| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 231.6 | 207.3 | 208.1 | 153.6 | 133.2 | 107.2 | 99.3 | 91.4 | 92.3 | 87.7 | 80.4 |
| Cost of Revenue | 187.3 | 171.4 | 161.9 | 129.1 | 115.5 | 91.9 | 88.5 | 73.1 | 75.7 | 73.4 | 68.5 |
| Gross Profit | 44.3 | 36.0 | 46.2 | 24.5 | 17.7 | 15.3 | 10.8 | 18.3 | 16.5 | 14.2 | 11.9 |
| Selling, General & Administrative | 36.7 | 29.7 | 20.3 | 22.4 | 16.5 | 12.4 | 13.9 | 18.1 | 15.7 | 12.4 | 11.7 |
| Operating Income | 7.6 | 6.3 | 25.9 | 2.0 | 1.2 | 2.8 | -3.1 | 0.1 | 0.9 | 1.9 | 0.2 |
| Finance Income | 138.1 | 13.7 | 9.2 | 7.4 | 4.8 | 13.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Finance Costs | 24.7 | 21.1 | 13.2 | 11.5 | 5.7 | 4.8 | 1.6 | 1.7 | 1.4 | 1.6 | 2.7 |
| Pretax Income | 117.3 | 13.1 | 22.9 | -5.6 | 3.4 | 15.3 | -5.3 | -1.7 | 0.0 | 0.3 | -3.5 |
| Income Tax Expense | 26.3 | 5.0 | 5.4 | -1.4 | 0.2 | 1.6 | 0.3 | 0.0 | 0.5 | -0.4 | 0.2 |
| Net Income | 91.0 | 8.1 | 17.6 | -4.2 | 3.2 | 13.6 | -5.1 | -1.6 | 0.5 | 0.7 | -3.3 |
| Total Comprehensive Income | 94.8 | 16.1 | 19.6 | -4.7 | 18.9 | 21.2 | -4.7 | 1.8 | -1.9 | -1.2 | -2.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 581.1 | 367.3 | 269.9 | 232.1 | 198.9 | 141.6 | 95.7 | 97.0 | 91.0 | 96.0 | 98.5 |
| Current Assets | 218.3 | 189.8 | 166.8 | 153.3 | 124.8 | 68.5 | 49.1 | 49.1 | 46.6 | 47.0 | 46.2 |
| Cash & Cash Equivalents | 29.6 | 36.9 | 47.6 | 36.8 | 5.2 | 1.9 | 2.9 | 1.0 | 1.0 | 1.5 | 3.5 |
| Inventories | 46.5 | 47.3 | 43.5 | 63.7 | 74.1 | 17.1 | 16.8 | 23.0 | 19.5 | 20.3 | 19.7 |
| Trade Receivables | 93.9 | 73.5 | 64.5 | 42.1 | 35.5 | 27.5 | 22.4 | 24.5 | 25.3 | 24.2 | 21.5 |
| Non-current Assets | 362.8 | 177.6 | 103.1 | 78.9 | 74.1 | 73.1 | 46.6 | 47.9 | 44.4 | 49.0 | 52.3 |
| Property, Plant & Equipment | 107.8 | 104.4 | 61.0 | 38.7 | 34.5 | 55.7 | 42.7 | 43.8 | 40.2 | 43.5 | 46.2 |
| Intangible Assets | — | — | — | — | — | — | — | — | — | 4.5 | 4.8 |
| Total Liabilities | 327.1 | 223.9 | 167.8 | 149.1 | 106.0 | 68.6 | 54.5 | 54.8 | 51.5 | 54.6 | 56.0 |
| Current Liabilities | 250.3 | 167.8 | 142.9 | 98.7 | 80.3 | 57.0 | 51.9 | 50.3 | 48.7 | 50.7 | 49.9 |
| Non-current Liabilities | 76.8 | 56.0 | 25.0 | 50.4 | 25.7 | 11.6 | 2.6 | 4.4 | 2.8 | 3.9 | 6.1 |
| Total Equity | 254.0 | 143.5 | 102.1 | 83.0 | 92.9 | 73.0 | 41.2 | 42.3 | 39.5 | 41.4 | 42.5 |
| Share Capital | 35.5 | 30.5 | 26.7 | 26.7 | 26.7 | 26.3 | 17.8 | 15.5 | 14.8 | 14.8 | 14.8 |
| Retained Earnings | 141.1 | 49.9 | 20.4 | 3.1 | 6.9 | 3.7 | -9.8 | -4.3 | -2.4 | -2.9 | -3.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 20.1 | 25.2 | 4.5 | 39.4 | -11.7 | 0.7 | 9.6 | 1.0 | 3.9 | 7.4 | -2.5 |
| Cash from Investing Activities | -89.4 | -96.8 | -3.5 | -24.7 | -12.3 | -23.3 | -9.4 | -3.4 | -2.0 | -3.6 | 2.9 |
| Purchase of Property, Plant & Equipment | 4.5 | 36.3 | 6.1 | 14.7 | 12.6 | 7.3 | 3.4 | 3.4 | 3.2 | — | — |
| Cash from Financing Activities | 61.7 | 60.7 | 9.5 | 16.9 | 27.2 | 21.7 | 1.7 | 2.4 | -2.5 | -5.7 | -2.3 |
| Net Change in Cash | -7.3 | -10.7 | 10.8 | 31.6 | 3.2 | -1.0 | 1.9 | 0.0 | -0.5 | -1.9 | -1.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 85.2 | 66.0 | 60.2 | 55.6 | 56.6 | 59.3 | 24.4 | 44.8 | 75.1 | 63.0 |
| Cost of Revenue | 64.3 | 52.2 | 44.6 | 47.2 | 46.5 | 49.0 | 29.5 | 38.4 | 54.9 | 48.6 |
| Gross Profit | 20.9 | 13.8 | 15.5 | 8.4 | 10.1 | 10.3 | -5.0 | 6.4 | 20.1 | 14.4 |
| Selling, General & Administrative | 14.0 | 10.6 | 11.4 | 7.9 | 8.7 | 8.7 | 10.0 | 8.3 | 5.7 | 5.6 |
| Operating Income | 6.9 | 3.2 | 4.1 | 0.5 | 1.3 | 1.6 | -15.0 | -1.9 | 14.4 | 8.8 |
| Finance Income | -34.2 | 426.5 | 129.8 | 0.7 | 6.0 | 1.6 | 8.4 | 0.5 | 2.4 | 2.3 |
| Finance Costs | 22.6 | 19.3 | 12.6 | 2.3 | 6.4 | 3.4 | 8.7 | 2.2 | 3.6 | 6.6 |
| Pretax Income | -47.4 | 410.7 | 111.3 | 2.5 | 3.6 | -0.0 | -8.0 | -1.9 | 16.7 | 6.3 |
| Income Tax Expense | -1.4 | 91.2 | 25.4 | 0.5 | 0.4 | 0.0 | -8.9 | -0.5 | 1.5 | 2.9 |
| Net Income | -46.0 | 319.5 | 85.9 | 2.0 | 3.2 | -0.0 | -9.1 | -1.4 | 15.2 | 3.4 |
| Total Comprehensive Income | -43.9 | 323.6 | 91.2 | 4.4 | -1.0 | 0.1 | -2.8 | -1.9 | 15.6 | 5.2 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.36 | 1.36 | 0.58 | 0.43 | 0.37 | 0.36 | 0.37 | 0.30 | 0.32 | 0.29 |
| Current Assets | 0.55 | 0.84 | 0.22 | 0.19 | 0.15 | 0.18 | 0.19 | 0.17 | 0.19 | 0.18 |
| Cash & Cash Equivalents | 0.04 | 0.08 | 0.03 | 0.03 | 0.02 | 0.03 | 0.04 | 0.02 | 0.05 | 0.03 |
| Inventories | 0.06 | 0.06 | 0.05 | 0.04 | 0.04 | 0.05 | 0.05 | 0.03 | 0.03 | 0.04 |
| Trade Receivables | 0.12 | 0.11 | 0.09 | 0.10 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.10 |
| Non-current Assets | 0.81 | 0.52 | 0.36 | 0.24 | 0.22 | 0.19 | 0.18 | 0.13 | 0.13 | 0.11 |
| Property, Plant & Equipment | 0.17 | 0.13 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.07 | 0.07 | 0.06 |
| Total Liabilities | 0.94 | 0.77 | 0.33 | 0.27 | 0.21 | 0.22 | 0.22 | 0.16 | 0.19 | 0.17 |
| Current Liabilities | 0.50 | 0.40 | 0.25 | 0.21 | 0.17 | 0.17 | 0.17 | 0.12 | 0.16 | 0.16 |
| Non-current Liabilities | 0.44 | 0.37 | 0.08 | 0.05 | 0.04 | 0.05 | 0.06 | 0.04 | 0.03 | 0.02 |
| Total Equity | 0.42 | 0.59 | 0.25 | 0.16 | 0.15 | 0.14 | 0.14 | 0.14 | 0.13 | 0.11 |
| Share Capital | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.41 | 0.46 | 0.14 | 0.06 | 0.05 | 0.05 | 0.05 | 0.07 | 0.07 | 0.02 |
| 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 | -14.0 | -16.2 | 2.0 | 10.3 | 5.8 | 2.0 | 26.0 | -36.0 | 37.8 | -2.6 |
| Cash from Investing Activities | -240.7 | -270.0 | -24.9 | -32.0 | -24.8 | -7.8 | -47.7 | -11.1 | -17.7 | -20.2 |
| Purchase of Property, Plant & Equipment | 41.6 | 0.8 | 2.1 | 1.0 | 0.8 | 0.6 | 32.4 | 1.5 | -7.0 | 9.3 |
| Cash from Financing Activities | 224.8 | 330.8 | 24.6 | 30.7 | 8.2 | -1.8 | 52.3 | 2.8 | 3.5 | 2.1 |
| Net Change in Cash | -31.3 | 46.5 | 2.5 | 9.1 | -11.2 | -7.7 | 31.2 | -44.8 | 23.6 | -20.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 231.6 | +11.7% | +14.7% | +16.7% | +11.2% |
| Operating income | 7.6 | +19.6% | +54.5% | +21.6% | +47.6% |
| Net income | 91.0 | +1,027.2% | — | +46.2% | — |
| EPS | ₩1,240 | +1,027.2% | — | +46.2% | — |
| Operating cash flow | 20.1 | -20.2% | -20.1% | +98.0% | — |
| Shareholders' equity | 254.0 | +77.0% | +45.2% | +28.3% | +19.6% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 19.1% | 17.3% | 22.2% | 15.9% | 13.3% | 14.3% |
| Operating margin | 3.3% | 3.0% | 12.4% | 1.3% | 0.9% | 2.6% |
| Net margin | 39.3% | 3.9% | 8.5% | -2.7% | 2.4% | 12.7% |
| Return on equity | 45.8% | 6.6% | 19.0% | -4.8% | 3.8% | 23.9% |
| Return on assets | 19.2% | 2.5% | 7.0% | -1.9% | 1.9% | 11.5% |
| Operating cash flow / revenue | 8.7% | 12.1% | 2.2% | 25.7% | -8.8% | 0.6% |
| Capex / revenue | 2.0% | 17.5% | 3.0% | 9.6% | 9.4% | 6.8% |
| Symbol | Last Price |
|---|---|
| 281820Kctech Co., Ltd. | ₩68,100 +9.1% |
| 078600Daejoo Electronic Materials Co., Ltd. | ₩84,600 +2.4% |
| 007810Korea Circuit Co., Ltd. | ₩51,000 -0.8% |
| 001820Samwha Capacitor Co., Ltd. | ₩109,800 +4.6% |
| 204270Jntc Co., Ltd. | ₩19,130 +4.0% |
| 003160DI Corporation | ₩31,250 +2.6% |
| 356860TLB Co., Ltd. | ₩37,150 -1.3% |
| 101490S & S TECH Corporation | ₩40,050 +1.9% |
| 195870HAESUNG DS Co., Ltd. | ₩49,900 +0.6% |
| 252990Semcns Co., Ltd. | ₩13,660 +4.8% |