| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 122.70 | 123.40 | 127.44 | 134.55 | 97.20 | 80.82 | 99.26 | 100.16 | 88.88 | 83.62 | 39.30 |
| Cost of Revenue | 113.12 | 112.90 | 115.44 | 119.45 | 86.42 | 75.44 | 90.21 | 90.67 | 78.39 | 73.77 | 35.38 |
| Gross Profit | 9.59 | 10.50 | 11.99 | 15.10 | 10.78 | 5.38 | 9.06 | 9.49 | 10.49 | 9.85 | 3.92 |
| Selling, General & Administrative | 8.49 | 8.40 | 7.82 | 7.09 | 5.92 | 5.45 | 5.11 | 4.80 | 4.77 | 4.55 | 2.51 |
| Operating Income | 1.82 | 2.40 | 4.79 | 8.00 | 4.86 | -0.08 | 3.95 | 4.68 | 5.72 | 5.30 | 1.41 |
| Finance Income | 7.39 | 6.80 | 6.89 | 9.17 | 3.56 | 5.00 | 3.42 | 3.92 | 2.97 | 2.56 | 1.74 |
| Finance Costs | 10.20 | 10.10 | 9.38 | 12.08 | 4.99 | 5.88 | 4.79 | 4.51 | 3.24 | 3.38 | 2.01 |
| Pretax Income | 2.64 | 1.33 | -0.77 | 5.91 | 5.98 | 0.03 | 2.78 | 7.56 | 7.46 | 4.38 | 6.29 |
| Income Tax Expense | 0.28 | 0.77 | 0.57 | 2.37 | 0.64 | 0.27 | 1.08 | 1.93 | 2.26 | -1.35 | -0.58 |
| Net Income | 3.56 | 0.53 | -0.41 | 3.97 | 5.71 | -0.11 | 1.61 | 6.15 | 5.07 | — | — |
| Total Comprehensive Income | 4.46 | 5.48 | -0.61 | — | — | — | — | — | — | 2.87 | 5.45 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 213.52 | 214.98 | 206.97 | 194.51 | 165.37 | 137.67 | 132.02 | 119.46 | 109.78 | 103.05 | 96.63 |
| Current Assets | 71.68 | 67.43 | 64.83 | 64.99 | 49.19 | 38.05 | 40.03 | 37.13 | 35.20 | 32.45 | 29.77 |
| Cash & Cash Equivalents | 25.21 | 24.65 | 22.68 | 21.39 | 12.32 | 10.10 | 7.98 | 6.78 | 7.15 | 7.09 | 7.00 |
| Inventories | 13.64 | 13.64 | 15.01 | 15.55 | 10.68 | 6.18 | 9.14 | 8.99 | 8.18 | 6.02 | 5.64 |
| Trade Receivables | 13.13 | 13.45 | 13.88 | 14.33 | 11.39 | 8.87 | 10.38 | 10.84 | 11.54 | 10.40 | 10.18 |
| Non-current Assets | 141.84 | 147.55 | 142.14 | 129.51 | 116.18 | 99.62 | 91.99 | 82.33 | 74.58 | 70.60 | 66.87 |
| Property, Plant & Equipment | 69.79 | 80.36 | 73.49 | 59.92 | 51.39 | 45.90 | 42.85 | 39.72 | 41.30 | 41.03 | 39.45 |
| Intangible Assets | 8.56 | 10.44 | 11.74 | 3.86 | 3.30 | 3.31 | 3.45 | 3.45 | 2.82 | 11.20 | 9.72 |
| Total Liabilities | 127.83 | 134.69 | 129.09 | 122.70 | 99.82 | 85.81 | 79.84 | 68.57 | 64.03 | 60.72 | 56.56 |
| Current Liabilities | 67.13 | 71.53 | 65.35 | 63.05 | 44.97 | 37.21 | 35.56 | 30.01 | 31.37 | 28.72 | 25.92 |
| Non-current Liabilities | 60.70 | 63.16 | 63.74 | 59.64 | 54.84 | 48.60 | 44.27 | 38.56 | 32.66 | 32.00 | 30.64 |
| Total Equity | 85.69 | 80.29 | 77.88 | 71.81 | 65.55 | 51.86 | 52.18 | 50.89 | 45.76 | 42.33 | 40.08 |
| 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 | 13.01 | 11.88 | 13.67 | 14.92 | 14.06 | 12.50 | 12.56 | 12.22 | 9.84 | 8.37 | 7.80 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 6.10 | 8.32 | 11.35 | 7.68 | 6.11 | 9.69 | 7.98 | 7.86 | 6.93 | 9.11 | 4.59 |
| Cash from Investing Activities | -0.54 | -12.16 | -21.63 | -14.96 | -15.42 | -10.42 | -10.69 | -10.18 | -6.29 | -7.38 | 4.33 |
| Purchase of Property, Plant & Equipment | 9.59 | 15.67 | 18.92 | 14.00 | 8.74 | 9.24 | 7.82 | 6.28 | 4.97 | 4.94 | 2.24 |
| Cash from Financing Activities | -5.04 | 4.88 | 11.52 | 16.01 | 11.60 | 3.24 | 3.87 | 1.93 | -0.41 | -1.62 | -2.23 |
| Dividends Paid | 1.54 | 1.82 | 1.67 | 1.71 | 1.39 | 1.21 | 1.82 | 1.51 | 1.36 | 1.13 | 0.16 |
| Net Change in Cash | 0.52 | 1.04 | 1.25 | 8.73 | 2.29 | 2.52 | 1.16 | -0.40 | 0.23 | 0.11 | 6.69 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 42.12 | 36.75 | 30.29 | 31.04 | 30.14 | 31.23 | 30.23 | 30.64 | 31.20 | 33.03 |
| Cost of Revenue | 35.13 | 31.06 | 27.68 | 28.38 | 28.12 | 28.94 | 28.13 | 28.19 | 28.57 | 29.42 |
| Gross Profit | 7.00 | 5.70 | 2.61 | 2.66 | 2.03 | 2.29 | 2.10 | 2.45 | 2.63 | 3.61 |
| Selling, General & Administrative | 2.16 | 2.10 | 2.32 | 2.01 | 2.10 | 2.06 | 2.59 | 2.00 | 1.98 | 2.11 |
| Operating Income | 4.84 | 3.67 | 0.39 | 0.83 | 0.20 | 0.40 | -0.41 | 0.51 | 0.76 | 1.54 |
| Finance Income | 1.06 | 3.93 | 1.83 | 1.28 | 2.66 | 1.62 | 2.52 | 1.10 | 1.42 | 1.77 |
| Finance Costs | 3.06 | 4.94 | 2.53 | 1.53 | 3.54 | 2.61 | 3.46 | 1.75 | 2.29 | 2.70 |
| Pretax Income | 21.18 | 11.65 | -2.72 | 3.22 | 0.49 | 1.64 | -1.65 | 0.95 | 0.69 | 1.13 |
| Income Tax Expense | 2.11 | 1.71 | 0.40 | 0.30 | -0.34 | -0.08 | 0.13 | -0.12 | 0.24 | 0.50 |
| Net Income | 19.11 | 9.91 | -3.69 | 2.68 | 0.98 | 3.59 | -1.80 | 1.15 | 0.45 | 0.73 |
| Total Comprehensive Income | 22.79 | 11.52 | -2.24 | 4.97 | -1.69 | 3.42 | 2.46 | -1.11 | 1.53 | 2.61 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 244.88 | 228.77 | 213.52 | 215.32 | 206.39 | 217.74 | 214.98 | 209.47 | 214.98 | 216.11 |
| Current Assets | 71.13 | 76.60 | 71.68 | 66.20 | 61.56 | 69.20 | 67.46 | 64.20 | 67.95 | 69.54 |
| Cash & Cash Equivalents | 23.84 | 24.20 | 25.21 | 22.94 | 21.49 | 25.84 | 24.65 | 22.64 | 22.81 | 24.92 |
| Inventories | 15.91 | 14.29 | 13.64 | 12.56 | 12.56 | 13.86 | 13.64 | 14.06 | 14.14 | 16.09 |
| Trade Receivables | 15.98 | 16.64 | 13.13 | 13.52 | 13.03 | 14.33 | 13.45 | 13.12 | 13.60 | 14.70 |
| Non-current Assets | 173.75 | 152.17 | 141.84 | 149.12 | 144.82 | 148.54 | 147.51 | 145.28 | 147.03 | 146.56 |
| Property, Plant & Equipment | 70.48 | 71.19 | 69.79 | 78.73 | 77.47 | 80.29 | 80.36 | 78.04 | 77.76 | 76.92 |
| Intangible Assets | 8.28 | 8.46 | 8.56 | 9.01 | 9.56 | 10.10 | 10.44 | 10.82 | 11.24 | 11.57 |
| Total Liabilities | 127.10 | 131.73 | 127.83 | 129.41 | 128.42 | 137.91 | 134.69 | 127.71 | 131.90 | 136.06 |
| Current Liabilities | 64.01 | 71.16 | 67.13 | 63.54 | 64.86 | 70.27 | 71.53 | 67.85 | 68.82 | 69.16 |
| Non-current Liabilities | 63.09 | 60.57 | 60.70 | 65.87 | 63.56 | 67.64 | 63.16 | 59.86 | 63.08 | 66.90 |
| Total Equity | 117.78 | 97.04 | 85.69 | 85.91 | 77.96 | 79.83 | 80.29 | 81.76 | 83.08 | 80.05 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 22.04 | 16.14 | 13.01 | 15.33 | 14.34 | 13.95 | 11.88 | 14.07 | 13.64 | 13.65 |
| 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 | 3.95 | 0.66 | 0.91 | 2.42 | 2.97 | -0.21 | 1.17 | 2.68 | 3.20 | 1.07 |
| Cash from Investing Activities | -2.98 | -0.08 | 3.23 | -3.04 | -0.54 | -0.19 | -1.09 | -2.95 | -4.97 | -3.15 |
| Purchase of Property, Plant & Equipment | 1.58 | 1.85 | 2.18 | 2.52 | 1.69 | 3.19 | 2.64 | 4.11 | 5.69 | 3.23 |
| Cash from Financing Activities | -1.66 | -1.99 | -2.04 | 1.79 | -6.41 | 1.62 | 1.24 | 0.25 | -0.39 | 3.99 |
| Dividends Paid | 1.10 | 0.02 | 0.11 | 0.07 | 1.31 | 0.06 | 0.32 | 0.31 | 1.16 | 0.02 |
| Net Change in Cash | -0.70 | -1.41 | 2.10 | 1.18 | -3.98 | 1.22 | 1.32 | -0.02 | -2.16 | 1.91 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 122.70 | -0.6% | -3.0% | +8.7% | +12.1% |
| Operating income | 1.82 | -24.1% | -39.0% | — | +2.6% |
| Net income | 3.56 | +572.3% | -3.6% | — | — |
| EPS | ₩49,036 | +572.3% | -3.6% | — | — |
| Operating cash flow | 6.10 | -26.7% | -7.4% | -8.9% | +2.9% |
| Shareholders' equity | 85.69 | +6.7% | +6.1% | +10.6% | +7.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 7.8% | 8.5% | 9.4% | 11.2% | 11.1% | 6.7% |
| Operating margin | 1.5% | 1.9% | 3.8% | 5.9% | 5.0% | -0.1% |
| Net margin | 2.9% | 0.4% | -0.3% | 2.9% | 5.9% | -0.1% |
| Return on equity | 4.3% | 0.7% | -0.5% | 5.8% | 9.7% | -0.2% |
| Return on assets | 1.7% | 0.3% | -0.2% | 2.2% | 3.8% | -0.1% |
| Operating cash flow / revenue | 5.0% | 6.7% | 8.9% | 5.7% | 6.3% | 12.0% |
| Capex / revenue | 7.8% | 12.7% | 14.8% | 10.4% | 9.0% | 11.4% |
| Symbol | Last Price |
|---|---|
| 402340SK Square Co., Ltd. | ₩1,041,000 +6.1% |
| 028260SAMSUNG C&T CORPORATION | ₩367,000 -1.3% |
| 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% |