| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.29 | 3.36 | 2.53 | 2.92 | 2.48 | 1.58 | 1.49 | 1.44 | 1.30 | 1.10 | 0.83 |
| Cost of Revenue | 4.05 | 3.17 | 2.39 | 2.78 | 2.34 | 1.50 | 1.42 | 1.37 | 1.22 | 1.04 | 0.79 |
| Gross Profit | 0.24 | 0.19 | 0.14 | 0.15 | 0.15 | 0.08 | 0.07 | 0.07 | 0.08 | 0.06 | 0.04 |
| Selling, General & Administrative | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 |
| Operating Income | 0.16 | 0.12 | 0.08 | 0.09 | 0.09 | 0.05 | 0.04 | 0.03 | 0.05 | 0.03 | 0.03 |
| Finance Income | 0.04 | 0.03 | 0.03 | 0.06 | 0.02 | 0.03 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 |
| Finance Costs | 0.05 | 0.05 | 0.04 | 0.06 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| Pretax Income | 0.15 | 0.10 | 0.07 | 0.09 | 0.09 | 0.06 | 0.04 | 0.04 | 0.06 | 0.03 | 0.03 |
| Income Tax Expense | 0.03 | 0.01 | 0.01 | 0.01 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 |
| Net Income | 0.12 | 0.09 | 0.05 | 0.08 | 0.06 | 0.05 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 |
| Total Comprehensive Income | 0.13 | 0.11 | 0.07 | 0.09 | 0.08 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.83 | 1.20 | 1.02 | 0.99 | 0.82 | 0.61 | 0.56 | 0.57 | 0.47 | 0.38 | 0.33 |
| Current Assets | 1.53 | 0.94 | 0.77 | 0.77 | 0.64 | 0.38 | 0.30 | 0.32 | 0.28 | 0.22 | 0.19 |
| Cash & Cash Equivalents | 0.16 | 0.16 | 0.14 | 0.07 | 0.08 | 0.07 | 0.05 | 0.02 | 0.02 | 0.00 | 0.01 |
| Inventories | 0.70 | 0.34 | 0.23 | 0.29 | 0.21 | 0.10 | 0.06 | 0.13 | 0.08 | 0.09 | 0.06 |
| Trade Receivables | 0.58 | 0.40 | 0.35 | 0.37 | 0.33 | 0.20 | 0.18 | 0.15 | 0.17 | 0.12 | 0.11 |
| Non-current Assets | 0.29 | 0.27 | 0.24 | 0.22 | 0.18 | 0.23 | 0.23 | 0.21 | 0.18 | 0.15 | 0.14 |
| Property, Plant & Equipment | 0.17 | 0.15 | 0.13 | 0.10 | 0.08 | 0.06 | 0.07 | 0.08 | 0.04 | 0.03 | 0.03 |
| Intangible Assets | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 1.08 | 0.56 | 0.47 | 0.50 | 0.39 | 0.25 | 0.23 | 0.26 | 0.20 | 0.16 | 0.18 |
| Current Liabilities | 1.05 | 0.51 | 0.45 | 0.47 | 0.33 | 0.20 | 0.15 | 0.22 | 0.18 | 0.13 | 0.15 |
| Non-current Liabilities | 0.03 | 0.05 | 0.02 | 0.02 | 0.06 | 0.05 | 0.07 | 0.05 | 0.02 | 0.03 | 0.02 |
| Total Equity | 0.74 | 0.64 | 0.55 | 0.50 | 0.43 | 0.36 | 0.33 | 0.30 | 0.27 | 0.21 | 0.15 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.42 | 0.30 | 0.25 | 0.22 | 0.18 | 0.16 | 0.11 | 0.09 | 0.08 | 0.05 | 0.03 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -140.8 | -110.0 | 184.5 | 29.5 | 195.8 | 17.1 | 48.6 | -20.9 | 3.3 | 18.2 | 40.0 |
| Cash from Investing Activities | -31.4 | 0.7 | -22.3 | -66.9 | -83.4 | 47.4 | -6.0 | -32.1 | 28.6 | -4.7 | -24.6 |
| Purchase of Property, Plant & Equipment | 17.5 | 11.9 | 13.8 | 34.4 | 4.3 | 3.7 | 4.0 | 39.4 | 4.8 | 0.5 | 0.4 |
| Cash from Financing Activities | 172.6 | 127.8 | -96.0 | 30.5 | -107.0 | -45.4 | -18.6 | 50.9 | -9.8 | -16.8 | -22.0 |
| Dividends Paid | 17.8 | 17.7 | 18.6 | 16.2 | 12.1 | 9.3 | 8.8 | 7.6 | 4.9 | — | — |
| Net Change in Cash | 0.5 | 18.5 | 66.2 | -6.9 | 5.4 | 19.2 | 24.0 | -2.1 | 22.1 | -3.3 | -6.5 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.69 | 1.90 | 1.18 | 1.16 | 1.05 | 0.89 | 0.91 | 0.83 | 0.83 | 0.79 |
| Cost of Revenue | 2.51 | 1.55 | 1.09 | 1.10 | 1.01 | 0.85 | 0.84 | 0.79 | 0.79 | 0.75 |
| Gross Profit | 0.18 | 0.35 | 0.09 | 0.06 | 0.05 | 0.04 | 0.07 | 0.04 | 0.04 | 0.04 |
| Selling, General & Administrative | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Operating Income | 0.16 | 0.33 | 0.06 | 0.04 | 0.03 | 0.02 | 0.05 | 0.02 | 0.03 | 0.02 |
| Finance Income | 0.02 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Finance Costs | 0.03 | 0.03 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.15 | 0.32 | 0.07 | 0.04 | 0.03 | 0.02 | 0.05 | 0.02 | 0.02 | 0.02 |
| Income Tax Expense | 0.04 | 0.07 | 0.02 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | -0.01 | 0.00 |
| Net Income | 0.11 | 0.25 | 0.05 | 0.03 | 0.02 | 0.02 | 0.03 | 0.01 | 0.03 | 0.01 |
| Total Comprehensive Income | 0.13 | 0.27 | 0.06 | 0.04 | 0.01 | 0.02 | 0.05 | 0.00 | 0.04 | 0.02 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.80 | 2.70 | 1.83 | 1.37 | 1.39 | 1.38 | 1.20 | 1.08 | 1.20 | 1.16 |
| Current Assets | 2.48 | 2.41 | 1.53 | 1.09 | 1.11 | 1.11 | 0.94 | 0.83 | 0.94 | 0.91 |
| Cash & Cash Equivalents | 0.26 | 0.18 | 0.16 | 0.11 | 0.11 | 0.16 | 0.16 | 0.11 | 0.12 | 0.13 |
| Inventories | 1.38 | 1.38 | 0.70 | 0.36 | 0.52 | 0.48 | 0.34 | 0.31 | 0.32 | 0.32 |
| Trade Receivables | 0.75 | 0.70 | 0.58 | 0.57 | 0.45 | 0.45 | 0.40 | 0.38 | 0.47 | 0.43 |
| Non-current Assets | 0.32 | 0.29 | 0.29 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.25 |
| Property, Plant & Equipment | 0.19 | 0.17 | 0.17 | 0.16 | 0.16 | 0.15 | 0.15 | 0.14 | 0.13 | 0.13 |
| Intangible Assets | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 1.69 | 1.73 | 1.08 | 0.69 | 0.74 | 0.74 | 0.56 | 0.49 | 0.62 | 0.61 |
| Current Liabilities | 1.66 | 1.70 | 1.05 | 0.66 | 0.72 | 0.70 | 0.51 | 0.45 | 0.57 | 0.59 |
| Non-current Liabilities | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.05 | 0.05 | 0.05 | 0.05 | 0.02 |
| Total Equity | 1.11 | 0.98 | 0.74 | 0.68 | 0.65 | 0.64 | 0.64 | 0.59 | 0.59 | 0.55 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.60 | 0.54 | 0.42 | 0.38 | 0.36 | 0.35 | 0.30 | 0.28 | 0.27 | 0.25 |
| 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 | -36.6 | -362.5 | -99.5 | 66.8 | -48.2 | -59.8 | -42.8 | 64.9 | 1.4 | -133.4 |
| Cash from Investing Activities | -8.4 | 16.3 | -1.6 | -11.5 | -8.7 | -9.5 | -7.8 | -1.8 | -0.6 | 11.0 |
| Purchase of Property, Plant & Equipment | 11.5 | 1.2 | 1.8 | 4.6 | 5.9 | 5.1 | 5.6 | 4.5 | -0.7 | 2.4 |
| Cash from Financing Activities | 126.3 | 363.6 | 150.9 | -52.1 | 4.6 | 69.3 | 95.8 | -72.8 | -9.9 | 114.6 |
| Dividends Paid | — | — | 0.0 | 0.0 | 17.8 | 0.0 | 0.0 | 0.0 | 16.5 | 1.1 |
| Net Change in Cash | 81.3 | 17.4 | 49.8 | 3.1 | -52.4 | 0.0 | 45.2 | -9.7 | -9.1 | -7.8 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 4,291.1 | +27.7% | +13.7% | +22.1% | +17.8% |
| Operating income | 162.4 | +40.5% | +22.4% | +27.3% | +20.2% |
| Net income | 118.3 | +25.8% | +14.9% | +18.9% | +15.8% |
| EPS | ₩7,252 | +25.8% | +14.9% | +18.9% | +15.8% |
| Operating cash flow | -140.8 | — | — | — | — |
| Shareholders' equity | 744.7 | +16.3% | +14.3% | +15.7% | +17.0% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 5.6% | 5.6% | 5.3% | 5.0% | 5.9% | 5.2% |
| Operating margin | 3.8% | 3.4% | 3.1% | 3.0% | 3.8% | 3.1% |
| Net margin | 2.8% | 2.8% | 2.0% | 2.7% | 2.5% | 3.1% |
| Return on equity | 17.1% | 15.9% | 9.8% | 16.9% | 15.6% | 14.4% |
| Return on assets | 7.8% | 8.5% | 5.1% | 8.6% | 8.6% | 8.5% |
| Operating cash flow / revenue | -3.3% | -3.3% | 7.3% | 1.0% | 7.9% | 1.1% |
| Capex / revenue | 0.4% | 0.4% | 0.5% | 1.2% | 0.2% | 0.2% |
| Symbol | Last Price |
|---|---|
| 066570LG ELECTRONICS INC. | ₩201,500 +0.9% |
| 489790Hanwha Vision | ₩49,400 +1.4% |
| 218410Rfhic Corporation | ₩48,300 +4.1% |
| 009450Kyung Dong Navien Co., Ltd. | ₩61,000 +1.2% |
| 065350Shinsung Delta Tech Co., Ltd. | ₩30,900 +5.6% |
| 189300Intellian Technologies, Inc. | ₩63,100 +4.0% |
| 032500KMW Co., Ltd. | ₩14,650 +3.4% |
| 050890Solid, Inc. | ₩8,520 +1.9% |