| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 40.74 | 42.10 | 41.90 | 43.16 | 34.46 | 30.22 | 30.76 | 31.16 | 29.28 | 28.10 | 13.34 |
| Cost of Revenue | 33.05 | 35.00 | 35.33 | 37.12 | 30.43 | 26.85 | 26.96 | 27.17 | 25.63 | 24.77 | 11.20 |
| Gross Profit | 7.69 | 7.11 | 6.57 | 6.04 | 4.02 | 3.37 | 3.80 | 3.99 | 3.65 | 3.33 | 2.15 |
| Selling, General & Administrative | 4.39 | 4.12 | 3.70 | 3.51 | 2.82 | 2.51 | 2.94 | 2.88 | 2.77 | 3.19 | 2.11 |
| Operating Income | 3.29 | 2.98 | 2.87 | 2.53 | 1.20 | 0.86 | 0.87 | 1.10 | 0.88 | 0.14 | 0.04 |
| Finance Income | 0.26 | 0.34 | 0.37 | 0.31 | 0.19 | 0.17 | 0.16 | 0.25 | 0.22 | 0.32 | 0.10 |
| Finance Costs | 0.19 | 0.27 | 0.33 | 0.40 | 0.17 | 0.19 | 0.19 | 0.30 | 0.31 | 0.35 | 0.16 |
| Pretax Income | 4.26 | 3.72 | 3.55 | 3.33 | 2.48 | 1.47 | 1.53 | 2.38 | 0.83 | 0.09 | 2.78 |
| Income Tax Expense | 0.35 | 0.95 | 0.83 | 0.79 | 0.65 | 0.30 | 0.48 | 0.63 | 0.34 | 0.07 | 0.09 |
| Net Income | 3.91 | 2.77 | 2.72 | 2.54 | 1.83 | 1.16 | 1.05 | 1.75 | 0.48 | 0.02 | 2.69 |
| Total Comprehensive Income | 20.76 | -2.23 | 8.37 | -2.42 | 0.79 | 6.53 | 4.49 | -2.11 | 4.16 | 1.40 | 3.14 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 86.53 | 61.99 | 66.13 | 58.98 | 55.25 | 54.33 | 45.91 | 42.41 | 49.05 | 44.46 | 42.36 |
| Current Assets | 21.36 | 20.18 | 18.98 | 20.31 | 15.14 | 12.90 | 11.75 | 13.67 | 12.25 | 13.34 | 12.47 |
| Cash & Cash Equivalents | 3.46 | 3.62 | 3.12 | 4.20 | 2.25 | 2.40 | 2.70 | 2.90 | 2.99 | 2.70 | 2.07 |
| Inventories | 5.64 | 5.13 | 4.47 | 4.11 | 2.81 | 2.02 | 1.90 | 1.70 | 1.53 | 1.31 | 1.39 |
| Trade Receivables | 7.38 | 7.33 | 6.41 | 6.71 | 5.71 | 5.08 | 4.37 | 4.88 | 4.99 | 5.38 | 5.63 |
| Non-current Assets | 65.18 | 41.81 | 47.15 | 38.67 | 40.10 | 41.41 | 34.15 | 28.74 | 36.76 | 31.10 | 29.82 |
| Property, Plant & Equipment | 9.67 | 8.65 | 6.96 | 6.40 | 5.23 | 4.85 | 4.93 | 5.02 | 4.99 | 5.28 | 5.13 |
| Intangible Assets | 5.96 | 6.19 | 6.43 | 6.67 | 0.74 | 0.78 | 0.88 | 1.06 | 1.31 | 1.60 | 1.84 |
| Total Liabilities | 29.04 | 24.73 | 26.23 | 27.02 | 21.89 | 21.39 | 19.21 | 19.86 | 23.90 | 23.35 | 24.05 |
| Current Liabilities | 13.87 | 14.75 | 14.76 | 16.41 | 11.68 | 10.89 | 10.93 | 13.02 | 14.46 | 14.70 | 15.07 |
| Non-current Liabilities | 15.16 | 9.98 | 11.47 | 10.60 | 10.22 | 10.50 | 8.28 | 6.84 | 9.44 | 8.65 | 8.97 |
| Total Equity | 57.50 | 37.26 | 39.90 | 31.96 | 33.35 | 32.95 | 26.69 | 22.55 | 25.15 | 21.11 | 18.31 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 15.51 | 14.01 | 12.66 | 10.85 | 9.55 | 8.33 | 7.60 | 6.95 | 5.76 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 3.02 | 3.31 | 2.80 | 2.62 | 1.20 | 1.27 | 0.77 | 1.68 | 1.31 | 1.36 | -0.06 |
| Cash from Investing Activities | -1.84 | -1.76 | -2.11 | -3.20 | -0.80 | -0.85 | 0.61 | 0.17 | 0.28 | -0.81 | 2.37 |
| Purchase of Property, Plant & Equipment | 1.74 | 1.63 | 1.23 | -1.11 | -0.54 | -0.28 | -0.35 | -0.54 | -0.68 | 0.48 | 0.26 |
| Cash from Financing Activities | -1.28 | -1.30 | -1.82 | 2.56 | -0.69 | -0.62 | -1.61 | -1.88 | -1.12 | 0.12 | -0.53 |
| Dividends Paid | 0.43 | 0.42 | 0.38 | -0.69 | -0.38 | -0.33 | -0.33 | -0.33 | -0.09 | 0.08 | — |
| Net Change in Cash | -0.09 | 0.25 | -1.12 | 1.95 | -0.15 | -0.30 | -0.20 | -0.09 | 0.29 | 0.67 | 1.78 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 12.00 | 10.47 | 10.83 | 10.15 | 10.02 | 9.74 | 9.99 | 10.31 | 11.00 | 10.80 |
| Cost of Revenue | 9.78 | 8.60 | 8.75 | 8.10 | 8.22 | 7.98 | 8.16 | 8.60 | 9.09 | 9.15 |
| Gross Profit | 2.21 | 1.87 | 2.08 | 2.05 | 1.80 | 1.75 | 1.83 | 1.71 | 1.91 | 1.65 |
| Selling, General & Administrative | 1.18 | 1.15 | 1.26 | 1.06 | 1.05 | 1.03 | 1.20 | 0.97 | 1.01 | 0.94 |
| Operating Income | 1.03 | 0.72 | 0.82 | 0.99 | 0.75 | 0.72 | 0.63 | 0.74 | 0.90 | 0.71 |
| Finance Income | 0.09 | 0.12 | 0.06 | 0.06 | 0.07 | 0.06 | 0.12 | 0.05 | 0.09 | 0.09 |
| Finance Costs | 0.05 | 0.06 | 0.02 | 0.03 | 0.08 | 0.05 | 0.06 | 0.06 | 0.07 | 0.08 |
| Pretax Income | 1.08 | 1.34 | 1.10 | 1.21 | 0.75 | 1.20 | 0.85 | 0.77 | 1.04 | 1.06 |
| Income Tax Expense | 0.16 | 0.26 | -0.46 | 0.32 | 0.23 | 0.27 | 0.19 | 0.21 | 0.31 | 0.24 |
| Net Income | 0.92 | 1.09 | 1.56 | 0.88 | 0.53 | 0.94 | 0.66 | 0.56 | 0.73 | 0.82 |
| Total Comprehensive Income | 43.59 | 13.08 | 9.34 | 7.18 | 2.74 | 1.50 | -1.15 | -3.85 | 0.39 | 2.39 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 163.77 | 105.09 | 86.53 | 74.31 | 64.77 | 62.46 | 61.99 | 62.36 | 68.29 | 69.33 |
| Current Assets | 24.01 | 23.12 | 21.36 | 20.12 | 18.96 | 19.55 | 20.18 | 18.71 | 19.16 | 19.60 |
| Cash & Cash Equivalents | 4.86 | 4.64 | 3.46 | 4.08 | 3.68 | 3.26 | 3.62 | 3.46 | 4.12 | 3.54 |
| Inventories | 6.31 | 6.06 | 5.64 | 5.46 | 5.22 | 5.22 | 5.13 | 4.97 | 4.90 | 4.76 |
| Trade Receivables | 6.89 | 6.96 | 7.38 | 6.41 | 6.05 | 7.06 | 7.33 | 6.84 | 6.35 | 6.74 |
| Non-current Assets | 139.76 | 81.97 | 65.18 | 54.19 | 45.81 | 42.90 | 41.81 | 43.65 | 49.13 | 49.73 |
| Property, Plant & Equipment | 10.18 | 10.15 | 9.67 | 9.46 | 9.02 | 9.06 | 8.65 | 7.90 | 7.51 | 7.44 |
| Intangible Assets | 5.90 | 5.95 | 5.96 | 5.99 | 6.05 | 6.12 | 6.19 | 6.29 | 6.35 | 6.40 |
| Total Liabilities | 50.06 | 34.97 | 29.04 | 26.04 | 23.68 | 24.12 | 24.73 | 23.94 | 26.03 | 27.46 |
| Current Liabilities | 16.00 | 15.34 | 13.87 | 13.22 | 12.53 | 14.05 | 14.75 | 14.20 | 14.88 | 15.71 |
| Non-current Liabilities | 34.06 | 19.63 | 15.16 | 12.82 | 11.15 | 10.08 | 9.98 | 9.74 | 11.16 | 11.75 |
| Total Equity | 113.71 | 70.12 | 57.50 | 48.27 | 41.09 | 38.33 | 37.26 | 38.41 | 42.26 | 41.87 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 15.85 | 15.25 | 15.51 | 14.58 | 14.01 | 13.66 | 14.01 | 13.51 | 13.06 | 12.97 |
| 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 | 2.90 | 1.15 | 0.11 | 0.85 | 1.57 | 0.49 | 1.44 | 0.64 | 1.47 | -0.24 |
| Cash from Investing Activities | -1.37 | -0.59 | -0.63 | -0.30 | -0.68 | -0.24 | -1.09 | -0.58 | -0.60 | 0.52 |
| Purchase of Property, Plant & Equipment | 0.20 | 0.15 | 0.63 | 0.20 | 0.21 | 0.70 | 0.65 | 0.67 | 0.17 | 0.14 |
| Cash from Financing Activities | -1.38 | 0.53 | -0.17 | -0.15 | -0.35 | -0.60 | -0.36 | -0.63 | -0.35 | 0.05 |
| Dividends Paid | — | — | 0.00 | 0.00 | — | — | 0.00 | 0.00 | — | — |
| Net Change in Cash | 0.15 | 1.09 | -0.68 | 0.40 | 0.55 | -0.36 | -0.01 | -0.58 | 0.52 | 0.32 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 40.74 | -3.2% | -1.9% | +6.2% | +11.8% |
| Operating income | 3.29 | +10.4% | +9.2% | +30.9% | +56.6% |
| Net income | 3.91 | +40.9% | +15.4% | +27.5% | +3.8% |
| EPS | ₩24,090 | +40.9% | +15.4% | +27.5% | +3.8% |
| Operating cash flow | 3.02 | -8.6% | +4.9% | +19.0% | — |
| Shareholders' equity | 57.50 | +54.3% | +21.6% | +11.8% | +12.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 18.9% | 16.9% | 15.7% | 14.0% | 11.7% | 11.1% |
| Operating margin | 8.1% | 7.1% | 6.9% | 5.9% | 3.5% | 2.8% |
| Net margin | 9.6% | 6.6% | 6.5% | 5.9% | 5.3% | 3.8% |
| Return on equity | 8.2% | 7.2% | 7.6% | 7.8% | 5.5% | 3.9% |
| Return on assets | 5.3% | 4.3% | 4.3% | 4.5% | 3.3% | 2.3% |
| Operating cash flow / revenue | 7.4% | 7.9% | 6.7% | 6.1% | 3.5% | 4.2% |
| Capex / revenue | 4.3% | 3.9% | 2.9% | 2.6% | 1.6% | 0.9% |
| Symbol | Last Price |
|---|---|
| 402340SK Square Co., Ltd. | ₩1,041,000 +6.1% |
| 034730SK Inc. | ₩573,000 +5.1% |
| 267250HD Hyundai Co., Ltd. | ₩240,500 +12.6% |
| 000150Doosan Corporation | ₩1,142,000 +1.5% |
| 003550LG Corp. | ₩121,100 +2.4% |
| 078930GS Holdings | ₩123,900 +4.2% |
| 180640Hanjin KAL | ₩146,000 +9.1% |
| 000880Hanwha Corporation | ₩137,400 +2.8% |
| 175330JB Financial Group Co., Ltd. | ₩31,000 -1.9% |
| 138930BNK Financial Group, Inc. | ₩15,390 -2.7% |