| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 32.37 | 32.26 | 33.02 | 37.99 | 33.95 | 21.47 | 24.42 | 25.17 | 22.57 | 16.49 | 17.53 |
| Cost of Revenue | 30.44 | 30.34 | 31.16 | 36.42 | 32.81 | 20.55 | 23.30 | 24.20 | 21.26 | 15.36 | 16.24 |
| Gross Profit | 1.94 | 1.92 | 1.86 | 1.57 | 1.13 | 0.93 | 1.12 | 0.97 | 1.31 | 1.14 | 1.29 |
| Selling, General & Administrative | 0.77 | 0.76 | 0.66 | 0.67 | 0.55 | 0.45 | 0.52 | 0.50 | 0.91 | 0.82 | 0.92 |
| Operating Income | 1.17 | 1.16 | 1.20 | 0.90 | 0.59 | 0.47 | 0.61 | 0.47 | 0.40 | 0.32 | 0.37 |
| Finance Income | 1.24 | 1.43 | 1.28 | 2.41 | 1.24 | 1.18 | 0.80 | 0.76 | 0.89 | 1.08 | 1.31 |
| Finance Costs | 1.57 | 1.71 | 1.57 | 2.57 | 1.32 | 1.26 | 0.92 | 0.92 | 1.00 | 1.12 | 1.40 |
| Pretax Income | 0.84 | 0.76 | 0.95 | 0.74 | 0.49 | 0.33 | 0.33 | 0.18 | 0.25 | 0.17 | 0.13 |
| Income Tax Expense | 0.13 | 0.20 | 0.23 | 0.14 | 0.13 | 0.10 | 0.13 | 0.06 | 0.08 | 0.05 | 0.02 |
| Net Income | 0.64 | 0.50 | 0.68 | 0.60 | 0.36 | 0.23 | 0.20 | 0.12 | 0.17 | 0.12 | 0.11 |
| Total Comprehensive Income | 0.61 | 0.64 | 0.73 | 0.60 | 0.41 | 0.19 | 0.22 | 0.11 | 0.07 | 0.14 | 0.10 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 18.75 | 17.34 | 16.62 | 12.52 | 10.77 | 8.33 | 8.96 | 9.88 | 9.17 | 8.29 | 8.04 |
| Current Assets | 7.56 | 8.27 | 8.08 | 7.32 | 7.16 | 4.76 | 5.03 | 5.98 | 5.05 | 4.68 | 4.35 |
| Cash & Cash Equivalents | 1.17 | 1.06 | 1.14 | 1.30 | 0.52 | 0.68 | 0.24 | 0.20 | 0.18 | 0.17 | 0.22 |
| Inventories | 1.74 | 2.08 | 1.96 | 1.76 | 1.90 | 0.93 | 1.11 | 1.33 | 1.11 | 0.77 | 0.77 |
| Trade Receivables | 4.32 | 4.51 | 4.47 | 3.78 | 4.36 | 2.89 | 3.44 | 4.23 | 3.53 | 3.48 | 3.16 |
| Non-current Assets | 11.20 | 9.07 | 8.54 | 5.20 | 3.62 | 3.56 | 3.93 | 3.90 | 4.12 | 3.61 | 3.70 |
| Property, Plant & Equipment | 5.07 | 4.24 | 3.70 | 1.56 | 1.35 | 1.33 | 1.38 | 1.29 | 1.32 | 0.67 | 0.63 |
| Intangible Assets | 3.24 | 2.55 | 2.33 | 2.24 | 1.19 | 1.13 | 1.25 | 1.45 | 1.63 | 1.66 | 1.74 |
| Total Liabilities | 10.94 | 9.99 | 9.99 | 8.12 | 7.26 | 5.17 | 5.91 | 6.99 | 6.32 | 5.79 | 5.62 |
| Current Liabilities | 6.61 | 6.66 | 6.28 | 5.49 | 5.67 | 3.40 | 3.56 | 5.42 | 4.94 | 4.30 | 3.92 |
| Non-current Liabilities | 4.33 | 3.33 | 3.72 | 2.63 | 1.59 | 1.77 | 2.35 | 1.57 | 1.38 | 1.48 | 1.70 |
| Total Equity | 7.81 | 7.35 | 6.62 | 4.40 | 3.51 | 3.16 | 3.05 | 2.89 | 2.85 | 2.50 | 2.42 |
| Share Capital | 0.88 | 0.88 | 0.88 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.57 | 0.57 |
| Retained Earnings | 3.84 | 3.64 | 3.34 | 2.81 | 2.29 | 2.01 | 1.86 | 1.73 | 1.64 | 1.52 | 1.47 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.94 | 0.88 | 1.08 | 1.23 | -0.51 | 1.12 | 1.61 | -0.15 | 0.38 | 0.79 | 1.27 |
| Cash from Investing Activities | -1.33 | -0.85 | -0.03 | -1.47 | -0.35 | -0.11 | -0.11 | -0.10 | -0.23 | -0.18 | -0.21 |
| Purchase of Property, Plant & Equipment | 0.67 | 0.75 | 0.46 | 0.26 | 0.18 | 0.07 | 0.08 | 0.10 | 0.07 | 0.10 | 0.10 |
| Cash from Financing Activities | -0.47 | -0.18 | -1.23 | 0.98 | 0.69 | -0.56 | -1.46 | 0.27 | -0.15 | -0.66 | -1.10 |
| Dividends Paid | 0.42 | 0.18 | 0.14 | 0.10 | 0.09 | 0.09 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 |
| Net Change in Cash | 0.15 | -0.15 | -0.18 | 0.78 | -0.16 | 0.44 | 0.03 | 0.02 | 0.00 | -0.05 | -0.03 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 9.62 | 8.41 | 7.83 | 8.25 | 8.14 | 8.15 | 7.94 | 8.36 | 8.28 | 7.76 |
| Cost of Revenue | 8.98 | 7.84 | 7.35 | 7.74 | 7.65 | 7.69 | 7.57 | 7.81 | 7.76 | 7.30 |
| Gross Profit | 0.65 | 0.57 | 0.48 | 0.51 | 0.49 | 0.46 | 0.37 | 0.55 | 0.52 | 0.46 |
| Selling, General & Administrative | 0.22 | 0.21 | 0.21 | 0.20 | 0.18 | 0.19 | 0.22 | 0.19 | 0.17 | 0.19 |
| Operating Income | 0.43 | 0.36 | 0.27 | 0.32 | 0.31 | 0.27 | 0.14 | 0.36 | 0.35 | 0.27 |
| Finance Income | 0.34 | 0.57 | 0.34 | 0.13 | 0.44 | 0.34 | 0.55 | 0.21 | 0.32 | 0.36 |
| Finance Costs | 0.44 | 0.60 | 0.41 | 0.18 | 0.57 | 0.42 | 0.64 | 0.28 | 0.40 | 0.40 |
| Pretax Income | 0.34 | 0.34 | 0.18 | 0.26 | 0.13 | 0.27 | -0.12 | 0.31 | 0.27 | 0.25 |
| Income Tax Expense | 0.09 | 0.06 | -0.02 | 0.05 | 0.04 | 0.06 | -0.01 | 0.08 | 0.08 | 0.06 |
| Net Income | 0.25 | 0.28 | 0.13 | 0.21 | 0.09 | 0.20 | -0.11 | 0.24 | 0.19 | 0.18 |
| Total Comprehensive Income | 0.28 | 0.50 | 0.19 | 0.30 | -0.05 | 0.17 | -0.03 | 0.18 | 0.26 | 0.24 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 20.48 | 19.74 | 18.75 | 17.39 | 16.96 | 17.33 | 17.34 | 17.34 | 17.21 | 17.03 |
| Current Assets | 8.63 | 8.09 | 7.56 | 7.75 | 7.61 | 8.12 | 8.27 | 8.28 | 8.31 | 8.32 |
| Cash & Cash Equivalents | 1.22 | 1.11 | 1.17 | 1.08 | 1.25 | 1.21 | 1.06 | 0.95 | 0.91 | 1.02 |
| Inventories | 1.71 | 1.80 | 1.74 | 1.65 | 1.73 | 1.94 | 2.08 | 2.04 | 2.05 | 2.00 |
| Trade Receivables | 5.33 | 4.77 | 4.32 | 4.56 | 4.20 | 4.40 | 4.51 | 4.69 | 4.76 | 4.72 |
| Non-current Assets | 11.85 | 11.66 | 11.20 | 9.64 | 9.34 | 9.20 | 9.07 | 9.05 | 8.90 | 8.71 |
| Property, Plant & Equipment | 5.26 | 5.22 | 5.07 | 4.38 | 4.21 | 4.33 | 4.24 | 4.09 | 3.91 | 3.83 |
| Intangible Assets | 3.56 | 3.44 | 3.24 | 2.60 | 2.56 | 2.62 | 2.55 | 2.47 | 2.45 | 2.35 |
| Total Liabilities | 12.47 | 12.01 | 10.94 | 9.97 | 9.69 | 10.00 | 9.99 | 10.04 | 10.22 | 10.34 |
| Current Liabilities | 6.56 | 7.31 | 6.61 | 6.55 | 6.20 | 6.52 | 6.66 | 6.93 | 6.91 | 7.08 |
| Non-current Liabilities | 5.91 | 4.70 | 4.33 | 3.42 | 3.49 | 3.48 | 3.33 | 3.12 | 3.31 | 3.26 |
| Total Equity | 8.01 | 7.73 | 7.81 | 7.41 | 7.27 | 7.33 | 7.35 | 7.29 | 6.99 | 6.69 |
| Share Capital | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 |
| Retained Earnings | 4.17 | 3.93 | 3.84 | 3.72 | 3.66 | 3.57 | 3.64 | 3.75 | 3.53 | 3.34 |
| 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 | 488.6 | -19.4 | 480.3 | 292.6 | 498.4 | 670.3 | 367.5 | 181.0 | 284.0 | 44.3 |
| Cash from Investing Activities | -271.1 | -227.4 | -827.7 | -193.4 | -154.5 | -154.1 | -145.7 | -301.1 | -217.1 | -182.3 |
| Purchase of Property, Plant & Equipment | 133.7 | 126.1 | 138.6 | 143.6 | 195.0 | 197.4 | 194.9 | 260.4 | 428.2 | -129.0 |
| Cash from Financing Activities | -76.8 | 199.0 | 433.0 | -265.9 | -290.4 | -342.0 | -188.9 | 193.7 | -191.6 | 10.8 |
| Dividends Paid | 170.4 | 0.0 | 0.0 | 158.7 | 264.2 | 0.2 | 0.0 | -0.9 | 177.6 | -0.1 |
| Net Change in Cash | 140.7 | -47.8 | 85.6 | -166.7 | 53.4 | 174.2 | 33.0 | 73.7 | -124.7 | -127.2 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 32.37 | +0.3% | -5.2% | +8.6% | +6.3% |
| Operating income | 1.17 | +0.6% | +8.9% | +19.7% | +12.2% |
| Net income | 0.64 | +26.5% | +1.7% | +22.6% | +19.4% |
| EPS | ₩3,620 | +26.5% | +1.7% | +22.6% | +19.4% |
| Operating cash flow | 1.94 | +121.4% | +16.3% | +11.7% | +4.4% |
| Shareholders' equity | 7.81 | +6.3% | +21.1% | +19.8% | +12.4% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 6.0% | 6.0% | 5.6% | 4.1% | 3.3% | 4.3% |
| Operating margin | 3.6% | 3.6% | 3.6% | 2.4% | 1.7% | 2.2% |
| Net margin | 2.0% | 1.6% | 2.1% | 1.6% | 1.1% | 1.1% |
| Return on equity | 8.4% | 7.2% | 12.3% | 15.3% | 10.7% | 7.4% |
| Return on assets | 3.5% | 3.0% | 4.7% | 5.2% | 3.7% | 2.7% |
| Operating cash flow / revenue | 6.0% | 2.7% | 3.3% | 3.2% | -1.5% | 5.2% |
| Capex / revenue | 2.1% | 2.3% | 1.4% | 0.7% | 0.5% | 0.3% |
| Symbol | Last Price |
|---|---|
| 095340ISC Co., Ltd. | ₩182,000 +6.0% |
| 111770Youngone Corporation | ₩75,000 -0.8% |
| 026960Dong SUH Companies, Inc. | ₩25,450 -1.0% |
| 018670SK GAS Ltd. | ₩238,500 +1.9% |
| 001120LX International Corp. | ₩40,300 -0.4% |
| 001740SKNetworks Company Limited | ₩6,400 +0.2% |
| 031330Samt Co., Ltd. | ₩7,970 +3.2% |
| 032190Daou Data Corp. | ₩20,000 -1.7% |
| 017940E1 Corporation | ₩97,700 -0.7% |
| 001530DI Dongil | ₩27,600 +2.8% |