| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 341.7 | 388.5 | 393.8 | 440.5 | 416.3 | 354.8 | 315.2 | 305.4 | 295.8 | 152.3 | 138.8 |
| Cost of Revenue | 276.1 | 324.8 | 330.9 | 364.1 | 348.6 | 292.3 | 255.7 | 246.4 | 239.4 | 122.9 | 112.0 |
| Gross Profit | 65.6 | 63.7 | 62.8 | 76.4 | 67.8 | 62.5 | 59.4 | 59.0 | 56.3 | 29.3 | 26.8 |
| Selling, General & Administrative | 47.6 | 51.4 | 46.9 | 50.9 | 44.2 | 44.5 | 49.1 | 46.9 | 49.9 | 23.2 | 18.8 |
| Operating Income | 17.9 | 12.3 | 16.0 | 25.5 | 23.5 | 18.1 | 10.3 | 12.1 | 6.4 | 6.1 | 8.0 |
| Finance Income | 0.6 | 0.3 | 0.1 | 0.1 | 0.7 | 0.3 | 0.4 | 0.1 | 0.2 | 0.1 | 0.1 |
| Finance Costs | 2.4 | 3.0 | 3.7 | 3.3 | 2.1 | 2.5 | 3.3 | 2.7 | 2.5 | 1.4 | 1.5 |
| Pretax Income | 14.6 | 14.3 | 12.6 | 21.9 | 25.5 | 15.8 | 7.8 | 11.1 | -0.5 | 17.4 | 5.6 |
| Income Tax Expense | 5.4 | 1.2 | 1.6 | 2.2 | 2.6 | 1.7 | 1.0 | 3.1 | 3.6 | 1.9 | 0.6 |
| Net Income | 9.1 | 13.1 | 11.0 | 19.7 | 22.9 | 14.1 | 6.8 | 8.0 | -4.1 | 15.5 | 4.9 |
| Total Comprehensive Income | 9.4 | 39.7 | 9.8 | 18.3 | 37.9 | 15.1 | 7.2 | 22.5 | -7.6 | 15.4 | 5.9 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 428.5 | 397.5 | 347.0 | 354.3 | 365.1 | 288.4 | 275.7 | 275.2 | 246.7 | 246.1 | 157.2 |
| Current Assets | 301.4 | 267.6 | 240.8 | 244.1 | 255.7 | 191.3 | 177.7 | 179.0 | 172.3 | 176.6 | 106.1 |
| Cash & Cash Equivalents | 42.0 | 28.0 | 32.2 | 21.7 | 18.2 | 12.6 | 15.2 | 15.2 | 15.5 | 30.0 | 16.8 |
| Inventories | 139.6 | 122.7 | 82.7 | 96.6 | 92.2 | 77.7 | 78.2 | 78.3 | 60.1 | 55.6 | 35.7 |
| Trade Receivables | 99.6 | 100.4 | 113.2 | 111.5 | 125.8 | 91.6 | 75.5 | 73.4 | 87.3 | 80.3 | 49.9 |
| Non-current Assets | 127.0 | 129.9 | 106.2 | 110.2 | 109.4 | 97.1 | 98.0 | 96.2 | 74.4 | 69.5 | 51.1 |
| Property, Plant & Equipment | 111.8 | 114.9 | 91.7 | 93.4 | 90.5 | 88.5 | 91.0 | 89.2 | 68.5 | 63.7 | 42.9 |
| Intangible Assets | 2.8 | 2.6 | 2.6 | 3.0 | 5.5 | 3.7 | 3.9 | 4.1 | 3.5 | 4.0 | 3.3 |
| Total Liabilities | 170.5 | 143.4 | 128.1 | 140.9 | 172.0 | 143.6 | 144.5 | 149.9 | 150.0 | 145.2 | 81.7 |
| Current Liabilities | 154.6 | 118.9 | 119.4 | 130.9 | 151.2 | 124.7 | 113.2 | 130.1 | 125.2 | 120.6 | 71.0 |
| Non-current Liabilities | 15.9 | 24.4 | 8.7 | 10.0 | 20.8 | 18.9 | 31.3 | 19.7 | 24.8 | 24.7 | 10.7 |
| Total Equity | 258.0 | 254.1 | 218.9 | 213.5 | 193.1 | 144.8 | 131.2 | 125.4 | 96.7 | 100.9 | 75.5 |
| Share Capital | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 8.1 |
| Retained Earnings | 148.9 | 135.1 | 116.9 | 111.0 | 96.6 | 76.4 | 63.0 | 58.2 | 52.4 | 58.5 | 44.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 28.4 | 11.3 | 34.9 | 22.3 | -15.6 | 14.8 | 8.2 | 9.2 | -15.9 | 18.7 | 6.1 |
| Cash from Investing Activities | -3.0 | -8.8 | -6.6 | -5.9 | -6.5 | -9.8 | -4.6 | -5.7 | -11.0 | -6.5 | 0.7 |
| Purchase of Property, Plant & Equipment | 4.8 | 7.1 | 5.3 | 5.9 | 5.1 | 5.2 | 4.6 | 6.2 | 14.0 | 11.3 | 3.9 |
| Cash from Financing Activities | -11.8 | -8.8 | -17.7 | -12.2 | 27.4 | -7.6 | -3.7 | -3.8 | 12.9 | 0.8 | 1.2 |
| Dividends Paid | 5.5 | 4.4 | 4.4 | 5.4 | 3.0 | 2.0 | 2.0 | 1.0 | 1.9 | 0.8 | 3.2 |
| Net Change in Cash | 13.5 | -6.3 | 10.6 | 3.5 | 5.6 | -2.7 | 0.0 | -0.3 | -14.5 | 13.1 | 8.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 88.8 | 80.8 | 83.8 | 84.1 | 80.5 | 93.3 | 98.1 | 92.2 | 100.4 | 97.8 |
| Cost of Revenue | 72.9 | 66.0 | 63.1 | 70.3 | 64.0 | 78.6 | 75.9 | 82.6 | 81.7 | 84.6 |
| Gross Profit | 15.9 | 14.9 | 20.7 | 13.8 | 16.4 | 14.7 | 22.2 | 9.6 | 18.7 | 13.2 |
| Selling, General & Administrative | 11.9 | 10.4 | 15.7 | 8.8 | 12.5 | 10.6 | 19.7 | 6.3 | 15.2 | 10.1 |
| Operating Income | 4.0 | 4.5 | 5.0 | 4.9 | 3.9 | 4.1 | 2.5 | 3.3 | 3.5 | 3.1 |
| Finance Income | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Finance Costs | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 |
| Pretax Income | 2.9 | 4.8 | 3.1 | 5.0 | 2.6 | 3.8 | 3.2 | 3.5 | 4.4 | 3.3 |
| Income Tax Expense | 0.4 | 1.3 | 3.2 | 1.3 | 0.2 | 0.7 | -0.7 | 1.0 | 0.3 | 0.7 |
| Net Income | 2.4 | 3.5 | -0.0 | 3.6 | 2.4 | 3.1 | 4.0 | 2.5 | 4.1 | 2.6 |
| Total Comprehensive Income | 7.2 | 12.3 | 4.8 | 8.5 | -7.1 | 3.2 | 12.5 | 0.8 | 20.6 | 5.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 460.2 | 447.9 | 428.5 | 424.4 | 399.5 | 404.1 | 397.5 | 391.0 | 389.8 | 378.0 |
| Current Assets | 333.8 | 320.4 | 301.4 | 291.9 | 271.9 | 273.7 | 267.6 | 266.3 | 267.2 | 272.8 |
| Cash & Cash Equivalents | 38.8 | 37.3 | 42.0 | 36.2 | 24.7 | 31.6 | 28.0 | 26.1 | 29.6 | 37.9 |
| Inventories | 159.6 | 152.9 | 139.6 | 130.3 | 112.8 | 93.6 | 122.7 | 88.5 | 115.8 | 84.5 |
| Trade Receivables | 110.7 | 104.9 | 99.6 | 103.5 | 110.7 | 130.0 | 100.4 | 133.8 | 104.1 | 136.6 |
| Non-current Assets | 126.4 | 127.4 | 127.0 | 132.5 | 127.6 | 130.4 | 129.9 | 124.7 | 122.6 | 105.2 |
| Property, Plant & Equipment | 112.5 | 111.7 | 111.8 | 113.3 | 113.4 | 115.4 | 114.9 | 109.5 | 108.3 | 91.3 |
| Intangible Assets | 3.0 | 3.0 | 2.8 | 7.6 | 2.8 | 2.8 | 2.6 | 2.6 | 2.6 | 2.6 |
| Total Liabilities | 186.1 | 180.9 | 170.5 | 171.2 | 152.6 | 150.1 | 143.4 | 149.4 | 149.0 | 157.8 |
| Current Liabilities | 170.5 | 163.9 | 154.6 | 147.4 | 128.9 | 125.9 | 118.9 | 127.2 | 136.7 | 149.2 |
| Non-current Liabilities | 15.6 | 17.0 | 15.9 | 23.8 | 23.7 | 24.2 | 24.4 | 22.2 | 12.3 | 8.6 |
| Total Equity | 274.1 | 267.0 | 258.0 | 253.2 | 246.9 | 254.0 | 254.1 | 241.6 | 240.8 | 220.2 |
| Share Capital | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 |
| Retained Earnings | 151.4 | 149.0 | 148.9 | 148.8 | 137.4 | 134.9 | 135.1 | 121.7 | 119.2 | 115.1 |
| 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 | 4.3 | -7.8 | 6.3 | 15.9 | -1.0 | 7.1 | 3.0 | 3.8 | -3.7 | 8.2 |
| Cash from Investing Activities | -1.6 | -2.8 | 6.1 | -5.2 | -0.8 | -3.2 | -2.6 | -4.4 | -0.9 | -0.9 |
| Purchase of Property, Plant & Equipment | 2.7 | 0.8 | 0.0 | 1.5 | 0.4 | 2.9 | 2.3 | 3.0 | 1.0 | 0.8 |
| Cash from Financing Activities | -2.1 | 4.2 | -7.4 | -0.4 | -3.7 | -0.4 | -0.2 | -2.6 | -3.9 | -2.1 |
| Dividends Paid | — | — | 2.2 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 0.6 | -6.5 | 5.3 | 11.5 | -6.9 | 3.6 | 1.9 | -3.4 | -8.3 | 5.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 341.7 | -12.0% | -8.1% | -0.8% | +9.4% |
| Operating income | 17.9 | +45.4% | -11.0% | -0.2% | +8.5% |
| Net income | 9.1 | -30.4% | -22.6% | -8.3% | +6.4% |
| EPS | ₩412 | -30.4% | -22.6% | -8.3% | +6.4% |
| Operating cash flow | 28.4 | +151.0% | +8.4% | +14.0% | +16.7% |
| Shareholders' equity | 258.0 | +1.5% | +6.5% | +12.2% | +13.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 19.2% | 16.4% | 16.0% | 17.3% | 16.3% | 17.6% |
| Operating margin | 5.3% | 3.2% | 4.1% | 5.8% | 5.7% | 5.1% |
| Net margin | 2.7% | 3.4% | 2.8% | 4.5% | 5.5% | 4.0% |
| Return on equity | 3.6% | 5.5% | 5.1% | 9.7% | 13.6% | 10.2% |
| Return on assets | 2.2% | 3.5% | 3.1% | 5.5% | 7.0% | 5.0% |
| Operating cash flow / revenue | 8.3% | 2.9% | 8.9% | 5.1% | -3.8% | 4.2% |
| Capex / revenue | 1.4% | 1.8% | 1.3% | 1.3% | 1.2% | 1.5% |
| Symbol | Last Price |
|---|---|
| 001440Taihan Cable & Solution Co., Ltd. | ₩27,400 +1.7% |
| 103590Iljin Electric | ₩68,300 +1.0% |
| 336260Doosan Fuel Cell | ₩43,850 +12.4% |
| 178320Seojin System Co., Ltd. | ₩33,650 +1.4% |
| 010170Taihan Fiberoptics Co., Ltd. | ₩13,010 +1.2% |
| 032820Woori Technology, Incorporation | ₩10,630 +1.2% |
| 082920Vitzrocell Co., Ltd. | ₩29,800 +5.5% |
| 361610SK ie technology | ₩16,280 +3.1% |
| 006340Dawon Cable Co., Ltd. | ₩12,930 +3.9% |
| 033790FINO, Inc. | ₩10,200 +15.5% |