| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Total Revenue | 501.9 | 334.0 | 214.5 |
| Cost of Revenue | 267.9 | 190.4 | 136.7 |
| Gross Profit | 234.0 | 143.6 | 77.8 |
| Selling, General & Administrative | 55.4 | 34.3 | 31.2 |
| Operating Income | 178.6 | 109.2 | 46.6 |
| Finance Income | 15.8 | 3.0 | 2.2 |
| Finance Costs | 3.4 | 18.8 | 2.9 |
| Pretax Income | 190.7 | 105.3 | 48.1 |
| Income Tax Expense | 41.8 | 21.7 | 10.2 |
| Net Income | 148.9 | 83.7 | 39.1 |
| Total Comprehensive Income | 149.0 | 82.9 | 51.8 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Total Assets | 682.0 | 492.7 | 191.3 |
| Current Assets | 437.4 | 305.2 | 103.3 |
| Cash & Cash Equivalents | 108.6 | 62.0 | 21.2 |
| Inventories | 91.4 | 60.4 | 44.3 |
| Trade Receivables | 132.6 | 96.0 | 30.0 |
| Non-current Assets | 244.5 | 187.5 | 88.0 |
| Property, Plant & Equipment | 179.2 | 167.6 | 80.7 |
| Intangible Assets | 1.9 | 0.8 | 0.3 |
| Total Liabilities | 96.5 | 58.4 | 65.4 |
| Current Liabilities | 90.4 | 52.6 | 52.9 |
| Non-current Liabilities | 6.1 | 5.9 | 12.5 |
| Total Equity | 585.5 | 434.2 | 125.9 |
| Share Capital | 15.2 | 15.2 | 2.4 |
| Retained Earnings | 284.1 | 147.9 | 69.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Cash from Operating Activities | 115.5 | 15.5 | 35.2 |
| Cash from Investing Activities | -54.4 | -173.2 | -15.9 |
| Purchase of Property, Plant & Equipment | 15.3 | 89.8 | 22.7 |
| Cash from Financing Activities | -13.4 | 198.1 | -2.2 |
| Dividends Paid | 12.8 | 4.5 | 0.4 |
| Net Change in Cash | 47.7 | 40.4 | 17.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 |
|---|---|---|---|---|---|
| Total Revenue | 164.2 | 150.3 | 142.1 | 132.7 | 128.3 |
| Cost of Revenue | 86.6 | 79.7 | 77.5 | 71.4 | 67.0 |
| Gross Profit | 77.5 | 70.7 | 64.6 | 61.3 | 61.3 |
| Selling, General & Administrative | 15.5 | 15.2 | 12.3 | 18.8 | 15.1 |
| Operating Income | 62.0 | 55.5 | 52.4 | 42.6 | 46.2 |
| Finance Income | 7.2 | 2.7 | 2.6 | -2.2 | 13.2 |
| Finance Costs | 4.5 | 11.5 | 2.8 | 0.4 | -0.6 |
| Pretax Income | 70.6 | 59.7 | 57.0 | 46.8 | 48.1 |
| Income Tax Expense | 16.0 | 13.8 | 14.1 | 10.0 | 10.3 |
| Net Income | 54.6 | 45.9 | 43.0 | 36.8 | 37.9 |
| Total Comprehensive Income | 54.6 | 45.9 | 43.0 | 36.8 | 37.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 |
|---|---|---|---|---|---|
| Total Assets | 757.8 | 732.2 | 682.0 | 614.8 | 561.9 |
| Current Assets | 466.6 | 460.9 | 437.4 | 392.3 | 348.5 |
| Cash & Cash Equivalents | 95.1 | 90.7 | 108.6 | 76.7 | 54.5 |
| Inventories | 110.0 | 96.8 | 91.4 | 84.7 | 74.5 |
| Trade Receivables | 120.9 | 136.6 | 132.6 | 153.7 | 132.8 |
| Non-current Assets | 291.2 | 271.3 | 244.5 | 222.5 | 213.4 |
| Property, Plant & Equipment | 182.5 | 182.0 | 179.2 | 177.3 | 174.7 |
| Intangible Assets | 3.1 | 2.7 | 1.9 | 1.4 | 1.3 |
| Total Liabilities | 94.4 | 137.4 | 96.5 | 76.6 | 64.2 |
| Current Liabilities | 86.8 | 130.6 | 90.4 | 69.7 | 57.4 |
| Non-current Liabilities | 7.7 | 6.8 | 6.1 | 7.0 | 6.8 |
| Total Equity | 663.3 | 594.8 | 585.5 | 538.1 | 497.7 |
| Share Capital | 15.3 | 15.3 | 15.2 | 15.2 | 15.2 |
| Retained Earnings | 346.6 | 292.0 | 284.1 | 241.0 | 204.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 52.0 | 38.1 | 80.3 | 17.2 | — |
| Cash from Investing Activities | -8.4 | -58.4 | -46.9 | 4.0 | — |
| Purchase of Property, Plant & Equipment | 3.2 | 5.0 | 27.8 | -3.6 | — |
| Cash from Financing Activities | -38.0 | 1.3 | -0.0 | 0.5 | — |
| Dividends Paid | — | — | 25.5 | 0.0 | — |
| Net Change in Cash | 5.5 | -19.0 | 33.4 | 21.6 | — |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 501.9 | +50.3% | — | — | — |
| Operating income | 178.6 | +63.5% | — | — | — |
| Net income | 148.9 | +78.0% | — | — | — |
| EPS | ₩4,860 | +78.0% | — | — | — |
| Operating cash flow | 115.5 | +643.7% | — | — | — |
| Shareholders' equity | 585.5 | +34.8% | — | — | — |
| Ratio | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Gross margin | 46.6% | 43.0% | 36.3% |
| Operating margin | 35.6% | 32.7% | 21.7% |
| Net margin | 29.7% | 25.1% | 18.2% |
| Return on equity | 29.2% | 29.9% | 31.0% |
| Return on assets | 25.4% | 24.5% | 20.4% |
| Operating cash flow / revenue | 23.0% | 4.6% | 16.4% |
| Capex / revenue | 3.0% | 26.9% | 10.6% |
| Symbol | Last Price |
|---|---|
| 298040Hyosung Heavy Industries Corporation | ₩2,732,000 +0.3% |
| 006260LS Corp. | ₩299,500 +2.6% |
| 000500Gaon Cable Co., Ltd. | ₩212,000 +1.7% |
| 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% |
| 058610SPG Co., Ltd. | ₩94,200 +12.4% |
| 010170Taihan Fiberoptics Co., Ltd. | ₩13,010 +1.2% |
| 032820Woori Technology, Incorporation | ₩10,630 +1.2% |