| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 6.61 | 6.02 | 6.42 | 6.75 | 6.01 | 4.26 | 4.93 | 5.18 | 4.79 | 4.03 | 4.05 |
| Cost of Revenue | 6.16 | 5.66 | 5.98 | 6.30 | 5.49 | 4.06 | 4.67 | 4.88 | 4.36 | 3.66 | 3.62 |
| Gross Profit | 0.45 | 0.36 | 0.44 | 0.44 | 0.52 | 0.19 | 0.26 | 0.29 | 0.43 | 0.37 | 0.43 |
| Selling, General & Administrative | 0.28 | 0.26 | 0.24 | 0.24 | 0.21 | 0.18 | 0.17 | 0.18 | 0.16 | 0.14 | 0.14 |
| Operating Income | 0.18 | 0.10 | 0.20 | 0.20 | 0.31 | 0.01 | 0.09 | 0.12 | 0.27 | 0.23 | 0.29 |
| Finance Income | 0.19 | 0.19 | 0.19 | 0.17 | 0.12 | 0.08 | 0.06 | 0.05 | 0.04 | 0.08 | 0.03 |
| Finance Costs | 0.26 | 0.22 | 0.21 | 0.21 | 0.11 | 0.11 | 0.08 | 0.08 | 0.08 | 0.11 | 0.09 |
| Pretax Income | 0.13 | 0.05 | 0.17 | 0.21 | 0.19 | -0.32 | 0.06 | 0.08 | 0.25 | 0.20 | 0.26 |
| Income Tax Expense | 0.04 | 0.01 | 0.04 | 0.05 | 0.06 | -0.06 | 0.02 | 0.01 | 0.04 | 0.04 | 0.06 |
| Net Income | 0.09 | 0.03 | 0.13 | 0.16 | 0.13 | -0.26 | 0.05 | 0.06 | 0.21 | 0.16 | 0.21 |
| Total Comprehensive Income | 0.07 | 0.08 | 0.14 | 0.18 | 0.18 | -0.27 | 0.05 | 0.06 | 0.20 | 0.16 | 0.21 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 6.19 | 6.11 | 5.79 | 5.92 | 5.54 | 5.08 | 5.46 | 5.45 | 5.25 | 5.18 | 5.19 |
| Current Assets | 2.77 | 2.88 | 2.72 | 2.87 | 2.82 | 2.27 | 2.33 | 2.22 | 2.04 | 1.87 | 1.88 |
| Cash & Cash Equivalents | 0.34 | 0.46 | 0.26 | 0.25 | 0.19 | 0.27 | 0.25 | 0.16 | 0.08 | 0.13 | 0.19 |
| Inventories | 1.52 | 1.49 | 1.53 | 1.56 | 1.52 | 1.02 | 1.16 | 1.20 | 1.08 | 0.95 | 0.95 |
| Trade Receivables | 0.79 | 0.81 | 0.82 | 0.95 | 0.81 | 0.73 | 0.74 | 0.80 | 0.79 | 0.70 | 0.67 |
| Non-current Assets | 3.42 | 3.23 | 3.07 | 3.05 | 2.71 | 2.81 | 3.13 | 3.23 | 3.22 | 3.31 | 3.31 |
| Property, Plant & Equipment | 2.09 | 1.97 | 1.96 | 2.01 | 2.02 | 2.16 | 2.56 | 2.71 | 2.75 | 2.84 | 2.84 |
| Intangible Assets | 0.11 | 0.12 | 0.09 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 |
| Total Liabilities | 3.10 | 2.96 | 2.68 | 2.92 | 2.67 | 2.36 | 2.42 | 2.45 | 2.21 | 2.25 | 2.40 |
| Current Liabilities | 1.77 | 2.11 | 1.65 | 1.80 | 1.74 | 1.36 | 1.36 | 1.53 | 1.21 | 1.25 | 1.10 |
| Non-current Liabilities | 1.33 | 0.84 | 1.03 | 1.11 | 0.94 | 0.99 | 1.06 | 0.92 | 1.00 | 1.00 | 1.31 |
| Total Equity | 3.09 | 3.15 | 3.11 | 3.00 | 2.86 | 2.73 | 3.03 | 3.01 | 3.05 | 2.92 | 2.79 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 1.76 | 1.71 | 1.68 | 1.63 | 1.51 | 1.44 | 1.60 | 1.59 | 1.53 | 1.40 | 1.32 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 106.3 | 265.2 | 214.3 | 49.8 | -58.3 | 456.4 | 365.8 | 140.7 | 264.7 | 382.5 | 500.9 |
| Cash from Investing Activities | -366.1 | -235.7 | -101.1 | -199.3 | 45.8 | -220.5 | -210.4 | -130.2 | -164.1 | -223.6 | -480.7 |
| Purchase of Property, Plant & Equipment | 262.5 | 202.4 | 140.2 | 136.3 | 101.0 | 60.3 | 100.6 | 117.7 | 128.8 | 197.4 | 119.4 |
| Cash from Financing Activities | 138.7 | 156.2 | -95.4 | 203.4 | -31.3 | -210.9 | -62.7 | 65.5 | -147.3 | -221.6 | -163.9 |
| Dividends Paid | 32.7 | 33.0 | 32.7 | 32.7 | 16.1 | 19.2 | 29.5 | 27.0 | 25.6 | 28.2 | 28.6 |
| Net Change in Cash | -121.1 | 185.7 | 17.8 | 53.9 | -43.7 | 25.0 | 92.8 | 76.1 | -46.6 | -62.6 | -143.8 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.02 | 1.71 | 1.72 | 1.67 | 1.70 | 1.53 | 1.44 | 1.47 | 1.59 | 1.52 |
| Cost of Revenue | 1.85 | 1.58 | 1.60 | 1.55 | 1.59 | 1.42 | 1.41 | 1.37 | 1.45 | 1.42 |
| Gross Profit | 0.17 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.02 | 0.09 | 0.14 | 0.10 |
| Selling, General & Administrative | 0.07 | 0.07 | 0.08 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 |
| Operating Income | 0.10 | 0.06 | 0.04 | 0.05 | 0.04 | 0.04 | -0.05 | 0.03 | 0.08 | 0.04 |
| Finance Income | 0.04 | 0.05 | 0.07 | 0.00 | 0.07 | 0.04 | 0.10 | 0.01 | 0.04 | 0.04 |
| Finance Costs | 0.07 | 0.11 | 0.10 | 0.03 | 0.08 | 0.05 | 0.10 | 0.02 | 0.05 | 0.05 |
| Pretax Income | 0.09 | 0.05 | 0.02 | 0.04 | 0.04 | 0.03 | -0.07 | 0.02 | 0.07 | 0.03 |
| Income Tax Expense | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | -0.01 | 0.00 | 0.01 | 0.01 |
| Net Income | 0.07 | 0.03 | 0.00 | 0.03 | 0.03 | 0.02 | -0.06 | 0.02 | 0.06 | 0.02 |
| Total Comprehensive Income | 0.08 | 0.06 | 0.00 | 0.06 | -0.01 | 0.02 | -0.04 | -0.00 | 0.08 | 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 Assets | 6.79 | 6.48 | 6.19 | 6.39 | 6.24 | 6.25 | 6.11 | 5.97 | 6.07 | 6.10 |
| Current Assets | 3.23 | 3.00 | 2.77 | 3.04 | 2.98 | 3.01 | 2.88 | 2.81 | 2.95 | 3.01 |
| Cash & Cash Equivalents | 0.31 | 0.33 | 0.34 | 0.36 | 0.36 | 0.34 | 0.46 | 0.39 | 0.40 | 0.48 |
| Inventories | 1.77 | 1.59 | 1.52 | 1.65 | 1.56 | 1.52 | 1.49 | 1.48 | 1.47 | 1.46 |
| Trade Receivables | 1.02 | 0.96 | 0.79 | 0.94 | 0.97 | 0.92 | 0.81 | 0.84 | 0.95 | 0.93 |
| Non-current Assets | 3.56 | 3.48 | 3.42 | 3.35 | 3.26 | 3.24 | 3.23 | 3.16 | 3.12 | 3.09 |
| Property, Plant & Equipment | 2.19 | 2.13 | 2.09 | 2.02 | 1.98 | 1.97 | 1.97 | 1.98 | 1.94 | 1.97 |
| Intangible Assets | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.10 | 0.09 |
| Total Liabilities | 3.62 | 3.36 | 3.10 | 3.31 | 3.22 | 3.21 | 2.96 | 2.78 | 2.88 | 2.99 |
| Current Liabilities | 2.25 | 1.98 | 1.77 | 2.07 | 2.09 | 2.19 | 2.11 | 1.96 | 1.98 | 2.04 |
| Non-current Liabilities | 1.37 | 1.38 | 1.33 | 1.24 | 1.13 | 1.02 | 0.84 | 0.82 | 0.90 | 0.96 |
| Total Equity | 3.17 | 3.12 | 3.09 | 3.08 | 3.03 | 3.04 | 3.15 | 3.19 | 3.19 | 3.11 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 1.85 | 1.81 | 1.76 | 1.75 | 1.73 | 1.71 | 1.71 | 1.76 | 1.75 | 1.70 |
| 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 | 22.5 | 33.1 | 157.6 | -36.3 | 2.1 | -17.0 | 52.7 | 71.9 | 119.4 | 21.2 |
| Cash from Investing Activities | -87.8 | -76.4 | -135.3 | -92.8 | 19.2 | -157.3 | -58.8 | -77.1 | -42.2 | -57.7 |
| Purchase of Property, Plant & Equipment | 69.3 | 69.9 | 108.3 | 66.4 | 53.7 | 34.1 | 58.5 | 76.6 | 36.7 | 30.7 |
| Cash from Financing Activities | 40.2 | 27.8 | -52.1 | 124.1 | 8.7 | 57.9 | 69.3 | -2.2 | -159.2 | 248.3 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -25.1 | -15.5 | -29.7 | -5.0 | 30.1 | -116.5 | 63.3 | -7.3 | -82.0 | 211.8 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 6.61 | +9.9% | -0.7% | +9.2% | +5.0% |
| Operating income | 0.18 | +76.9% | -3.6% | +68.1% | -4.8% |
| Net income | 0.09 | +151.3% | -18.1% | — | -8.4% |
| EPS | ₩20,245 | +151.3% | -18.1% | — | -8.4% |
| Operating cash flow | 0.11 | -59.9% | +28.8% | -25.3% | -14.4% |
| Shareholders' equity | 3.09 | -1.9% | +0.9% | +2.5% | +1.0% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 6.9% | 6.0% | 6.9% | 6.5% | 8.6% | 4.6% |
| Operating margin | 2.7% | 1.6% | 3.1% | 2.9% | 5.1% | 0.3% |
| Net margin | 1.3% | 0.6% | 2.1% | 2.3% | 2.2% | -6.1% |
| Return on equity | 2.8% | 1.1% | 4.3% | 5.3% | 4.8% | -9.1% |
| Return on assets | 1.4% | 0.6% | 2.3% | 2.7% | 2.5% | -5.0% |
| Operating cash flow / revenue | 1.6% | 4.4% | 3.3% | 0.7% | -1.0% | 10.7% |
| Capex / revenue | 4.0% | 3.4% | 2.2% | 2.0% | 1.7% | 1.4% |
| Symbol | Last Price |
|---|---|
| 005490POSCO Holdings Inc. | ₩337,000 -1.5% |
| 004020Hyundai Steel | ₩31,500 -0.5% |
| 001430SeAH Besteel Holdings Corporation | ₩42,350 +4.8% |
| 100090SK oceanplant Co., Ltd. | ₩13,860 +7.4% |
| 014620Sung Kwang Bend Co., Ltd. | ₩30,850 +1.5% |
| 023160T. K. Corporation | ₩26,150 +1.4% |
| 016380KG Dongbusteel | ₩5,590 +0.0% |
| 009520POSCO M-tech Co., Ltd. | ₩12,650 +1.2% |
| 460860Dongkuk Steel Mill Co., Ltd. | ₩10,510 -1.5% |
| 002240Kiswire Co., Ltd. | ₩17,220 +0.1% |