| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.63 | 2.05 | 1.86 | 1.68 | 1.56 | 1.55 | 1.58 | 1.56 | 1.92 | 1.32 | 0.53 |
| Cost of Revenue | 1.45 | 1.82 | 1.68 | 1.43 | 1.29 | 1.28 | 1.26 | 1.23 | 1.60 | 1.13 | 0.42 |
| Gross Profit | 0.18 | 0.23 | 0.18 | 0.26 | 0.28 | 0.27 | 0.32 | 0.33 | 0.33 | 0.19 | 0.11 |
| Selling, General & Administrative | 0.10 | 0.28 | 0.10 | 0.10 | 0.09 | 0.11 | 0.10 | 0.09 | 0.09 | 0.07 | 0.05 |
| Operating Income | 0.09 | -0.05 | 0.09 | 0.16 | 0.19 | 0.17 | 0.21 | 0.23 | 0.24 | 0.12 | 0.06 |
| Finance Income | — | — | — | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 |
| Finance Costs | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Pretax Income | 0.07 | -0.07 | 0.06 | 0.15 | 0.18 | 0.16 | 0.20 | 0.22 | 0.27 | 0.11 | 0.05 |
| Income Tax Expense | 0.02 | -0.02 | 0.01 | 0.05 | 0.03 | 0.04 | 0.05 | 0.05 | 0.06 | 0.03 | 0.02 |
| Net Income | 0.05 | -0.03 | 0.05 | 0.11 | 0.15 | 0.12 | 0.15 | 0.17 | 0.20 | 0.08 | 0.03 |
| Total Comprehensive Income | 0.05 | -0.01 | 0.06 | 0.12 | 0.17 | 0.11 | 0.15 | 0.17 | 0.19 | 0.08 | 0.03 |
| Interest Income | 0.01 | 0.01 | 0.01 | — | — | — | — | — | — | 0.01 | 0.01 |
| Interest Expense | — | — | — | — | — | — | — | — | — | 0.01 | 0.00 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.26 | 2.48 | 2.83 | 1.93 | 1.90 | 1.80 | 1.81 | 1.66 | 1.81 | 1.51 | 1.19 |
| Current Assets | 1.18 | 1.37 | 1.79 | 1.19 | 1.13 | 1.08 | 1.10 | 0.96 | 1.13 | 0.82 | 0.52 |
| Cash & Cash Equivalents | 0.30 | 0.34 | 0.26 | 0.18 | 0.28 | 0.42 | 0.21 | 0.33 | 0.59 | 0.28 | 0.25 |
| Inventories | 0.25 | 0.46 | 0.55 | 0.20 | 0.17 | 0.10 | 0.12 | 0.08 | 0.03 | 0.04 | 0.03 |
| Trade Receivables | 0.23 | 0.22 | 0.39 | 0.23 | 0.22 | 0.20 | 0.21 | 0.17 | 0.17 | 0.15 | 0.11 |
| Non-current Assets | 1.07 | 1.10 | 1.04 | 0.74 | 0.78 | 0.72 | 0.71 | 0.70 | 0.68 | 0.68 | 0.67 |
| Property, Plant & Equipment | 0.68 | 0.67 | 0.63 | 0.52 | 0.48 | 0.48 | 0.49 | 0.50 | 0.50 | 0.50 | 0.49 |
| Intangible Assets | 0.26 | 0.28 | 0.31 | 0.06 | 0.06 | 0.07 | 0.08 | 0.09 | 0.11 | 0.12 | 0.11 |
| Total Liabilities | 0.75 | 0.96 | 1.21 | 0.51 | 0.50 | 0.52 | 0.69 | 0.66 | 0.86 | 0.73 | 0.56 |
| Current Liabilities | 0.56 | 0.82 | 0.87 | 0.41 | 0.38 | 0.36 | 0.67 | 0.40 | 0.54 | 0.46 | 0.26 |
| Non-current Liabilities | 0.19 | 0.14 | 0.34 | 0.10 | 0.13 | 0.16 | 0.03 | 0.25 | 0.32 | 0.27 | 0.30 |
| Total Equity | 1.51 | 1.52 | 1.62 | 1.41 | 1.40 | 1.28 | 1.11 | 1.00 | 0.98 | 0.78 | 0.63 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Retained Earnings | 1.04 | 0.99 | 1.08 | 1.09 | 1.07 | 0.98 | 0.91 | 0.82 | 0.73 | 0.55 | 0.48 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 151.6 | 402.6 | -76.7 | 175.2 | 56.3 | 335.1 | 7.7 | 38.2 | 376.6 | 164.5 | 19.4 |
| Cash from Investing Activities | -93.3 | -89.6 | -12.7 | -115.8 | -151.2 | -48.8 | -78.0 | -162.6 | -52.9 | -77.0 | -100.6 |
| Purchase of Property, Plant & Equipment | 91.5 | 94.6 | 46.2 | 69.4 | 38.5 | 29.5 | 41.9 | 38.1 | 82.3 | 28.9 | 2.2 |
| Cash from Financing Activities | -100.8 | -242.8 | 174.3 | -154.7 | -55.6 | -67.8 | -50.0 | -133.9 | -6.0 | -58.2 | -14.3 |
| Dividends Paid | 10.8 | 12.0 | 24.4 | 54.2 | 34.1 | 35.4 | 42.8 | 44.7 | 19.5 | 7.0 | 11.4 |
| Net Change in Cash | -42.9 | 76.0 | 82.6 | -96.8 | -145.5 | 213.5 | -120.3 | -256.6 | 309.5 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 400.0 | 361.1 | 393.6 | 394.0 | 445.0 | 398.4 | 475.1 | 450.5 | 556.2 | 573.0 |
| Cost of Revenue | 343.5 | 319.1 | 359.2 | 347.1 | 400.2 | 341.5 | 426.6 | 419.6 | 481.4 | 498.5 |
| Gross Profit | 56.5 | 42.0 | 34.3 | 46.9 | 44.8 | 56.8 | 48.5 | 30.9 | 74.8 | 74.4 |
| Selling, General & Administrative | 27.5 | 26.6 | 168.7 | -20.2 | 23.6 | 27.8 | 58.8 | 180.6 | 20.3 | 19.7 |
| Operating Income | 29.0 | 15.4 | 9.0 | 26.7 | 21.1 | 29.0 | -10.3 | -149.6 | 54.5 | 54.7 |
| Finance Income | — | — | — | — | — | — | — | -0.9 | 7.4 | 4.9 |
| Finance Costs | 2.8 | 3.5 | 27.0 | 0.6 | -10.1 | -2.7 | -39.0 | 5.9 | 6.0 | 4.8 |
| Pretax Income | 32.4 | 22.2 | 6.8 | 31.4 | 5.1 | 28.3 | -14.3 | -149.8 | 49.4 | 43.4 |
| Income Tax Expense | 9.0 | 1.7 | 2.4 | 7.8 | 2.6 | -6.8 | -4.7 | -42.1 | 12.0 | -5.4 |
| Net Income | 23.3 | 20.4 | 4.4 | 23.6 | 2.6 | 21.5 | -18.5 | -99.9 | 37.4 | 48.8 |
| Total Comprehensive Income | 27.1 | 30.9 | 10.2 | 29.5 | -13.0 | 20.9 | 2.9 | -111.1 | 43.9 | 56.3 |
| Interest Income | 3.1 | 2.1 | 2.1 | 2.5 | 2.1 | 1.7 | — | — | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.30 | 2.29 | 2.26 | 2.33 | 2.38 | 2.44 | 2.48 | 2.52 | 2.80 | 2.79 |
| Current Assets | 1.21 | 1.21 | 1.18 | 1.23 | 1.30 | 1.33 | 1.37 | 1.43 | 1.78 | 1.75 |
| Cash & Cash Equivalents | 0.28 | 0.39 | 0.30 | 0.30 | 0.31 | 0.33 | 0.34 | 0.31 | 0.36 | 0.23 |
| Inventories | 0.23 | 0.22 | 0.25 | 0.31 | 0.33 | 0.43 | 0.46 | 0.47 | 0.51 | 0.53 |
| Trade Receivables | 0.19 | 0.19 | 0.23 | 0.21 | 0.26 | 0.21 | 0.22 | 0.15 | 0.20 | 0.28 |
| Non-current Assets | 1.08 | 1.07 | 1.07 | 1.09 | 1.07 | 1.11 | 1.10 | 1.09 | 1.01 | 1.03 |
| Property, Plant & Equipment | 0.70 | 0.68 | 0.68 | 0.69 | 0.66 | 0.67 | 0.67 | 0.65 | 0.63 | 0.63 |
| Intangible Assets | 0.25 | 0.25 | 0.26 | 0.27 | 0.27 | 0.28 | 0.28 | 0.29 | 0.30 | 0.31 |
| Total Liabilities | 0.74 | 0.76 | 0.75 | 0.82 | 0.88 | 0.92 | 0.96 | 0.95 | 1.08 | 1.12 |
| Current Liabilities | 0.61 | 0.61 | 0.56 | 0.63 | 0.68 | 0.74 | 0.82 | 0.72 | 0.89 | 0.89 |
| Non-current Liabilities | 0.12 | 0.15 | 0.19 | 0.19 | 0.20 | 0.18 | 0.14 | 0.23 | 0.19 | 0.22 |
| Total Equity | 1.56 | 1.53 | 1.51 | 1.51 | 1.49 | 1.52 | 1.52 | 1.57 | 1.72 | 1.67 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 1.06 | 1.04 | 1.04 | 1.04 | 1.03 | 1.02 | 0.99 | 1.03 | 1.13 | 1.11 |
| 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 | 64.2 | 127.7 | 15.7 | 125.1 | 0.1 | 10.8 | 124.6 | 39.1 | 183.1 | 55.9 |
| Cash from Investing Activities | -135.8 | 1.8 | -22.0 | -13.3 | -12.4 | -45.6 | -83.1 | 20.6 | 64.9 | -92.0 |
| Purchase of Property, Plant & Equipment | 21.4 | 7.7 | 17.3 | 28.2 | 25.1 | 20.9 | 14.4 | 53.8 | 17.6 | 8.8 |
| Cash from Financing Activities | -36.1 | -39.9 | 5.2 | -135.6 | 9.6 | 19.9 | -17.2 | -116.6 | -118.3 | 9.3 |
| Dividends Paid | — | — | 0.0 | 10.8 | — | — | 0.0 | 8.8 | — | — |
| Net Change in Cash | -107.1 | 90.8 | -0.0 | -17.3 | -11.9 | -13.6 | 30.9 | -56.7 | 131.5 | -29.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,631.0 | -20.3% | -1.1% | +1.0% | +12.0% |
| Operating income | 85.9 | — | -18.9% | -12.5% | +4.0% |
| Net income | 52.1 | — | -21.1% | -15.2% | +5.4% |
| EPS | ₩1,451 | — | -21.1% | -15.2% | +5.4% |
| Operating cash flow | 151.6 | -62.3% | -4.7% | -14.7% | +22.9% |
| Shareholders' equity | 1,510.3 | -0.8% | +2.2% | +3.4% | +9.2% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 11.2% | 11.2% | 9.9% | 15.3% | 17.8% | 17.7% |
| Operating margin | 5.3% | -2.4% | 4.8% | 9.6% | 12.1% | 10.8% |
| Net margin | 3.2% | -1.6% | 2.6% | 6.3% | 9.5% | 7.6% |
| Return on equity | 3.4% | -2.0% | 3.1% | 7.5% | 11.1% | 9.9% |
| Return on assets | 2.2% | -1.2% | 2.0% | 5.5% | 8.0% | 6.6% |
| Operating cash flow / revenue | 9.3% | 19.7% | -4.1% | 10.4% | 3.6% | 21.6% |
| Capex / revenue | 5.6% | 4.6% | 2.5% | 4.1% | 2.5% | 1.9% |
| Symbol | Last Price |
|---|---|
| 017960Hankuk Carbon Co., Ltd. | ₩22,550 +0.9% |
| 232140YC Corporation | ₩11,730 -0.2% |
| 077970STX Engine Co,.ltd | ₩23,550 +0.4% |
| 388720Yuilrobotics. co., Ltd | ₩65,000 +4.0% |
| 090710Hyulim ROBOT Co., Ltd. | ₩6,270 +3.5% |
| 090360Robostar Co., Ltd. | ₩76,400 +9.0% |
| 137400People & Technology, Inc. | ₩29,450 +0.9% |
| 171090Sunic System Co., Ltd. | ₩67,200 +3.9% |
| 100840SNTEnergy Co., Ltd. | ₩32,700 -2.4% |
| 044490Taewoong Co., Ltd. | ₩32,400 -6.1% |