| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Revenue | 6.13 | 5.98 | 5.61 | 4.97 | 4.14 |
| Cost of Revenue | 5.18 | 5.05 | 4.77 | 4.24 | 3.53 |
| Gross Profit | 0.95 | 0.93 | 0.83 | 0.73 | 0.62 |
| Selling, General & Administrative | 0.40 | 0.42 | 0.37 | 0.35 | 0.29 |
| Operating Income | 0.55 | 0.51 | 0.46 | 0.39 | 0.33 |
| Finance Income | 0.06 | 0.04 | 0.04 | 0.02 | 0.01 |
| Finance Costs | 0.03 | 0.03 | 0.04 | 0.02 | 0.02 |
| Pretax Income | 0.59 | 0.49 | 0.44 | 0.36 | 0.32 |
| Income Tax Expense | 0.15 | 0.12 | 0.11 | 0.10 | 0.08 |
| Net Income | 0.44 | 0.36 | 0.33 | 0.26 | 0.23 |
| Total Comprehensive Income | 0.44 | 0.38 | 0.34 | 0.26 | 0.25 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 5.29 | 4.50 | 4.04 | 3.87 | 3.32 |
| Current Assets | 3.96 | 3.44 | 3.04 | 2.85 | 2.33 |
| Cash & Cash Equivalents | 1.14 | 1.08 | 0.50 | 0.73 | 0.61 |
| Inventories | 0.06 | 0.05 | 0.07 | 0.06 | 0.05 |
| Trade Receivables | 1.66 | 1.66 | 1.53 | 1.39 | 1.11 |
| Non-current Assets | 1.32 | 1.07 | 1.00 | 1.02 | 0.99 |
| Property, Plant & Equipment | 0.54 | 0.55 | 0.55 | 0.56 | 0.57 |
| Intangible Assets | 0.05 | 0.06 | 0.09 | 0.10 | 0.12 |
| Total Liabilities | 2.34 | 2.38 | 2.17 | 2.23 | 1.86 |
| Current Liabilities | 1.86 | 1.85 | 1.54 | 2.01 | 1.38 |
| Non-current Liabilities | 0.48 | 0.53 | 0.63 | 0.23 | 0.48 |
| Total Equity | 2.94 | 2.12 | 1.87 | 1.63 | 1.46 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 2.22 | 2.00 | 1.77 | 1.55 | 1.38 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 418.2 | 715.4 | 143.6 | 161.6 | 181.3 |
| Cash from Investing Activities | -530.2 | -13.3 | -113.7 | -96.6 | -109.9 |
| Purchase of Property, Plant & Equipment | 44.4 | 30.6 | 44.0 | -56.8 | -39.2 |
| Cash from Financing Activities | 173.5 | -140.8 | -254.7 | 54.7 | -185.5 |
| Dividends Paid | 218.7 | 132.5 | 103.8 | -95.0 | -74.6 |
| Net Change in Cash | 61.5 | 561.2 | -224.9 | 119.7 | -114.1 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.52 | 1.31 | 1.94 | 1.52 | 1.46 | 1.21 | 2.02 | 1.44 | 1.45 | 1.07 |
| Cost of Revenue | 1.29 | 1.13 | 1.59 | 1.31 | 1.22 | 1.05 | 1.71 | 1.20 | 1.20 | 0.94 |
| Gross Profit | 0.23 | 0.18 | 0.34 | 0.21 | 0.24 | 0.16 | 0.31 | 0.24 | 0.25 | 0.13 |
| Selling, General & Administrative | 0.11 | 0.09 | 0.13 | 0.09 | 0.10 | 0.08 | 0.11 | 0.10 | 0.11 | 0.10 |
| Operating Income | 0.13 | 0.09 | 0.21 | 0.12 | 0.14 | 0.08 | 0.20 | 0.14 | 0.14 | 0.03 |
| Finance Income | 0.03 | 0.02 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Finance Costs | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.15 | 0.11 | 0.23 | 0.14 | 0.13 | 0.09 | 0.18 | 0.15 | 0.13 | 0.02 |
| Income Tax Expense | 0.03 | 0.03 | 0.05 | 0.04 | 0.03 | 0.03 | 0.05 | 0.03 | 0.03 | 0.01 |
| Net Income | 0.12 | 0.08 | 0.18 | 0.11 | 0.10 | 0.06 | 0.13 | 0.12 | 0.10 | 0.01 |
| Total Comprehensive Income | 0.12 | 0.10 | 0.18 | 0.12 | 0.08 | 0.06 | 0.15 | 0.11 | 0.11 | 0.02 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.95 | 4.78 | 5.29 | 4.71 | 4.54 | 4.72 | 4.50 | 3.90 | 3.81 | 3.70 |
| Current Assets | 3.61 | 3.48 | 3.96 | 3.55 | 3.39 | 3.61 | 3.44 | 2.86 | 2.77 | 2.68 |
| Cash & Cash Equivalents | 0.57 | 0.88 | 1.14 | 1.27 | 1.30 | 1.69 | 1.08 | 0.88 | 0.75 | 0.61 |
| Inventories | 0.11 | 0.08 | 0.06 | 0.07 | 0.06 | 0.07 | 0.05 | 0.08 | 0.06 | 0.08 |
| Trade Receivables | 1.07 | 0.88 | 1.66 | 1.14 | 1.04 | 1.00 | 1.66 | 1.02 | 1.09 | 1.06 |
| Non-current Assets | 1.33 | 1.30 | 1.32 | 1.16 | 1.15 | 1.11 | 1.07 | 1.03 | 1.04 | 1.02 |
| Property, Plant & Equipment | 0.53 | 0.52 | 0.54 | 0.52 | 0.53 | 0.54 | 0.55 | 0.53 | 0.54 | 0.54 |
| Intangible Assets | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 |
| Total Liabilities | 1.89 | 1.85 | 2.34 | 1.95 | 1.83 | 2.09 | 2.38 | 1.93 | 1.95 | 1.94 |
| Current Liabilities | 1.50 | 1.38 | 1.86 | 1.55 | 1.43 | 1.74 | 1.85 | 1.40 | 1.44 | 1.40 |
| Non-current Liabilities | 0.39 | 0.48 | 0.48 | 0.40 | 0.40 | 0.35 | 0.53 | 0.52 | 0.52 | 0.54 |
| Total Equity | 3.06 | 2.93 | 2.94 | 2.76 | 2.71 | 2.63 | 2.12 | 1.97 | 1.86 | 1.76 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 2.31 | 2.19 | 2.22 | 2.04 | 2.01 | 1.91 | 2.00 | 1.87 | 1.75 | 1.65 |
| 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 | -88.1 | 414.1 | 199.8 | 49.2 | -44.9 | 214.1 | 239.1 | 186.6 | 166.7 | 123.0 |
| Cash from Investing Activities | -102.0 | -419.7 | -325.9 | 5.0 | -121.4 | -87.9 | -43.7 | -48.7 | 114.1 | -35.0 |
| Purchase of Property, Plant & Equipment | 5.9 | 7.8 | 14.0 | 4.2 | 4.1 | 22.2 | -9.0 | -11.7 | -3.3 | -6.7 |
| Cash from Financing Activities | -128.8 | -257.9 | -3.7 | -90.4 | -218.4 | 486.0 | -7.3 | -8.2 | -138.9 | 13.6 |
| Dividends Paid | — | — | 0.0 | 72.7 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -318.9 | -263.5 | -129.8 | -36.2 | -384.7 | 612.2 | 188.1 | 129.7 | 141.9 | 101.5 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 6.13 | +2.5% | +7.2% | — | — |
| Operating income | 0.55 | +7.6% | +12.7% | — | — |
| Net income | 0.44 | +20.3% | +18.3% | — | — |
| EPS | ₩4,533 | +20.3% | +18.3% | — | — |
| Operating cash flow | 0.42 | -41.5% | +37.3% | — | — |
| Shareholders' equity | 2.94 | +38.6% | +21.7% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Gross margin | 15.5% | 15.6% | 14.9% | 14.7% | 14.9% |
| Operating margin | 9.0% | 8.6% | 8.3% | 7.8% | 7.9% |
| Net margin | 7.2% | 6.1% | 5.9% | 5.3% | 5.7% |
| Return on equity | 17.3% | 18.3% | 19.0% | 17.1% | 16.1% |
| Return on assets | 9.0% | 8.5% | 8.4% | 7.4% | 7.1% |
| Operating cash flow / revenue | 6.8% | 12.0% | 2.6% | 3.3% | 4.4% |
| Capex / revenue | 0.7% | 0.5% | 0.8% | 1.1% | 0.9% |
| Symbol | Last Price |
|---|---|
| 018260Samsung SDS Co., Ltd. | ₩238,000 +5.3% |
| 307950Hyundai AutoEver Corporation | ₩395,000 +2.7% |
| 012750S-1 Corporation | ₩79,200 -1.4% |
| 030000Cheil Worldwide, Inc. | ₩18,930 -0.1% |
| 131970Doosan Tesna, Inc. | ₩74,300 -0.8% |
| 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% |