| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 15.45 | 14.63 | 14.37 | 13.91 | 13.85 | 13.42 | 12.38 | 11.73 | 11.88 | 11.45 | 10.80 |
| Cost of Revenue | — | — | — | — | — | — | 3.44 | 3.00 | 2.93 | 2.60 | 2.50 |
| Gross Profit | — | — | — | — | — | — | 8.94 | 8.72 | 8.96 | 8.85 | 8.29 |
| Selling, General & Administrative | — | — | — | — | — | — | 8.26 | 7.98 | 8.11 | 8.11 | 7.66 |
| Operating Income | 0.89 | 0.86 | 1.00 | 1.08 | 0.98 | 0.89 | 0.69 | 0.74 | 0.85 | 0.75 | 0.63 |
| Finance Income | 0.07 | 0.08 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 |
| Finance Costs | 0.28 | 0.31 | 0.29 | 0.22 | 0.16 | 0.15 | 0.13 | 0.13 | 0.14 | 0.16 | 0.22 |
| Pretax Income | 0.68 | 0.45 | 0.77 | 0.86 | 0.91 | 0.37 | 0.57 | 0.66 | 0.69 | 0.64 | 0.47 |
| Income Tax Expense | 0.17 | 0.14 | 0.14 | 0.19 | 0.18 | 0.12 | 0.13 | 0.17 | 0.12 | 0.15 | 0.11 |
| Net Income | 0.51 | 0.31 | 0.63 | 0.66 | 0.72 | 0.48 | 0.44 | 0.48 | 0.55 | 0.49 | 0.35 |
| Total Comprehensive Income | 0.64 | 0.27 | 0.59 | 0.75 | 0.69 | 0.48 | 0.40 | 0.49 | 0.56 | 0.49 | 0.34 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 19.68 | 19.71 | 20.10 | 19.77 | 19.37 | 18.35 | 17.94 | 13.94 | 11.94 | 11.99 | 11.95 |
| Current Assets | 5.41 | 5.26 | 4.96 | 5.04 | 5.16 | 4.95 | 4.81 | 4.25 | 3.07 | 2.62 | 2.60 |
| Cash & Cash Equivalents | 0.79 | 0.90 | 0.56 | 0.83 | 0.77 | 0.73 | 0.47 | 0.38 | 0.45 | 0.32 | 0.29 |
| Inventories | 0.21 | 0.25 | 0.35 | 0.23 | 0.24 | 0.28 | 0.44 | 0.46 | 0.33 | 0.26 | 0.36 |
| Trade Receivables | 1.68 | 1.69 | 1.74 | 1.73 | 1.76 | 1.86 | 1.77 | 1.71 | 1.94 | 1.57 | 1.51 |
| Non-current Assets | 14.27 | 14.44 | 15.14 | 14.73 | 14.21 | 13.40 | 13.14 | 9.69 | 8.86 | 9.37 | 9.35 |
| Property, Plant & Equipment | 10.63 | 10.71 | 11.07 | 10.57 | 10.20 | 9.95 | 8.86 | 6.47 | 6.53 | 6.95 | 7.22 |
| Intangible Assets | 1.46 | 1.80 | 2.17 | 2.34 | 2.30 | 1.54 | 2.22 | 1.71 | 0.96 | 1.19 | 0.97 |
| Total Liabilities | 10.61 | 10.94 | 11.34 | 11.33 | 11.41 | 10.70 | 10.59 | 7.09 | 6.70 | 7.16 | 7.50 |
| Current Liabilities | 4.68 | 5.12 | 5.61 | 4.82 | 5.07 | 4.33 | 4.65 | 3.83 | 3.66 | 3.57 | 3.35 |
| Non-current Liabilities | 5.94 | 5.82 | 5.74 | 6.51 | 6.34 | 6.37 | 5.94 | 3.25 | 3.04 | 3.59 | 4.15 |
| Total Equity | 9.07 | 8.77 | 8.76 | 8.45 | 7.96 | 7.65 | 7.35 | 6.85 | 5.23 | 4.83 | 4.45 |
| Share Capital | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 |
| Retained Earnings | 5.47 | 5.20 | 5.17 | 4.87 | 4.36 | 3.97 | 3.67 | 3.45 | 1.82 | 1.41 | 1.04 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 2.96 | 3.34 | 2.97 | 3.50 | 3.40 | 2.55 | 2.25 | 2.07 | 2.28 | 2.22 | 1.79 |
| Cash from Investing Activities | -2.02 | -2.39 | -3.00 | -2.87 | -2.94 | -2.61 | -3.21 | -1.59 | -1.36 | -1.49 | -1.51 |
| Purchase of Property, Plant & Equipment | 1.61 | 1.91 | 2.54 | 2.29 | 2.25 | 2.70 | 2.33 | 1.22 | 1.18 | 1.28 | 1.38 |
| Cash from Financing Activities | -1.05 | -0.61 | -0.25 | -0.57 | -0.42 | 0.15 | 1.22 | -0.55 | -0.79 | -0.71 | -0.41 |
| Dividends Paid | 0.28 | 0.28 | 0.28 | -0.26 | -0.29 | -0.18 | 0.17 | 0.17 | 0.15 | 0.11 | 0.07 |
| Net Change in Cash | -0.10 | 0.34 | -0.28 | 0.06 | 0.04 | 0.09 | 0.26 | -0.07 | 0.13 | 0.03 | -0.12 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3.69 | 3.80 | 3.85 | 4.01 | 3.84 | 3.75 | 3.75 | 3.80 | 3.49 | 3.58 |
| Operating Income | 0.34 | 0.27 | 0.17 | 0.16 | 0.30 | 0.26 | 0.14 | 0.25 | 0.25 | 0.22 |
| Finance Income | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
| Finance Costs | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Pretax Income | 0.32 | 0.22 | 0.10 | 0.10 | 0.27 | 0.20 | -0.12 | 0.20 | 0.20 | 0.17 |
| Income Tax Expense | 0.10 | 0.05 | 0.02 | 0.06 | 0.06 | 0.04 | -0.00 | 0.06 | 0.04 | 0.04 |
| Net Income | 0.22 | 0.18 | 0.08 | 0.05 | 0.22 | 0.16 | -0.12 | 0.13 | 0.16 | 0.13 |
| Total Comprehensive Income | 0.22 | 0.18 | 0.16 | 0.07 | 0.26 | 0.16 | -0.16 | 0.13 | 0.16 | 0.13 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 19.84 | 19.69 | 19.68 | 19.59 | 19.47 | 19.65 | 19.71 | 20.71 | 20.93 | 20.39 |
| Current Assets | 5.91 | 5.74 | 5.41 | 5.69 | 5.42 | 5.53 | 5.26 | 6.13 | 6.12 | 5.53 |
| Cash & Cash Equivalents | 1.18 | 0.91 | 0.79 | 0.53 | 0.88 | 0.83 | 0.90 | 0.76 | 1.05 | 1.01 |
| Inventories | 0.26 | 0.17 | 0.21 | 0.27 | 0.21 | 0.22 | 0.25 | 0.23 | 0.29 | 0.24 |
| Trade Receivables | 1.68 | 1.69 | 1.68 | 1.78 | 1.72 | 1.67 | 1.69 | 1.66 | 1.66 | 1.66 |
| Non-current Assets | 13.93 | 13.95 | 14.27 | 13.90 | 14.05 | 14.12 | 14.44 | 14.59 | 14.81 | 14.86 |
| Property, Plant & Equipment | 10.40 | 10.43 | 10.63 | 10.28 | 10.40 | 10.52 | 10.71 | 10.83 | 10.96 | 10.96 |
| Intangible Assets | 1.30 | 1.36 | 1.46 | 1.53 | 1.61 | 1.71 | 1.80 | 1.91 | 1.99 | 2.07 |
| Total Liabilities | 10.57 | 10.64 | 10.61 | 10.64 | 10.45 | 10.90 | 10.94 | 11.81 | 12.05 | 11.68 |
| Current Liabilities | 5.34 | 5.20 | 4.68 | 5.08 | 4.99 | 5.17 | 5.12 | 5.98 | 6.11 | 6.02 |
| Non-current Liabilities | 5.23 | 5.44 | 5.94 | 5.56 | 5.46 | 5.73 | 5.82 | 5.83 | 5.94 | 5.66 |
| Total Equity | 9.27 | 9.05 | 9.07 | 8.95 | 9.01 | 8.75 | 8.77 | 8.90 | 8.88 | 8.71 |
| Share Capital | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 |
| Retained Earnings | 5.62 | 5.48 | 5.47 | 5.31 | 5.47 | 5.20 | 5.20 | 5.31 | 5.29 | 5.13 |
| 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 | 1.00 | 0.86 | 0.90 | 0.35 | 1.07 | 0.64 | 0.74 | 0.66 | 1.14 | 0.80 |
| Cash from Investing Activities | -0.46 | -0.58 | -0.55 | -0.49 | -0.37 | -0.61 | 0.15 | -0.46 | -1.45 | -0.63 |
| Purchase of Property, Plant & Equipment | 0.39 | 0.36 | 0.52 | 0.39 | 0.36 | 0.35 | 0.51 | 0.47 | 0.55 | 0.38 |
| Cash from Financing Activities | -0.27 | -0.17 | -0.09 | -0.22 | -0.65 | -0.09 | -0.76 | -0.47 | 0.35 | 0.27 |
| Dividends Paid | — | — | 0.00 | 0.11 | — | — | 0.00 | 0.11 | — | — |
| Net Change in Cash | 0.27 | 0.11 | 0.26 | -0.35 | 0.05 | -0.07 | 0.13 | -0.28 | 0.04 | 0.45 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 15.45 | +5.7% | +3.6% | +2.9% | +3.7% |
| Operating income | 0.89 | +3.4% | -6.2% | +0.1% | +3.5% |
| Net income | 0.51 | +61.9% | -8.4% | +1.3% | +3.8% |
| EPS | ₩1,200 | +61.9% | -8.4% | +1.3% | +3.8% |
| Operating cash flow | 2.96 | -11.1% | -5.4% | +3.1% | +5.2% |
| Shareholders' equity | 9.07 | +3.4% | +2.4% | +3.5% | +7.4% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | — | — | — | — | — | — |
| Operating margin | 5.8% | 5.9% | 6.9% | 7.8% | 7.1% | 6.6% |
| Net margin | 3.3% | 2.2% | 4.4% | 4.8% | 5.2% | 3.6% |
| Return on equity | 5.7% | 3.6% | 7.3% | 8.1% | 9.3% | 6.4% |
| Return on assets | 2.6% | 1.6% | 3.2% | 3.4% | 3.8% | 2.6% |
| Operating cash flow / revenue | 19.2% | 22.8% | 20.7% | 25.2% | 24.6% | 19.0% |
| Capex / revenue | 10.4% | 13.1% | 17.6% | 16.5% | 16.3% | 20.1% |
| Symbol | Last Price |
|---|---|
| 017670SK Telecom Co., Ltd. | ₩92,500 +3.9% |
| 030200KT Corporation | ₩54,300 +0.9% |