| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 267.7 | 260.6 | 239.2 | 228.0 | 207.3 | 178.2 | 167.0 | 159.8 | 150.3 | 142.9 | 134.5 |
| Cost of Revenue | 234.4 | 232.9 | 212.8 | 44.5 | 45.5 | 34.7 | 32.1 | 30.5 | 34.3 | 37.2 | 36.0 |
| Gross Profit | — | — | — | 183.5 | 161.8 | 143.5 | 134.9 | 129.3 | 115.9 | 105.7 | 98.4 |
| Selling, General & Administrative | — | — | — | 156.5 | 138.9 | 123.5 | 116.5 | 111.6 | 99.2 | 90.4 | 86.5 |
| Operating Income | 33.3 | 27.7 | 26.4 | 27.0 | 22.9 | 20.0 | 18.4 | 17.7 | 16.7 | 15.2 | 12.0 |
| Finance Income | 32.3 | 14.9 | 14.0 | 5.4 | 27.7 | 4.3 | 4.3 | 8.0 | 2.5 | 1.5 | 1.8 |
| Finance Costs | 1.5 | 0.6 | 0.1 | 15.3 | 0.2 | 0.9 | 1.2 | 0.2 | 0.1 | 0.0 | 0.1 |
| Pretax Income | 60.9 | 40.8 | 41.6 | 16.5 | 50.3 | 21.5 | 21.8 | 25.4 | 18.9 | 16.3 | 13.7 |
| Income Tax Expense | 9.4 | 8.4 | 6.8 | 2.4 | 8.3 | 3.0 | 2.6 | 2.5 | 2.6 | 1.7 | 1.8 |
| Net Income | 51.5 | 32.4 | 34.7 | 14.2 | 42.0 | 18.5 | 19.1 | 22.8 | 16.3 | 14.6 | 11.9 |
| Total Comprehensive Income | 51.6 | 32.6 | 34.6 | 14.2 | 42.1 | 18.5 | 19.1 | 22.9 | 17.9 | 14.9 | 12.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 487.6 | 464.7 | 375.4 | 345.0 | 338.2 | 280.8 | 260.2 | 244.8 | 223.6 | 214.6 | 194.6 |
| Current Assets | 330.1 | 220.1 | 198.5 | 243.7 | 226.9 | 199.0 | 168.7 | 152.6 | 146.3 | 136.7 | 118.3 |
| Cash & Cash Equivalents | 67.1 | 54.5 | 32.9 | 36.7 | 35.3 | 21.6 | 24.4 | 35.3 | 19.0 | 29.0 | 38.8 |
| Inventories | 6.1 | 5.9 | 6.2 | 8.8 | 6.1 | 3.9 | 2.6 | 1.6 | 2.9 | 5.3 | 3.4 |
| Trade Receivables | 37.9 | 48.7 | 37.1 | 35.9 | 35.9 | 22.6 | 25.5 | 20.6 | 18.2 | 20.4 | 18.3 |
| Non-current Assets | 157.5 | 244.6 | 176.9 | 101.3 | 111.3 | 81.8 | 91.5 | 92.2 | 77.3 | 77.9 | 76.3 |
| Property, Plant & Equipment | 56.8 | 58.8 | 59.0 | 52.2 | 54.3 | 53.0 | 54.6 | 56.0 | 52.9 | 66.3 | 66.1 |
| Intangible Assets | 6.1 | 7.0 | 7.6 | 7.7 | 7.4 | 3.6 | 3.6 | 2.7 | 3.0 | 2.6 | 2.6 |
| Total Liabilities | 111.3 | 95.9 | 90.7 | 85.7 | 83.5 | 63.5 | 54.5 | 50.4 | 39.7 | 42.6 | 33.3 |
| Current Liabilities | 93.3 | 86.5 | 82.4 | 75.1 | 76.4 | 58.0 | 51.0 | 47.9 | 38.4 | 41.3 | 32.0 |
| Non-current Liabilities | 18.0 | 9.4 | 8.3 | 10.5 | 7.1 | 5.5 | 3.6 | 2.4 | 1.3 | 1.3 | 1.3 |
| Total Equity | 376.3 | 368.8 | 284.7 | 259.3 | 254.7 | 217.3 | 205.7 | 194.4 | 183.9 | 172.0 | 161.3 |
| Share Capital | 5.7 | 5.7 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 |
| Retained Earnings | 294.0 | 252.2 | 229.8 | 203.6 | 198.9 | 164.6 | 153.8 | 142.5 | 129.7 | 119.4 | 109.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 64.2 | 31.4 | 39.1 | 33.5 | 31.9 | 37.5 | 22.7 | 31.4 | 24.3 | 24.3 | 19.0 |
| Cash from Investing Activities | -6.3 | -58.6 | -32.7 | -21.9 | -8.5 | -31.0 | -25.5 | -8.2 | -28.0 | -29.9 | -3.3 |
| Purchase of Property, Plant & Equipment | 3.3 | 4.9 | 6.6 | 4.0 | 5.1 | 5.2 | 5.5 | 5.3 | 3.7 | 5.1 | 3.6 |
| Cash from Financing Activities | -45.3 | 48.7 | -10.1 | -10.1 | -9.8 | -9.0 | -8.1 | -6.9 | -6.1 | -4.3 | -2.6 |
| Dividends Paid | 12.4 | 11.3 | 9.6 | 9.6 | 7.8 | 7.8 | 7.8 | 6.9 | 6.1 | 4.3 | 2.6 |
| Net Change in Cash | 12.6 | 21.7 | -3.8 | 1.4 | 13.7 | -2.8 | -10.8 | 16.3 | -10.0 | -9.8 | 13.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 71.3 | 59.1 | 83.6 | 64.5 | 62.3 | 57.2 | 82.6 | 68.5 | 59.9 | 49.5 |
| Cost of Revenue | 65.9 | 57.1 | — | — | — | — | — | — | — | 8.1 |
| Gross Profit | — | — | — | — | — | — | — | — | — | 41.5 |
| Selling, General & Administrative | — | — | — | — | — | — | — | — | — | 41.4 |
| Operating Income | 5.4 | 1.9 | 20.9 | 7.9 | 3.5 | 1.0 | 15.6 | 8.5 | 3.5 | 0.1 |
| Finance Income | 3.0 | 2.9 | 10.0 | 6.4 | 12.9 | 3.1 | 7.2 | 2.5 | 2.5 | 2.7 |
| Finance Costs | 0.7 | 1.1 | 0.7 | 0.2 | 0.2 | 0.4 | -0.0 | -1.1 | 0.2 | 1.5 |
| Pretax Income | 7.8 | 5.0 | 26.8 | 14.4 | 16.2 | 3.5 | 21.9 | 12.0 | 5.6 | 1.2 |
| Income Tax Expense | 1.4 | 1.0 | 4.1 | 1.7 | 2.8 | 0.8 | 4.3 | 3.0 | 0.8 | 0.2 |
| Net Income | 6.4 | 4.0 | 22.7 | 12.7 | 13.4 | 2.7 | 17.6 | 9.1 | 4.8 | 1.0 |
| Total Comprehensive Income | 6.5 | 4.2 | 22.9 | 12.8 | 13.2 | 2.7 | 17.7 | 9.1 | 4.8 | 1.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 514.6 | 504.6 | 487.6 | 490.3 | 478.4 | 470.5 | 464.7 | 449.0 | 379.5 | 375.3 |
| Current Assets | 358.4 | 347.6 | 330.1 | 327.6 | 223.2 | 225.4 | 220.1 | 238.4 | 196.4 | 195.8 |
| Cash & Cash Equivalents | 94.2 | 78.2 | 67.1 | 61.4 | 70.7 | 73.3 | 54.5 | 69.2 | 42.8 | 59.9 |
| Inventories | 15.6 | 10.7 | 6.1 | 7.5 | 8.9 | 6.7 | 5.9 | 7.3 | 8.0 | 6.8 |
| Trade Receivables | 33.8 | 35.6 | 37.9 | 32.6 | 28.5 | 31.6 | 48.7 | 34.5 | 28.2 | 30.0 |
| Non-current Assets | 156.2 | 157.0 | 157.5 | 162.8 | 255.2 | 245.2 | 244.6 | 210.7 | 183.1 | 179.5 |
| Property, Plant & Equipment | 58.2 | 58.5 | 56.8 | 56.7 | 57.3 | 57.9 | 58.8 | 58.8 | 59.8 | 59.5 |
| Intangible Assets | 6.5 | 6.6 | 6.1 | 7.1 | 7.4 | 6.3 | 7.0 | 6.4 | 6.6 | 7.3 |
| Total Liabilities | 139.8 | 136.7 | 111.3 | 103.0 | 107.1 | 112.5 | 95.9 | 85.7 | 99.6 | 100.8 |
| Current Liabilities | 119.7 | 117.5 | 93.3 | 90.9 | 96.6 | 102.2 | 86.5 | 76.4 | 89.2 | 92.1 |
| Non-current Liabilities | 20.1 | 19.2 | 18.0 | 12.1 | 10.5 | 10.3 | 9.4 | 9.3 | 10.4 | 8.7 |
| Total Equity | 374.8 | 367.9 | 376.3 | 387.3 | 371.3 | 358.0 | 368.8 | 363.3 | 279.9 | 274.5 |
| Share Capital | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.2 | 5.2 |
| Retained Earnings | 294.0 | 286.6 | 294.0 | 270.3 | 256.8 | 243.2 | 252.2 | 234.7 | 225.3 | 220.2 |
| 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 | 23.1 | 11.9 | 26.6 | 1.6 | 14.8 | 21.2 | 14.6 | -6.6 | 17.1 | 6.3 |
| Cash from Investing Activities | 5.1 | -2.0 | 13.3 | -14.2 | -4.1 | -1.4 | -16.3 | -41.5 | -21.7 | 20.9 |
| Purchase of Property, Plant & Equipment | 1.2 | 2.9 | 1.6 | 0.7 | 0.3 | 0.6 | 1.3 | -0.2 | 2.3 | 1.6 |
| Cash from Financing Activities | -12.8 | 0.5 | -34.3 | 3.0 | -12.7 | -1.3 | -13.0 | 74.3 | -12.5 | -0.1 |
| Dividends Paid | — | — | 0.0 | 0.0 | 12.4 | 0.0 | 0.0 | 0.0 | 11.3 | 0.0 |
| Net Change in Cash | 16.0 | 11.1 | 5.7 | -9.3 | -2.6 | 18.8 | -14.7 | 26.4 | -17.2 | 27.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 267.7 | +2.7% | +5.5% | +8.5% | +7.1% |
| Operating income | 33.3 | +20.2% | +7.2% | +10.7% | +10.8% |
| Net income | 51.5 | +59.0% | +53.7% | +22.7% | +15.8% |
| EPS | ₩4,628 | +59.0% | +53.7% | +22.7% | +15.8% |
| Operating cash flow | 64.2 | +104.7% | +24.2% | +11.4% | +12.9% |
| Shareholders' equity | 376.3 | +2.0% | +13.2% | +11.6% | +8.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | — | — | — | 80.5% | 78.1% | 80.5% |
| Operating margin | 12.4% | 10.6% | 11.0% | 11.8% | 11.1% | 11.2% |
| Net margin | 19.2% | 12.4% | 14.5% | 6.2% | 20.3% | 10.4% |
| Return on equity | 13.8% | 9.9% | 12.8% | 5.5% | 17.8% | 8.7% |
| Return on assets | 10.8% | 7.7% | 9.6% | 4.1% | 13.6% | 6.8% |
| Operating cash flow / revenue | 24.0% | 12.0% | 16.3% | 14.7% | 15.4% | 21.0% |
| Capex / revenue | 1.2% | 1.9% | 2.7% | 1.7% | 2.5% | 2.9% |
| Symbol | Last Price |
|---|---|
| 347700Sphere Corp. | ₩19,520 +5.1% |
| 032350Lotte Tour Development Co., Ltd. | ₩12,530 -0.2% |
| 124500Itcenglobal Co., Ltd. | ₩35,650 +9.0% |
| 214320Innocean Worldwide, Inc. | ₩18,770 -0.1% |
| 328130Lunit, Inc. | ₩9,000 +5.1% |
| 466100Clobot Co., Ltd. | ₩24,650 +8.8% |
| 079940Gabia, Inc. | ₩42,400 -2.3% |
| 052400Kona I Co., Ltd. | ₩37,800 +3.8% |
| 039130Hanatour Service | ₩32,500 +0.2% |
| 034950Korea Ratings Corporation | ₩103,900 -0.9% |