| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 742.2 | 597.4 | 533.8 | 434.2 | 365.0 | 388.0 | 253.3 | 188.1 | 231.0 | 335.0 | 347.1 |
| Cost of Revenue | 621.2 | 502.8 | 463.2 | 393.5 | 306.2 | 317.0 | 202.3 | 175.2 | 233.6 | 290.9 | 304.1 |
| Gross Profit | 121.0 | 94.6 | 70.6 | 40.6 | 58.9 | 71.0 | 50.9 | 13.0 | -2.6 | 44.1 | 43.0 |
| Selling, General & Administrative | 48.4 | 40.6 | 30.6 | 25.3 | 28.7 | 39.0 | 24.0 | 21.5 | 22.6 | 30.8 | 22.6 |
| Operating Income | 72.6 | 54.0 | 40.0 | 15.3 | 30.2 | 32.0 | 26.9 | -8.5 | -25.2 | 13.3 | 20.4 |
| Finance Income | 1.9 | 0.8 | 0.9 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.3 | 0.1 | 0.0 |
| Finance Costs | 0.6 | 2.2 | 4.9 | 2.4 | 3.1 | 5.0 | 3.7 | 3.1 | 2.8 | — | — |
| Pretax Income | 73.1 | 50.9 | 38.2 | 13.9 | 33.7 | 22.5 | 18.1 | -9.2 | -31.7 | 12.2 | 17.4 |
| Income Tax Expense | 17.2 | 11.5 | 8.4 | 5.5 | 7.2 | 1.3 | 1.2 | 0.9 | 0.5 | -3.5 | 3.3 |
| Net Income | 55.9 | 39.3 | 29.8 | 8.4 | 26.5 | 21.3 | 16.9 | -10.0 | -32.2 | 8.7 | 14.1 |
| Total Comprehensive Income | 55.2 | 38.7 | 29.2 | 9.1 | 25.0 | 22.1 | 15.9 | -10.2 | -30.9 | 8.6 | 13.8 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 501.6 | 455.5 | 364.3 | 344.0 | 294.8 | 246.5 | 263.1 | 205.1 | 224.0 | 280.0 | 282.4 |
| Current Assets | 343.5 | 307.2 | 229.8 | 225.8 | 178.5 | 128.0 | 143.4 | 83.6 | 98.6 | 147.5 | 145.3 |
| Cash & Cash Equivalents | 80.8 | 57.4 | 26.9 | 27.1 | 23.2 | 23.7 | 23.1 | 14.6 | 14.3 | 3.2 | 5.3 |
| Inventories | 161.2 | 153.3 | 150.8 | 132.8 | 96.8 | 74.2 | 77.6 | 44.8 | 29.1 | 59.7 | 71.1 |
| Trade Receivables | 61.1 | 82.9 | 40.5 | 37.8 | 43.1 | 22.4 | 30.8 | 19.4 | 49.2 | 78.6 | 65.4 |
| Non-current Assets | 158.1 | 148.2 | 134.5 | 118.2 | 116.3 | 118.5 | 119.7 | 121.5 | 125.4 | 132.5 | 137.1 |
| Property, Plant & Equipment | 139.4 | 135.6 | 120.8 | 111.6 | 110.5 | 112.1 | 111.9 | 115.1 | 118.3 | 123.0 | 125.5 |
| Intangible Assets | 0.8 | 0.5 | 0.6 | 0.4 | 0.5 | 0.5 | 0.7 | 0.7 | 1.0 | 1.2 | 2.1 |
| Total Liabilities | 242.7 | 253.0 | 193.3 | 195.4 | 152.8 | 136.7 | 168.2 | 131.1 | 139.8 | 161.6 | 169.1 |
| Current Liabilities | 229.1 | 244.7 | 182.4 | 178.5 | 135.1 | 124.9 | 105.6 | 116.5 | 87.4 | 119.1 | 110.3 |
| Non-current Liabilities | 13.6 | 8.4 | 10.9 | 16.8 | 17.7 | 11.9 | 62.6 | 14.7 | 52.5 | 42.5 | 58.9 |
| Total Equity | 258.9 | 202.4 | 171.0 | 148.6 | 142.0 | 109.8 | 94.9 | 73.9 | 84.1 | 118.5 | 113.3 |
| Share Capital | 15.3 | 15.3 | 15.3 | 15.2 | 14.8 | 14.1 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 |
| Retained Earnings | 163.6 | 118.5 | 87.3 | 67.1 | 67.8 | 50.7 | 35.7 | 19.9 | 32.2 | 65.7 | 59.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 84.7 | 67.6 | 64.7 | 9.7 | -5.6 | 62.2 | -5.5 | 18.2 | 20.3 | 11.8 | 4.9 |
| Cash from Investing Activities | -36.3 | -21.8 | -17.0 | -4.4 | -5.0 | -7.3 | -7.8 | 0.9 | -4.4 | -4.8 | -4.6 |
| Purchase of Property, Plant & Equipment | 15.6 | 23.2 | 15.6 | 4.7 | 5.0 | 7.4 | 7.1 | 2.7 | 4.1 | 3.7 | 5.3 |
| Cash from Financing Activities | -24.4 | -15.6 | -47.8 | -0.5 | 10.5 | -53.7 | 22.2 | -18.6 | -4.3 | -9.0 | -4.6 |
| Dividends Paid | 10.2 | 7.3 | 10.1 | 9.8 | 9.3 | 5.9 | 0.0 | 0.0 | 3.5 | 3.5 | 3.5 |
| Net Change in Cash | 23.5 | 30.5 | -0.2 | 4.0 | -0.5 | 0.6 | 8.4 | 0.4 | 11.1 | -2.1 | -4.3 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 224.5 | 169.1 | 175.4 | 201.1 | 193.3 | 172.4 | 185.7 | 136.5 | 137.8 | 137.3 |
| Cost of Revenue | 176.7 | 137.4 | 141.1 | 166.4 | 165.3 | 148.4 | 152.3 | 116.1 | 116.6 | 118.0 |
| Gross Profit | 47.8 | 31.7 | 34.3 | 34.7 | 28.0 | 23.9 | 33.5 | 20.5 | 21.3 | 19.3 |
| Selling, General & Administrative | 11.9 | 11.9 | 14.7 | 11.2 | 11.1 | 11.4 | 13.4 | 9.1 | 9.0 | 9.2 |
| Operating Income | 35.9 | 19.9 | 19.6 | 23.5 | 16.9 | 12.5 | 20.1 | 11.4 | 12.3 | 10.1 |
| Finance Income | 0.3 | 0.4 | 0.5 | 0.6 | 0.5 | 0.3 | 0.1 | 0.2 | 0.3 | 0.2 |
| Finance Costs | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.6 | 0.6 | 0.6 |
| Pretax Income | 36.4 | 22.4 | 20.2 | 26.7 | 12.8 | 13.4 | 24.2 | 11.3 | 4.2 | 11.3 |
| Income Tax Expense | 9.8 | 5.2 | 4.9 | 6.2 | 1.7 | 4.3 | 5.5 | 2.6 | 0.9 | 2.6 |
| Net Income | 26.6 | 17.1 | 15.3 | 20.5 | 11.0 | 9.0 | 18.7 | 8.7 | 3.3 | 8.7 |
| Total Comprehensive Income | 26.5 | 17.1 | 14.9 | 20.5 | 10.8 | 9.0 | 18.1 | 8.6 | 3.3 | 8.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 507.4 | 488.9 | 501.6 | 483.0 | 474.5 | 477.3 | 455.5 | 378.7 | 370.9 | 369.0 |
| Current Assets | 353.4 | 333.8 | 343.5 | 333.8 | 325.5 | 329.9 | 307.2 | 232.1 | 228.2 | 230.7 |
| Cash & Cash Equivalents | 50.2 | 79.2 | 80.8 | 85.8 | 93.4 | 93.8 | 57.4 | 14.0 | 29.5 | 29.4 |
| Inventories | 188.5 | 177.9 | 161.2 | 154.2 | 159.0 | 158.1 | 153.3 | 151.5 | 136.2 | 135.6 |
| Trade Receivables | 92.9 | 55.4 | 61.1 | 56.6 | 58.8 | 58.2 | 82.9 | 53.6 | 50.9 | 54.1 |
| Non-current Assets | 154.0 | 155.1 | 158.1 | 149.1 | 149.0 | 147.3 | 148.2 | 146.7 | 142.7 | 138.2 |
| Property, Plant & Equipment | 136.3 | 137.8 | 139.4 | 139.9 | 140.4 | 137.2 | 135.6 | 134.6 | 129.8 | 124.8 |
| Intangible Assets | 0.9 | 0.9 | 0.8 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 |
| Total Liabilities | 216.8 | 224.8 | 242.7 | 239.0 | 251.3 | 263.7 | 253.0 | 196.6 | 197.3 | 198.7 |
| Current Liabilities | 203.2 | 211.6 | 229.1 | 229.4 | 242.2 | 254.6 | 244.7 | 188.2 | 188.2 | 188.9 |
| Non-current Liabilities | 13.6 | 13.2 | 13.6 | 9.6 | 9.0 | 9.0 | 8.4 | 8.4 | 9.1 | 9.8 |
| Total Equity | 290.6 | 264.0 | 258.9 | 244.0 | 223.3 | 213.6 | 202.4 | 182.2 | 173.6 | 170.3 |
| Share Capital | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 |
| Retained Earnings | 195.2 | 168.7 | 163.6 | 148.8 | 128.4 | 117.4 | 118.5 | 98.5 | 89.8 | 86.6 |
| 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 | -14.4 | -3.0 | -0.6 | 13.0 | 30.4 | 41.9 | 49.0 | -3.7 | 13.7 | 8.6 |
| Cash from Investing Activities | -1.7 | 9.4 | -2.6 | -22.6 | -6.0 | -5.1 | -0.1 | -8.5 | -5.5 | -7.7 |
| Purchase of Property, Plant & Equipment | 1.2 | 1.0 | 2.2 | 2.1 | 6.2 | 5.2 | 2.2 | 8.5 | 5.5 | 7.1 |
| Cash from Financing Activities | -13.0 | -8.2 | -1.2 | -1.0 | -21.8 | -0.4 | -5.9 | -2.8 | -8.2 | 1.3 |
| Dividends Paid | 12.0 | 0.0 | 0.0 | 0.0 | 10.2 | 0.0 | 0.0 | 0.0 | 7.3 | 0.0 |
| Net Change in Cash | -29.0 | -1.7 | -4.9 | -7.6 | -0.5 | 36.4 | 43.4 | -15.5 | 0.0 | 2.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 742.2 | +24.2% | +19.6% | +13.9% | +7.9% |
| Operating income | 72.6 | +34.4% | +68.1% | +17.8% | +13.5% |
| Net income | 55.9 | +42.0% | +87.9% | +21.3% | +14.7% |
| EPS | ₩1,863 | +42.0% | +87.9% | +21.3% | +14.7% |
| Operating cash flow | 84.7 | +25.3% | +105.7% | +6.4% | +33.0% |
| Shareholders' equity | 258.9 | +27.9% | +20.3% | +18.7% | +8.6% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 16.3% | 15.8% | 13.2% | 9.4% | 16.1% | 18.3% |
| Operating margin | 9.8% | 9.0% | 7.5% | 3.5% | 8.3% | 8.2% |
| Net margin | 7.5% | 6.6% | 5.6% | 1.9% | 7.2% | 5.5% |
| Return on equity | 24.2% | 21.1% | 18.6% | 5.8% | 21.0% | 20.8% |
| Return on assets | 11.7% | 9.6% | 8.4% | 2.6% | 9.8% | 8.4% |
| Operating cash flow / revenue | 11.4% | 11.3% | 12.1% | 2.2% | -1.5% | 16.0% |
| Capex / revenue | 2.1% | 3.9% | 2.9% | 1.1% | 1.4% | 1.9% |
| Symbol | Last Price |
|---|---|
| 102710ENF Technology Co., Ltd. | ₩41,950 +2.2% |
| 048410Hyundai Bioscience Co., Ltd. | ₩6,210 +2.6% |
| 002350Nexen Tire Corporation | ₩6,080 +0.0% |
| 002840Miwon Commercial Co., Ltd. | ₩130,000 -1.1% |
| 121600Advanced Nano Products Co., Ltd. | ₩47,000 +0.1% |
| 178920PI Advanced Materials Co., Ltd. | ₩19,030 +0.8% |
| 161000Aekyung Chemical | ₩10,540 +1.2% |
| 278280Chunbo Co., Ltd. | ₩39,700 -0.4% |
| 383310Ecopro HN Co., Ltd. | ₩22,950 +2.9% |
| 365340Sung Eel Hi Tech Co., Ltd. | ₩37,200 +0.8% |