| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 17.06 | 16.23 | 17.59 | 15.42 | 10.99 | 8.86 | 15.57 | 14.74 | 13.84 | 13.89 | 14.47 |
| Cost of Revenue | 14.31 | 13.50 | 14.57 | 12.87 | 9.16 | 7.85 | 13.05 | 12.18 | 11.48 | 11.48 | 12.28 |
| Gross Profit | 2.74 | 2.73 | 3.02 | 2.56 | 1.83 | 1.00 | 2.52 | 2.57 | 2.36 | 2.42 | 2.19 |
| Selling, General & Administrative | 1.98 | 1.71 | 1.55 | 1.45 | 0.96 | 1.16 | 1.60 | 1.57 | 1.54 | 1.62 | 2.21 |
| Operating Income | 0.76 | 1.02 | 1.47 | 1.11 | 0.87 | -0.15 | 0.92 | 1.00 | 0.82 | 0.79 | -0.03 |
| Finance Income | 0.88 | 1.16 | 0.60 | 0.75 | 0.69 | 0.46 | 0.49 | 0.53 | 1.04 | 1.02 | 1.20 |
| Finance Costs | 1.22 | 1.34 | 0.86 | 1.22 | 0.97 | 0.86 | 1.07 | 1.08 | 1.54 | 1.56 | 1.90 |
| Pretax Income | 0.33 | 0.66 | 0.74 | -0.19 | 0.56 | -0.80 | -0.06 | -0.10 | 0.04 | -0.25 | -1.61 |
| Income Tax Expense | 0.12 | 0.26 | 0.22 | 0.15 | 0.09 | -0.10 | 0.17 | 0.23 | 0.17 | 0.13 | 0.13 |
| Net Income | 0.21 | 0.39 | 0.52 | -0.45 | 0.65 | -0.84 | -0.22 | -0.43 | -0.20 | -0.22 | -1.75 |
| Total Comprehensive Income | 0.53 | 0.97 | 0.54 | -0.12 | 1.24 | -0.99 | -0.14 | -0.27 | -0.04 | -0.24 | -1.43 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 27.51 | 26.31 | 24.64 | 23.05 | 23.72 | 25.57 | 24.77 | 24.81 | 24.93 | 24.83 | 27.26 |
| Current Assets | 10.77 | 10.05 | 9.64 | 8.10 | 8.42 | 9.95 | 9.31 | 9.78 | 9.20 | 9.04 | 10.72 |
| Cash & Cash Equivalents | 3.08 | 2.90 | 2.62 | 1.40 | 1.91 | 2.34 | 1.44 | 2.08 | 1.97 | 1.37 | 1.89 |
| Inventories | 2.54 | 2.73 | 2.54 | 2.46 | 1.79 | 1.96 | 2.20 | 1.89 | 1.74 | 1.73 | 2.20 |
| Trade Receivables | 1.62 | 1.29 | 1.33 | 1.62 | 0.92 | 2.04 | 2.09 | 2.11 | 1.96 | 2.08 | 2.51 |
| Non-current Assets | 16.74 | 16.27 | 15.00 | 14.95 | 15.30 | 15.62 | 15.46 | 15.03 | 15.73 | 15.80 | 16.54 |
| Property, Plant & Equipment | 5.78 | 5.70 | 5.23 | 5.02 | 5.44 | 6.16 | 5.92 | 6.41 | 6.90 | 6.38 | 7.21 |
| Intangible Assets | 8.72 | 8.40 | 7.89 | 7.77 | 8.02 | 6.90 | 7.03 | 6.68 | 6.48 | 6.65 | 6.66 |
| Total Liabilities | 15.50 | 14.65 | 13.80 | 12.97 | 14.91 | 18.46 | 18.79 | 18.69 | 18.45 | 18.01 | 20.23 |
| Current Liabilities | 10.11 | 8.95 | 9.60 | 8.06 | 10.13 | 13.07 | 13.87 | 11.52 | 11.81 | 11.58 | 12.46 |
| Non-current Liabilities | 5.40 | 5.71 | 4.20 | 4.91 | 4.79 | 5.39 | 4.91 | 7.17 | 6.64 | 6.43 | 7.78 |
| Total Equity | 12.01 | 11.66 | 10.84 | 10.08 | 8.81 | 7.11 | 5.99 | 6.12 | 6.48 | 6.82 | 7.03 |
| Share Capital | 3.27 | 3.27 | 3.27 | 3.26 | 2.68 | 1.94 | 1.08 | 0.65 | 0.60 | 0.60 | 0.60 |
| Retained Earnings | 1.70 | 1.39 | 1.18 | 0.06 | 0.77 | -2.05 | -1.19 | -0.25 | 0.31 | 0.70 | 1.01 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.75 | 0.24 | 2.07 | 0.63 | 1.03 | 0.30 | 0.43 | 0.99 | 0.43 | 0.97 | -0.07 |
| Cash from Investing Activities | -0.31 | -0.82 | -0.82 | -0.07 | -1.27 | -0.53 | -0.58 | -0.79 | -0.46 | 0.80 | -0.38 |
| Purchase of Property, Plant & Equipment | 0.40 | 0.46 | 0.40 | 0.35 | 0.28 | 0.26 | 0.38 | 0.23 | 0.28 | 0.29 | 0.39 |
| Cash from Financing Activities | -0.29 | 0.61 | -0.05 | -1.13 | -0.31 | 1.23 | -0.53 | -0.11 | 0.70 | -2.25 | 1.06 |
| Dividends Paid | 0.11 | 0.09 | 0.08 | — | — | — | -0.01 | -0.01 | -0.07 | 0.09 | 0.08 |
| Net Change in Cash | 0.18 | 0.28 | 1.22 | -0.51 | -0.43 | 0.90 | -0.63 | 0.11 | 0.60 | -0.52 | 0.60 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.72 | 4.26 | 4.86 | 3.88 | 4.57 | 3.75 | 4.59 | 3.40 | 4.15 | 4.10 |
| Cost of Revenue | 3.84 | 3.52 | 4.06 | 3.28 | 3.82 | 3.15 | 3.86 | 2.87 | 3.42 | 3.35 |
| Gross Profit | 0.89 | 0.74 | 0.80 | 0.60 | 0.75 | 0.60 | 0.73 | 0.52 | 0.73 | 0.75 |
| Selling, General & Administrative | 0.57 | 0.51 | 0.58 | 0.47 | 0.48 | 0.46 | 0.49 | 0.41 | 0.42 | 0.39 |
| Operating Income | 0.31 | 0.23 | 0.21 | 0.14 | 0.27 | 0.14 | 0.23 | 0.11 | 0.31 | 0.36 |
| Finance Income | 0.35 | 0.54 | 0.22 | -0.01 | 0.39 | 0.27 | 0.61 | -0.07 | 0.27 | 0.35 |
| Finance Costs | 0.33 | 0.65 | 0.29 | 0.12 | 0.47 | 0.35 | 0.67 | -0.00 | 0.31 | 0.36 |
| Pretax Income | 0.35 | 0.12 | 0.00 | -0.02 | 0.31 | 0.03 | -0.07 | 0.04 | 0.32 | 0.37 |
| Income Tax Expense | 0.12 | 0.06 | -0.05 | 0.01 | 0.11 | 0.05 | -0.01 | 0.07 | 0.10 | 0.11 |
| Net Income | 0.23 | 0.06 | 0.05 | -0.02 | 0.20 | -0.02 | -0.06 | -0.03 | 0.22 | 0.26 |
| Total Comprehensive Income | 0.38 | 0.42 | 0.24 | 0.26 | -0.09 | 0.12 | 0.36 | -0.25 | 0.41 | 0.45 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 29.95 | 28.70 | 27.51 | 27.03 | 26.31 | 26.90 | 26.31 | 25.26 | 26.11 | 25.66 |
| Current Assets | 12.47 | 11.60 | 10.77 | 10.51 | 9.99 | 10.51 | 10.05 | 9.68 | 10.36 | 10.33 |
| Cash & Cash Equivalents | 2.54 | 3.09 | 3.08 | 2.40 | 2.27 | 2.61 | 2.90 | 2.29 | 2.59 | 2.92 |
| Inventories | 3.14 | 2.83 | 2.54 | 2.77 | 2.72 | 3.04 | 2.73 | 3.07 | 3.05 | 2.79 |
| Trade Receivables | 2.01 | 1.82 | 1.62 | 1.79 | 1.59 | 1.57 | 1.29 | 1.29 | 1.39 | 1.51 |
| Non-current Assets | 17.48 | 17.10 | 16.74 | 16.52 | 16.32 | 16.39 | 16.27 | 15.59 | 15.76 | 15.32 |
| Property, Plant & Equipment | 5.92 | 5.82 | 5.78 | 5.66 | 5.68 | 5.72 | 5.70 | 5.38 | 5.36 | 5.26 |
| Intangible Assets | 9.10 | 8.99 | 8.72 | 8.57 | 8.36 | 8.52 | 8.40 | 8.09 | 8.27 | 8.08 |
| Total Liabilities | 17.28 | 16.25 | 15.50 | 15.16 | 14.68 | 15.15 | 14.65 | 13.89 | 14.46 | 14.40 |
| Current Liabilities | 12.07 | 11.17 | 10.11 | 9.57 | 8.83 | 9.51 | 8.95 | 8.90 | 9.51 | 9.62 |
| Non-current Liabilities | 5.21 | 5.08 | 5.40 | 5.59 | 5.84 | 5.64 | 5.71 | 4.99 | 4.95 | 4.78 |
| Total Equity | 12.67 | 12.44 | 12.01 | 11.87 | 11.63 | 11.74 | 11.66 | 11.37 | 11.66 | 11.25 |
| Share Capital | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 |
| Retained Earnings | 1.87 | 1.71 | 1.70 | 1.63 | 1.68 | 1.55 | 1.39 | 1.58 | 1.62 | 1.48 |
| 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 | -0.32 | -0.57 | 1.40 | -0.06 | -0.01 | -0.57 | 1.19 | -0.82 | -0.48 | 0.34 |
| Cash from Investing Activities | -0.35 | -0.17 | 0.15 | -0.21 | -0.11 | -0.15 | -0.35 | -0.13 | -0.19 | -0.15 |
| Purchase of Property, Plant & Equipment | 0.05 | 0.12 | 0.12 | 0.14 | 0.06 | 0.09 | 0.14 | 0.13 | 0.11 | 0.09 |
| Cash from Financing Activities | 0.08 | 0.67 | -1.00 | 0.40 | -0.11 | 0.42 | -0.43 | 0.72 | 0.28 | 0.04 |
| Dividends Paid | — | — | 0.02 | 0.03 | — | — | — | — | — | — |
| Net Change in Cash | -0.55 | 0.01 | 0.68 | 0.13 | -0.34 | -0.29 | 0.61 | -0.30 | -0.33 | 0.30 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 17.06 | +5.1% | +3.4% | +14.0% | +1.7% |
| Operating income | 0.76 | -25.0% | -11.7% | — | — |
| Net income | 0.21 | -48.0% | — | — | — |
| EPS | ₩320 | -48.0% | — | — | — |
| Operating cash flow | 0.75 | +210.4% | +6.3% | +20.6% | — |
| Shareholders' equity | 12.01 | +3.0% | +6.0% | +11.1% | +5.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 16.1% | 16.8% | 17.2% | 16.6% | 16.7% | 11.3% |
| Operating margin | 4.5% | 6.3% | 8.3% | 7.2% | 7.9% | -1.7% |
| Net margin | 1.2% | 2.4% | 2.9% | -2.9% | 5.9% | -9.5% |
| Return on equity | 1.7% | 3.5% | 4.9% | -4.8% | 8.1% | -12.8% |
| Return on assets | 0.8% | 1.5% | 2.2% | -1.9% | 2.6% | -3.3% |
| Operating cash flow / revenue | 4.4% | 1.5% | 11.8% | 4.1% | 9.4% | 3.3% |
| Capex / revenue | 2.4% | 2.8% | 2.2% | 2.3% | 2.6% | 3.0% |
| Symbol | Last Price |
|---|---|
| 010120LS ELECTRIC CO., LTD | ₩195,300 +1.7% |
| 267260HD HYUNDAI ELECTRIC CO.,LTD | ₩714,000 +1.1% |
| 298040Hyosung Heavy Industries Corporation | ₩2,732,000 +0.3% |
| 006260LS Corp. | ₩299,500 +2.6% |
| 000500Gaon Cable Co., Ltd. | ₩212,000 +1.7% |
| 062040Sanil Electric Co., Ltd. | ₩191,700 +2.8% |
| 001440Taihan Cable & Solution Co., Ltd. | ₩27,400 +1.7% |
| 103590Iljin Electric | ₩68,300 +1.0% |
| 336260Doosan Fuel Cell | ₩43,850 +12.4% |
| 178320Seojin System Co., Ltd. | ₩33,650 +1.4% |