| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 380.9 | 320.9 | 316.3 | 447.2 | 390.9 | 325.1 | 206.5 | 294.1 | 404.2 | 307.7 | 270.0 |
| Cost of Revenue | 241.8 | 231.9 | 229.3 | 294.4 | 260.2 | 246.2 | 160.3 | 233.9 | 310.5 | 251.8 | 204.2 |
| Gross Profit | 139.1 | 89.0 | 87.0 | 152.8 | 130.7 | 78.9 | 46.1 | 60.2 | 93.6 | 55.9 | 65.9 |
| Selling, General & Administrative | 58.3 | 57.8 | 56.1 | 60.0 | 52.5 | 40.4 | 39.0 | 42.3 | 33.6 | 34.6 | 37.3 |
| Operating Income | 80.8 | 31.2 | 30.9 | 92.8 | 78.1 | 38.5 | 7.1 | 17.9 | 60.0 | 21.3 | 28.5 |
| Finance Income | 24.4 | 40.1 | 19.4 | 26.1 | 20.2 | 9.7 | 8.4 | 9.1 | 8.0 | 10.0 | 11.6 |
| Finance Costs | 18.4 | 8.1 | 11.5 | 19.9 | 4.5 | 14.3 | 4.5 | 9.7 | 16.4 | 8.6 | 8.4 |
| Pretax Income | 84.0 | 64.4 | 62.3 | 100.8 | 92.8 | 30.6 | 14.8 | 20.5 | 52.4 | 19.3 | 30.9 |
| Income Tax Expense | 26.4 | 17.7 | 15.2 | 23.5 | 20.4 | 9.1 | -2.9 | 1.4 | -9.5 | -0.2 | 6.2 |
| Net Income | 57.6 | 42.7 | 36.4 | 77.2 | 72.3 | 21.6 | 11.8 | 21.9 | 43.0 | 19.4 | 24.7 |
| Total Comprehensive Income | 60.3 | 46.9 | 35.4 | — | — | — | — | — | — | 18.1 | 26.8 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 777.8 | 653.0 | 611.7 | 615.9 | 566.0 | 481.2 | 446.4 | 428.5 | 438.5 | 408.6 | 372.9 |
| Current Assets | 546.3 | 445.6 | 429.3 | 423.7 | 370.7 | 283.8 | 246.6 | 241.0 | 256.1 | 250.9 | 209.0 |
| Cash & Cash Equivalents | 236.3 | 222.2 | 200.1 | 159.2 | 92.8 | 96.8 | 69.2 | 51.2 | 43.1 | 44.6 | 38.4 |
| Inventories | 115.3 | 112.5 | 135.0 | 161.5 | 147.1 | 103.9 | 110.1 | 92.3 | 89.3 | 93.0 | 93.7 |
| Trade Receivables | 87.9 | 100.7 | 83.3 | 82.6 | 111.8 | 67.4 | 56.5 | 86.9 | 108.6 | 100.7 | 68.1 |
| Non-current Assets | 231.5 | 207.4 | 182.3 | 192.1 | 195.3 | 197.3 | 199.7 | 187.5 | 182.4 | 157.7 | 163.8 |
| Property, Plant & Equipment | 150.3 | 134.1 | 107.3 | 122.3 | 129.3 | 132.0 | 143.4 | 151.9 | 147.2 | 130.0 | 138.9 |
| Intangible Assets | 4.0 | 4.8 | 5.1 | 4.6 | 5.2 | 5.5 | 6.0 | 7.3 | 6.6 | 6.2 | 7.2 |
| Total Liabilities | 89.9 | 50.0 | 49.2 | 76.8 | 81.3 | 71.3 | 52.6 | 49.7 | 77.1 | 86.4 | 67.8 |
| Current Liabilities | 87.8 | 48.1 | 47.0 | 76.2 | 80.7 | 70.3 | 52.3 | 46.4 | 76.3 | 85.7 | 65.2 |
| Non-current Liabilities | 2.0 | 1.9 | 2.2 | 0.6 | 0.6 | 1.0 | 0.3 | 3.3 | 0.7 | 0.7 | 2.7 |
| Total Equity | 687.9 | 603.0 | 562.5 | 539.1 | 484.8 | 409.8 | 393.8 | 378.8 | 361.4 | 322.2 | 305.1 |
| Share Capital | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.1 | 6.1 | 6.1 | 6.1 |
| Retained Earnings | 604.9 | 523.8 | 486.4 | 461.8 | 396.2 | 327.9 | 306.1 | 295.2 | 277.7 | 236.1 | 218.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 100.3 | 55.4 | 31.6 | 92.7 | 1.6 | 51.0 | 52.9 | 12.9 | 36.7 | 35.1 | 9.4 |
| Cash from Investing Activities | -115.6 | -37.6 | 25.6 | -5.8 | -6.9 | -11.5 | -22.1 | -1.7 | -32.5 | -9.6 | -5.5 |
| Purchase of Property, Plant & Equipment | 3.9 | 63.7 | 5.0 | 3.8 | 5.2 | 9.8 | 3.3 | 6.3 | 29.2 | 8.0 | 3.0 |
| Cash from Financing Activities | 31.7 | -6.4 | -15.7 | -21.1 | -3.2 | -10.0 | -14.0 | -3.6 | -2.4 | -19.7 | -13.3 |
| Dividends Paid | 6.1 | 5.4 | 12.1 | 11.0 | 3.7 | 1.8 | 1.2 | 2.5 | 1.2 | 1.2 | 2.5 |
| Net Change in Cash | 14.1 | 22.2 | 40.8 | 65.8 | -8.5 | 29.4 | 18.1 | 8.0 | -1.5 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 127.8 | 115.1 | 101.3 | 100.5 | 94.3 | 84.8 | 90.7 | 83.0 | 74.4 | 72.8 |
| Cost of Revenue | 75.0 | 70.4 | 67.2 | 61.0 | 56.5 | 57.1 | 67.5 | 58.7 | 52.4 | 53.3 |
| Gross Profit | 52.8 | 44.7 | 34.1 | 39.5 | 37.7 | 27.7 | 23.2 | 24.2 | 22.0 | 19.5 |
| Selling, General & Administrative | 13.7 | 14.9 | 19.7 | 13.5 | 11.9 | 13.3 | 14.6 | 13.8 | 15.4 | 14.0 |
| Operating Income | 39.1 | 29.8 | 14.4 | 26.0 | 25.8 | 14.5 | 8.6 | 10.4 | 6.6 | 5.5 |
| Finance Income | 8.0 | 16.6 | 7.5 | 4.3 | 6.4 | 6.2 | 20.3 | -1.1 | 10.4 | 10.6 |
| Finance Costs | 1.5 | 3.1 | 0.4 | -4.1 | 17.9 | 4.3 | 1.7 | 3.2 | 1.9 | 1.3 |
| Pretax Income | 47.0 | 40.7 | 19.9 | 32.1 | 14.7 | 17.3 | 28.0 | 6.4 | 15.2 | 14.7 |
| Income Tax Expense | 10.0 | 9.5 | 2.8 | 8.9 | 11.9 | 2.9 | 7.4 | 1.7 | 4.4 | 4.2 |
| Net Income | 37.0 | 31.2 | 17.1 | 23.2 | 2.8 | 14.5 | 16.6 | 4.7 | 10.9 | 10.5 |
| Total Comprehensive Income | 41.3 | 33.7 | 20.0 | 24.4 | 1.2 | 14.7 | 19.6 | 2.6 | 12.8 | 12.0 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 831.4 | 803.4 | 777.8 | 750.6 | 683.4 | 682.4 | 653.0 | 633.5 | 637.8 | 635.3 |
| Current Assets | 575.1 | 563.6 | 546.3 | 528.2 | 461.2 | 464.2 | 445.6 | 418.1 | 444.9 | 456.8 |
| Cash & Cash Equivalents | 233.1 | 223.7 | 236.3 | 267.4 | 237.7 | 246.9 | 222.2 | 184.7 | 214.9 | 232.0 |
| Inventories | 117.8 | 114.5 | 115.3 | 117.7 | 119.0 | 114.3 | 112.5 | 126.9 | 134.9 | 129.0 |
| Trade Receivables | 109.7 | 86.3 | 87.9 | 86.7 | 91.1 | 96.1 | 100.7 | 91.5 | 81.7 | 84.7 |
| Non-current Assets | 256.2 | 239.8 | 231.5 | 222.4 | 222.1 | 218.2 | 207.4 | 215.4 | 192.9 | 178.5 |
| Property, Plant & Equipment | 163.8 | 160.7 | 150.3 | 150.4 | 153.9 | 151.1 | 134.1 | 168.1 | 122.5 | 107.3 |
| Intangible Assets | 4.1 | 4.2 | 4.0 | 4.1 | 4.6 | 4.7 | 4.8 | 4.9 | 4.8 | 5.0 |
| Total Liabilities | 83.2 | 96.6 | 89.9 | 82.7 | 73.2 | 70.7 | 50.0 | 50.1 | 56.9 | 67.2 |
| Current Liabilities | 80.8 | 94.4 | 87.8 | 80.8 | 71.1 | 68.7 | 48.1 | 48.0 | 55.0 | 64.7 |
| Non-current Liabilities | 2.4 | 2.2 | 2.0 | 2.0 | 2.0 | 2.0 | 1.9 | 2.1 | 1.9 | 2.5 |
| Total Equity | 748.2 | 706.9 | 687.9 | 667.9 | 610.2 | 611.7 | 603.0 | 583.4 | 580.9 | 568.1 |
| Share Capital | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 |
| Retained Earnings | 658.3 | 621.4 | 604.9 | 587.8 | 564.6 | 562.1 | 523.8 | 507.3 | 502.4 | 491.5 |
| 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 | 5.0 | 26.8 | 28.1 | 30.9 | 14.4 | 26.9 | 28.9 | -0.9 | 0.5 | 26.8 |
| Cash from Investing Activities | 16.1 | -45.1 | -62.2 | -46.6 | -4.9 | -1.9 | 0.6 | -24.4 | -16.0 | 2.2 |
| Purchase of Property, Plant & Equipment | 2.9 | 11.0 | 1.0 | 1.0 | 1.3 | 0.6 | -0.9 | 47.2 | 16.2 | 1.1 |
| Cash from Financing Activities | -14.8 | -0.0 | -0.0 | 40.5 | -8.8 | -0.0 | -0.0 | -0.0 | -5.5 | -0.9 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 9.5 | -12.6 | -31.1 | 29.7 | -9.3 | 24.7 | 40.3 | -25.3 | -20.9 | 28.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 380.9 | +18.7% | -5.2% | +3.2% | +3.5% |
| Operating income | 80.8 | +158.8% | -4.5% | +16.0% | +11.0% |
| Net income | 57.6 | +34.9% | -9.3% | +21.7% | +8.8% |
| EPS | ₩4,673 | +34.9% | -9.3% | +21.7% | +8.8% |
| Operating cash flow | 100.3 | +81.2% | +2.6% | +14.5% | +26.7% |
| Shareholders' equity | 687.9 | +14.1% | +8.5% | +10.9% | +8.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 36.5% | 27.7% | 27.5% | 34.2% | 33.4% | 24.3% |
| Operating margin | 21.2% | 9.7% | 9.8% | 20.8% | 20.0% | 11.8% |
| Net margin | 15.1% | 13.3% | 11.5% | 17.3% | 18.5% | 6.6% |
| Return on equity | 8.9% | 7.3% | 6.6% | 15.1% | 16.2% | 5.4% |
| Return on assets | 8.0% | 6.7% | 5.9% | 13.1% | 13.8% | 4.6% |
| Operating cash flow / revenue | 26.3% | 17.2% | 10.0% | 20.7% | 0.4% | 15.7% |
| Capex / revenue | 1.0% | 19.9% | 1.6% | 0.8% | 1.3% | 3.0% |
| Symbol | Last Price |
|---|---|
| 036930Jusung Engineering Co., Ltd. | ₩178,300 +6.1% |
| 007660ISU Petasys Co., Ltd. | ₩111,100 +4.8% |
| 240810Wonik IPS Co., Ltd. | ₩114,800 +9.3% |
| 058470Leeno Industrial Inc. | ₩66,600 +3.6% |
| 403870HPSP Co., Ltd. | ₩50,800 +1.2% |
| 000990DB HiTek | ₩89,900 +2.0% |
| 440110FADU, Inc. | ₩67,300 +9.4% |
| 080220Jeju Semiconductor Corp. | ₩71,800 +4.4% |
| 067310Hana Micron, Inc. | ₩34,850 +0.4% |
| 322000HD Hyundai Energy Solutions Co., Ltd. | ₩138,900 +7.3% |