| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 848.9 | 681.1 | 503.3 | 292.3 | 347.9 | 300.7 | 363.0 | 358.3 | 445.6 | 298.5 | 267.3 |
| Cost of Revenue | 706.3 | 557.5 | 413.0 | 234.2 | 282.4 | 273.3 | 321.5 | 308.9 | 353.6 | 221.6 | 195.3 |
| Gross Profit | 142.6 | 123.7 | 90.3 | 58.1 | 65.4 | 27.4 | 41.6 | 49.5 | 92.1 | 76.9 | 72.0 |
| Selling, General & Administrative | 100.6 | 78.7 | 106.7 | 69.8 | 49.1 | 46.7 | 50.7 | 57.2 | 64.2 | 57.6 | 47.8 |
| Operating Income | 42.0 | 45.0 | -16.4 | -11.7 | 16.3 | -19.3 | -9.2 | -7.7 | 27.9 | 19.3 | 24.2 |
| Finance Income | 36.7 | 39.9 | 28.0 | 32.2 | 18.7 | 15.9 | 13.1 | 13.4 | 16.4 | 23.8 | 12.8 |
| Finance Costs | 45.5 | 40.8 | 40.1 | 33.2 | 18.5 | 14.0 | 9.9 | 9.6 | 22.3 | 17.7 | 14.7 |
| Pretax Income | 43.7 | 20.1 | -29.0 | -43.1 | 18.6 | -7.5 | 0.5 | -1.4 | 30.0 | 19.7 | 26.5 |
| Income Tax Expense | -3.4 | 3.4 | -4.6 | -4.9 | -2.9 | -1.1 | 0.7 | -0.1 | -5.1 | 4.8 | 5.7 |
| Net Income | 47.1 | 16.6 | -24.4 | -38.2 | 21.5 | -6.3 | -0.3 | -1.3 | 24.9 | 14.9 | 20.8 |
| Total Comprehensive Income | 47.9 | 18.8 | -20.4 | -31.2 | 26.3 | -6.1 | 5.0 | 1.0 | 21.2 | 12.0 | 23.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 777.8 | 717.7 | 692.6 | 505.8 | 437.9 | 356.0 | 348.5 | 352.2 | 460.8 | 426.8 | 399.3 |
| Current Assets | 338.9 | 335.1 | 299.8 | 199.0 | 224.3 | 197.8 | 179.6 | 196.2 | 285.7 | 238.3 | 232.4 |
| Cash & Cash Equivalents | 43.0 | 59.4 | 56.1 | 52.3 | 35.5 | 39.9 | 68.1 | 36.5 | 71.9 | 57.7 | 59.0 |
| Inventories | 95.8 | 75.7 | 80.0 | 38.3 | 36.6 | 30.1 | 31.6 | 28.2 | 24.9 | 19.9 | 19.9 |
| Trade Receivables | 170.7 | 171.7 | 147.3 | 64.2 | 75.9 | 65.7 | 30.6 | 34.9 | 51.3 | 33.6 | 26.5 |
| Non-current Assets | 438.9 | 382.6 | 392.9 | 306.8 | 213.6 | 158.2 | 168.8 | 156.0 | 175.1 | 188.5 | 166.9 |
| Property, Plant & Equipment | 351.0 | 303.9 | 293.5 | 208.5 | 138.4 | 96.2 | 115.2 | 114.4 | 131.7 | 103.3 | 77.7 |
| Intangible Assets | 6.5 | 7.5 | 26.0 | 28.4 | 1.6 | 1.7 | 2.1 | 1.4 | 1.5 | 1.4 | 1.6 |
| Total Liabilities | 333.2 | 317.1 | 312.9 | 162.6 | 139.2 | 83.5 | 69.9 | 75.2 | 177.2 | 142.1 | 124.4 |
| Current Liabilities | 326.4 | 311.2 | 220.3 | 134.6 | 137.2 | 66.5 | 67.2 | 73.3 | 168.2 | 98.6 | 74.5 |
| Non-current Liabilities | 6.8 | 5.9 | 92.6 | 28.0 | 2.0 | 17.1 | 2.6 | 1.9 | 9.0 | 43.5 | 49.9 |
| Total Equity | 444.7 | 400.5 | 379.7 | 343.2 | 298.7 | 272.5 | 278.6 | 277.0 | 283.6 | 284.7 | 274.9 |
| Share Capital | 11.1 | 11.1 | 11.1 | 10.1 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 |
| Retained Earnings | 275.0 | 233.7 | 218.5 | 227.0 | 264.7 | 244.3 | 247.9 | 251.6 | 257.5 | 244.0 | 236.1 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 103.4 | 107.6 | -58.6 | 29.6 | 38.9 | -25.9 | 22.8 | 36.5 | 38.4 | 50.4 | 49.5 |
| Cash from Investing Activities | -117.5 | -78.5 | -103.7 | -25.3 | -78.0 | -17.1 | 18.5 | 31.5 | -79.0 | -56.8 | -36.1 |
| Purchase of Property, Plant & Equipment | 118.3 | 66.5 | 146.7 | 96.9 | 61.3 | 21.8 | 51.3 | 29.8 | 76.8 | 61.7 | 30.0 |
| Cash from Financing Activities | -3.4 | -27.1 | 162.8 | 20.3 | 34.4 | 17.3 | -9.1 | -94.3 | 55.2 | 5.4 | -9.6 |
| Dividends Paid | — | — | — | — | — | — | 3.4 | 7.6 | 6.7 | 6.6 | 6.6 |
| Net Change in Cash | -17.5 | 2.0 | 0.5 | 24.6 | -4.7 | -25.7 | 31.6 | -26.6 | 14.2 | -1.0 | 3.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 235.2 | 260.7 | 264.0 | 255.9 | 167.8 | 161.2 | 188.8 | 177.6 | 131.3 | 183.6 |
| Cost of Revenue | 178.9 | 204.7 | 210.0 | 210.8 | 151.1 | 134.5 | 155.9 | 146.9 | 106.5 | 148.1 |
| Gross Profit | 56.3 | 56.0 | 54.0 | 45.2 | 16.7 | 26.7 | 32.9 | 30.6 | 24.7 | 35.5 |
| Selling, General & Administrative | 33.8 | 31.4 | 27.3 | 25.7 | 25.9 | 21.7 | 19.0 | 24.1 | 17.9 | 17.7 |
| Operating Income | 22.4 | 24.6 | 26.7 | 19.4 | -9.2 | 5.0 | 13.9 | 6.5 | 6.8 | 17.8 |
| Finance Income | 6.7 | 19.5 | 13.9 | 0.0 | 13.2 | 9.6 | 20.4 | 3.3 | 6.6 | 9.6 |
| Finance Costs | 4.1 | 7.6 | 13.8 | -3.6 | 23.1 | 12.2 | 12.2 | 4.9 | 11.6 | 12.2 |
| Pretax Income | 25.3 | 38.2 | 29.0 | 24.8 | -17.0 | 6.9 | 1.0 | 2.5 | 1.7 | 14.8 |
| Income Tax Expense | 7.8 | 1.6 | -5.2 | 0.9 | -0.8 | 1.8 | -3.6 | 2.7 | 1.0 | 3.3 |
| Net Income | 17.5 | 36.6 | 34.2 | 23.9 | -16.1 | 5.1 | 4.5 | -0.2 | 0.7 | 11.6 |
| Total Comprehensive Income | 20.1 | 42.3 | 38.5 | 26.3 | -21.2 | 4.3 | 6.7 | -2.2 | 0.4 | 13.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 885.9 | 851.7 | 777.8 | 727.0 | 658.2 | 682.7 | 717.7 | 693.5 | 689.6 | 712.0 |
| Current Assets | 443.1 | 407.6 | 338.9 | 321.4 | 271.3 | 305.6 | 335.1 | 309.4 | 299.7 | 322.3 |
| Cash & Cash Equivalents | 125.6 | 42.0 | 43.0 | 45.7 | 45.2 | 42.3 | 59.4 | 19.0 | 28.4 | 22.2 |
| Inventories | 109.1 | 96.3 | 95.8 | 75.8 | 68.4 | 73.9 | 75.7 | 89.3 | 72.6 | 67.4 |
| Trade Receivables | — | — | 170.7 | — | — | — | 171.7 | 158.9 | 110.8 | 156.3 |
| Non-current Assets | 442.8 | 444.1 | 438.9 | 405.6 | 386.9 | 377.0 | 382.6 | 384.1 | 389.9 | 389.8 |
| Property, Plant & Equipment | 352.7 | 351.0 | 351.0 | 327.7 | 312.1 | 299.8 | 303.9 | 296.6 | 298.0 | 295.1 |
| Intangible Assets | 6.4 | 6.6 | 6.5 | 6.9 | 7.0 | 6.7 | 7.5 | 25.2 | 25.6 | 25.7 |
| Total Liabilities | 357.9 | 345.8 | 333.2 | 318.9 | 275.7 | 277.8 | 317.1 | 294.7 | 288.6 | 308.3 |
| Current Liabilities | 340.8 | 338.9 | 326.4 | 310.2 | 270.1 | 271.9 | 311.2 | 289.1 | 245.9 | 215.1 |
| Non-current Liabilities | 17.2 | 7.0 | 6.8 | 8.7 | 5.5 | 5.9 | 5.9 | 5.6 | 42.6 | 93.2 |
| Total Equity | 528.0 | 505.9 | 444.7 | 408.2 | 382.6 | 404.9 | 400.5 | 398.8 | 401.0 | 403.7 |
| Share Capital | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 |
| Retained Earnings | 327.7 | 310.3 | 275.0 | 241.8 | 217.8 | 238.9 | 233.7 | 230.7 | 230.8 | 230.1 |
| 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 | 59.2 | 18.9 | 35.5 | 13.0 | 18.6 | 36.3 | 44.1 | -25.4 | 71.5 | 17.4 |
| Cash from Investing Activities | -25.7 | -51.4 | -47.6 | -34.8 | -7.5 | -27.6 | -4.2 | 30.7 | -30.1 | -74.8 |
| Purchase of Property, Plant & Equipment | 26.3 | 3.4 | 32.7 | 37.9 | 31.2 | 16.5 | 19.2 | 17.9 | 15.8 | 13.7 |
| Cash from Financing Activities | 49.6 | 30.4 | 8.8 | 21.4 | -7.7 | -25.9 | -0.7 | -14.4 | -35.2 | 23.2 |
| Net Change in Cash | 83.0 | -2.0 | -3.2 | -0.4 | 3.4 | -17.2 | 39.3 | -9.2 | 6.2 | -34.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 848.9 | +24.6% | +42.7% | +23.1% | +12.2% |
| Operating income | 42.0 | -6.6% | — | — | +5.7% |
| Net income | 47.1 | +183.6% | — | — | +8.5% |
| EPS | ₩2,181 | +183.6% | — | — | +8.5% |
| Operating cash flow | 103.4 | -3.9% | +51.8% | — | +7.6% |
| Shareholders' equity | 444.7 | +11.0% | +9.0% | +10.3% | +4.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 16.8% | 18.2% | 17.9% | 19.9% | 18.8% | 9.1% |
| Operating margin | 4.9% | 6.6% | -3.2% | -4.0% | 4.7% | -6.4% |
| Net margin | 5.6% | 2.4% | -4.9% | -13.1% | 6.2% | -2.1% |
| Return on equity | 11.2% | 4.3% | -6.8% | -11.9% | 7.5% | -2.3% |
| Return on assets | 6.3% | 2.4% | -4.1% | -8.1% | 5.4% | -1.8% |
| Operating cash flow / revenue | 12.2% | 15.8% | -11.7% | 10.1% | 11.2% | -8.6% |
| Capex / revenue | 13.9% | 9.8% | 29.2% | 33.1% | 17.6% | 7.3% |
| Symbol | Last Price |
|---|---|
| 252990Semcns Co., Ltd. | ₩13,660 +4.8% |
| 213420DUK SAN Neolux Co., Ltd. | ₩32,250 +3.9% |
| 417200LS Materials Co., Ltd. | ₩10,960 +3.9% |
| 090460BHCo., Ltd. | ₩21,850 +10.7% |
| 388210CMTX Co., Ltd. | ₩74,800 +9.0% |
| 425420TFE Co., Ltd. | ₩52,700 +3.9% |
| 005690Pharmicell Co., Ltd. | ₩10,500 +1.2% |
| 248070Solum Co., Ltd. | ₩12,910 +1.0% |
| 327260RF Materials | ₩34,050 +0.7% |
| 036810Fine Semitech Corp. | ₩25,550 +0.0% |