash from Investing Activities | -84.1 | -96.7 | -125.1 | -68.3 | -92.4 | -53.6 | -59.2 | -65.2 | -75.4 | -106.7 | -64.7 |
| Purchase of Property, Plant & Equipment | 58.1 | 97.5 | 100.8 | 124.7 | 89.2 | 49.0 | 89.1 | 58.8 | 77.9 | 49.1 | 58.2 |
| Cash from Financing Activities | -104.5 | -35.5 | 4.2 | 42.8 | 30.2 | 1.1 | -1.4 | -7.2 | -12.1 | -13.0 | -6.5 |
| Dividends Paid | 26.2 | 8.3 | 7.2 | 7.2 | 7.2 | 7.3 | 7.3 | 7.3 | 7.3 | 6.8 | 5.2 |
| Net Change in Cash | 28.1 | 71.3 | 14.6 | 26.8 | -30.6 | 54.1 | 1.2 | -19.9 | -16.0 | 29.0 | 22.0 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 395.1 | 337.4 | 337.0 | 368.0 | 380.3 | 357.5 | 388.3 | 378.0 | 391.4 | 352.1 |
| Cost of Revenue | 345.9 | 282.3 | 271.7 | 300.0 | 316.0 | 300.7 | 324.7 | 299.4 | 305.3 | 291.2 |
| Gross Profit | 49.2 | 55.0 | 65.3 | 68.0 | 64.4 | 56.9 | 63.5 | 78.6 | 86.2 | 61.0 |
| Selling, General & Administrative | 31.3 | 29.2 | 32.1 | 27.5 | 27.5 | 28.2 | 32.3 | 30.0 | 29.4 | 26.2 |
| Operating Income | 17.8 | 25.8 | 33.1 | 40.5 | 36.9 | 28.7 | 31.2 | 48.5 | 56.8 | 34.7 |
| Finance Income | 1.4 | 5.3 | 0.2 | 0.8 | 0.8 | 3.7 | -0.1 | 1.7 | 1.0 | 3.3 |
| Finance Costs | 0.6 | 0.7 | 0.8 | 1.0 | 1.2 | 1.3 | 1.7 | 1.6 | 1.8 | 1.9 |
| Pretax Income | 30.1 | 45.7 | 26.8 | 53.1 | 19.9 | 36.6 | 53.7 | 39.3 | 61.8 | 46.5 |
| Income Tax Expense | 4.8 | 10.4 | 3.9 | 14.5 | 2.4 | 9.5 | 25.9 | 5.5 | 14.9 | 12.4 |
| Net Income | 25.2 | 35.2 | 22.9 | 38.5 | 17.6 | 27.1 | 27.8 | 33.7 | 46.9 | 34.0 |
| Total Comprehensive Income | 17.0 | 50.2 | 21.1 | 50.3 | 25.8 | 28.8 | 33.5 | 30.2 | 52.9 | 35.2 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.66 | 1.66 | 1.56 | 1.55 | 1.54 | 1.57 | 1.56 | 1.54 | 1.59 | 1.47 |
| Current Assets | 0.94 | 0.94 | 0.85 | 0.84 | 0.84 | 0.87 | 0.88 | 0.82 | 0.88 | 0.79 |
| Cash & Cash Equivalents | 0.22 | 0.25 | 0.20 | 0.15 | 0.17 | 0.17 | 0.17 | 0.11 | 0.15 | 0.15 |
| Inventories | 0.30 | 0.31 | 0.30 | 0.28 | 0.27 | 0.29 | 0.29 | 0.29 | 0.28 | 0.25 |
| Trade Receivables | 0.26 | 0.26 | 0.24 | 0.27 | 0.27 | 0.27 | — | 0.27 | 0.30 | 0.25 |
| Non-current Assets | 0.72 | 0.72 | 0.71 | 0.71 | 0.70 | 0.70 | 0.69 | 0.72 | 0.71 | 0.68 |
| Property, Plant & Equipment | 0.58 | 0.57 | 0.57 | 0.57 | 0.57 | 0.59 | 0.57 | 0.61 | 0.60 | 0.57 |
| Intangible Assets | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.46 | 0.48 | 0.40 | 0.41 | 0.45 | 0.48 | 0.49 | 0.50 | 0.57 | 0.51 |
| Current Liabilities | 0.31 | 0.38 | 0.29 | 0.30 | 0.35 | 0.39 | 0.39 | 0.40 | 0.47 | 0.41 |
| Non-current Liabilities | 0.15 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
| Total Equity | 1.20 | 1.19 | 1.16 | 1.14 | 1.09 | 1.08 | 1.08 | 1.04 | 1.02 | 0.96 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 1.13 | 1.09 | 1.08 | 1.06 | 1.02 | 1.03 | 1.02 | 0.99 | 0.96 | 0.92 |
| 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 | 30.3 | 78.0 | 60.3 | 49.7 | 76.4 | 32.8 | 111.4 | -12.2 | 46.5 | 53.7 |
| Cash from Investing Activities | -37.5 | -14.6 | -12.6 | -22.3 | -37.1 | -12.1 | -32.7 | -26.2 | -31.3 | -6.5 |
| Purchase of Property, Plant & Equipment | 23.1 | 14.9 | -3.2 | 18.1 | 31.7 | 11.4 | 27.6 | 26.8 | 32.2 | 10.9 |
| Cash from Financing Activities | -27.5 | -18.4 | -6.0 | -50.6 | -31.3 | -16.5 | -26.0 | 0.3 | -9.9 | 0.1 |
| Dividends Paid | — | — | 0.0 | 7.1 | — | — | 0.0 | 3.6 | — | — |
| Net Change in Cash | -33.1 | 52.1 | 43.9 | -21.5 | 7.3 | -1.6 | 58.4 | -42.4 | 6.6 | 48.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,442.8 | -4.4% | +7.3% | +12.4% | +8.1% |
| Operating income | 139.3 | -18.7% | +29.4% | +12.0% | +5.4% |
| Net income | 106.2 | -25.5% | +29.7% | +13.0% | +4.4% |
| EPS | ₩10,495 | -25.5% | +29.7% | +13.0% | +4.4% |
| Operating cash flow | 219.2 | +9.9% | +61.4% | +15.2% | +8.9% |
| Shareholders' equity | 1,161.8 | +7.9% | +10.1% | +8.7% | +7.6% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 17.6% | 19.2% | 15.8% | 12.5% | 15.6% | 17.2% |
| Operating margin | 9.7% | 11.3% | 8.6% | 5.5% | 7.9% | 9.8% |
| Net margin | 7.4% | 9.4% | 5.6% | 4.2% | 6.5% | 7.2% |
| Return on equity | 9.5% | 14.2% | 8.1% | 5.7% | 7.8% | 7.8% |
| Return on assets | 6.8% | 9.5% | 5.4% | 4.0% | 6.0% | 6.2% |
| Operating cash flow / revenue | 15.2% | 13.2% | 10.5% | 4.5% | 3.1% | 13.5% |
| Capex / revenue | 4.0% | 6.5% | 7.8% | 10.7% | 9.3% | 6.1% |
| Symbol | Last Price |
|---|---|
| 058610SPG Co., Ltd. | ₩94,200 +12.4% |
| 010170Taihan Fiberoptics Co., Ltd. | ₩13,010 +1.2% |
| 032820Woori Technology, Incorporation | ₩10,630 +1.2% |
| 082920Vitzrocell Co., Ltd. | ₩29,800 +5.5% |
| 361610SK ie technology | ₩16,280 +3.1% |
| 006340Dawon Cable Co., Ltd. | ₩12,930 +3.9% |
| 033790FINO, Inc. | ₩10,200 +15.5% |
| 119850Gn Cenergy Co., Ltd. | ₩44,900 +7.3% |
| 033100Cheryong Electric Co., Ltd. | ₩44,350 +1.0% |
| 160190Higen RNM Co., Ltd. | ₩19,180 +14.4% |