| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 945.4 | 882.0 | 833.7 | 793.4 | 737.5 | 493.1 | 453.7 | 437.1 | 464.8 | 394.6 | 379.3 |
| Cost of Revenue | 849.7 | 795.1 | 736.1 | 703.5 | 645.9 | 447.7 | 405.4 | 388.1 | 408.3 | 345.2 | 334.5 |
| Gross Profit | 95.7 | 86.9 | 97.6 | 89.9 | 91.6 | 45.4 | 48.2 | 48.9 | 56.5 | 49.4 | 44.8 |
| Selling, General & Administrative | 49.7 | 41.6 | 49.9 | 57.9 | 56.6 | 32.0 | 36.5 | 35.9 | 38.3 | 36.9 | 36.7 |
| Operating Income | 27.7 | 26.5 | 29.9 | 32.1 | 43.9 | 14.8 | 10.3 | 12.7 | 17.9 | 12.1 | 9.7 |
| Finance Income | 31.3 | 24.8 | 27.3 | 23.8 | 11.0 | 5.4 | 6.5 | 4.5 | 6.2 | 6.8 | 1.2 |
| Finance Costs | 34.2 | 46.3 | 31.5 | 27.1 | 15.0 | 12.3 | 8.6 | 10.0 | 12.6 | 12.2 | 7.0 |
| Pretax Income | 31.1 | 13.0 | 28.4 | 29.5 | 42.6 | 10.7 | 8.0 | 5.6 | 16.9 | 3.0 | 7.4 |
| Income Tax Expense | 7.4 | 6.8 | 8.3 | 5.5 | 9.9 | 1.6 | 2.7 | 1.6 | 4.5 | 2.0 | 3.0 |
| Net Income | 24.2 | 7.4 | 20.1 | 23.9 | 32.7 | 8.9 | 5.3 | 4.0 | 12.4 | 1.0 | 4.4 |
| Total Comprehensive Income | 29.5 | 17.9 | 24.0 | 22.9 | 36.2 | 5.9 | 6.8 | 2.5 | 10.8 | -0.8 | 3.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 932.6 | 774.1 | 692.3 | 627.8 | 517.2 | 411.5 | 348.7 | 330.4 | 334.5 | 338.8 | 322.1 |
| Current Assets | 483.5 | 433.5 | 383.7 | 331.6 | 274.0 | 202.7 | 143.6 | 133.9 | 149.1 | 149.5 | 127.4 |
| Cash & Cash Equivalents | 70.6 | 32.3 | 41.3 | 32.8 | 33.5 | 31.8 | 21.5 | 12.5 | 20.1 | 22.6 | 15.2 |
| Inventories | 105.3 | 87.8 | 72.0 | 70.8 | 64.7 | 28.5 | 26.4 | 20.0 | 21.5 | 20.9 | 17.3 |
| Trade Receivables | — | — | — | 163.1 | 150.4 | 107.1 | 73.5 | 78.1 | 81.2 | 82.0 | 69.2 |
| Non-current Assets | 449.1 | 340.6 | 308.7 | 296.2 | 243.2 | 208.8 | 205.1 | 196.5 | 185.4 | 189.3 | 194.7 |
| Property, Plant & Equipment | 360.0 | 262.6 | 239.6 | 228.4 | 197.8 | 161.1 | 166.6 | 168.3 | 167.1 | 167.3 | 165.0 |
| Intangible Assets | — | — | — | 10.9 | 6.5 | 1.9 | 2.4 | 1.4 | 1.5 | 1.4 | 1.4 |
| Total Liabilities | 575.7 | 456.8 | 384.8 | 413.4 | 321.7 | 249.4 | 214.9 | 209.6 | 216.4 | 238.2 | 219.7 |
| Current Liabilities | 456.6 | 424.5 | 349.7 | 355.6 | 284.3 | 212.5 | 167.1 | 151.6 | 163.9 | 178.0 | 156.5 |
| Non-current Liabilities | 119.1 | 32.3 | 35.1 | 57.8 | 37.4 | 36.9 | 47.8 | 58.0 | 52.5 | 60.2 | 63.2 |
| Total Equity | 356.9 | 317.3 | 307.6 | 214.5 | 195.5 | 162.1 | 133.8 | 120.8 | 118.1 | 100.6 | 102.4 |
| Share Capital | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 12.1 | 11.0 | 11.0 | 10.3 | 10.2 |
| Retained Earnings | 168.0 | 149.1 | 154.5 | 146.6 | 133.3 | 111.8 | 105.4 | 100.9 | 100.2 | 89.1 | 90.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 14.4 | 0.9 | 36.1 | -2.9 | 17.0 | 6.4 | 6.4 | 18.3 | 24.3 | 8.9 | 27.3 |
| Cash from Investing Activities | -52.1 | -14.4 | -67.9 | -56.9 | -11.7 | -12.2 | -15.0 | -20.9 | -8.6 | -7.2 | -13.7 |
| Purchase of Property, Plant & Equipment | 94.5 | 31.4 | 33.3 | 47.6 | 30.3 | 14.4 | 15.6 | 16.6 | 8.7 | 14.4 | 14.9 |
| Cash from Financing Activities | 73.7 | 2.5 | 40.7 | 58.9 | -4.9 | 17.4 | 17.1 | -4.8 | -17.6 | 5.9 | -12.7 |
| Dividends Paid | 4.6 | 5.0 | 3.2 | 3.8 | 2.7 | 1.9 | 1.1 | 1.5 | 1.0 | 1.2 | 1.0 |
| Net Change in Cash | 35.9 | -11.0 | 9.0 | -0.9 | 0.3 | 11.6 | 9.0 | -7.6 | -2.6 | 7.4 | 0.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 299.2 | 276.6 | 246.8 | 218.3 | 220.8 | 259.5 | 244.0 | 221.6 | 221.3 | 222.8 |
| Cost of Revenue | 260.0 | 249.2 | 223.6 | 196.3 | 198.8 | 230.9 | 226.0 | 197.6 | 197.4 | 198.0 |
| Gross Profit | 39.1 | 27.4 | 23.2 | 22.0 | 22.0 | 28.5 | 18.0 | 24.0 | 23.9 | 24.8 |
| Selling, General & Administrative | 17.7 | 15.8 | -1.4 | 17.0 | 15.8 | 18.2 | 13.4 | 16.7 | 13.8 | 17.9 |
| Operating Income | 15.6 | 7.1 | 5.6 | 5.1 | 6.7 | 10.4 | 4.1 | 7.2 | 9.6 | 6.3 |
| Finance Income | 7.8 | 11.8 | 8.4 | 4.9 | 12.3 | 5.8 | 8.2 | 4.0 | 6.0 | 6.9 |
| Finance Costs | 7.8 | 11.0 | 8.2 | 3.8 | 13.9 | 8.2 | 10.1 | 12.4 | 16.0 | 7.8 |
| Pretax Income | 16.6 | 7.7 | 9.6 | 6.8 | 5.9 | 8.8 | 4.7 | 1.5 | 0.1 | 8.0 |
| Income Tax Expense | 3.9 | 2.3 | 0.3 | 2.2 | 2.4 | 2.5 | 2.1 | 0.4 | 2.4 | 1.8 |
| Net Income | 12.7 | 5.4 | 9.3 | 5.2 | 3.5 | 6.3 | 2.5 | 1.1 | -2.4 | 6.2 |
| Total Comprehensive Income | 17.8 | 11.8 | 13.6 | 11.3 | -4.0 | 8.6 | 8.9 | 0.8 | -0.4 | 8.6 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.09 | 1.01 | 0.93 | 0.93 | 0.82 | 0.83 | 0.77 | 0.75 | 0.75 | 0.75 |
| Current Assets | 0.61 | 0.53 | 0.48 | 0.51 | 0.46 | 0.48 | 0.43 | 0.42 | 0.43 | 0.41 |
| Cash & Cash Equivalents | 0.10 | 0.09 | 0.07 | 0.09 | 0.07 | 0.07 | 0.03 | 0.04 | 0.04 | 0.04 |
| Inventories | 0.13 | 0.11 | 0.11 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.07 |
| Trade Receivables | — | — | — | 0.21 | 0.21 | 0.24 | 0.20 | 0.19 | 0.19 | 0.18 |
| Non-current Assets | 0.49 | 0.47 | 0.45 | 0.42 | 0.37 | 0.35 | 0.34 | 0.33 | 0.32 | 0.34 |
| Property, Plant & Equipment | 0.40 | 0.38 | 0.36 | 0.33 | 0.28 | 0.27 | 0.26 | 0.25 | 0.25 | 0.25 |
| Intangible Assets | — | — | — | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.71 | 0.64 | 0.58 | 0.61 | 0.51 | 0.51 | 0.46 | 0.44 | 0.44 | 0.44 |
| Current Liabilities | 0.57 | 0.51 | 0.46 | 0.50 | 0.45 | 0.47 | 0.42 | 0.40 | 0.41 | 0.40 |
| Non-current Liabilities | 0.14 | 0.13 | 0.12 | 0.10 | 0.06 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 |
| Total Equity | 0.38 | 0.36 | 0.36 | 0.33 | 0.32 | 0.32 | 0.32 | 0.31 | 0.31 | 0.31 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.20 | 0.19 | 0.17 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 |
| 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 | -1.6 | -13.7 | -1.9 | 16.6 | -0.4 | 0.0 | 14.3 | 3.7 | -6.6 | -10.4 |
| Cash from Investing Activities | -22.1 | -4.1 | -15.4 | -49.2 | -6.9 | 19.3 | 4.1 | -15.9 | -8.9 | 6.4 |
| Purchase of Property, Plant & Equipment | 20.8 | 18.0 | 29.1 | 44.8 | 9.3 | 11.4 | 8.0 | 6.9 | 9.0 | 7.6 |
| Cash from Financing Activities | 29.6 | 38.0 | -5.8 | 51.1 | 9.6 | 18.8 | -16.1 | -0.5 | 14.9 | 4.1 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.4 | — | — |
| Net Change in Cash | 5.8 | 20.2 | -23.0 | 18.5 | 2.3 | 38.2 | 2.3 | -12.7 | -0.7 | 0.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 945.4 | +7.2% | +6.0% | +13.9% | +9.6% |
| Operating income | 27.7 | +4.6% | -4.8% | +13.3% | +11.1% |
| Net income | 24.2 | +224.9% | +0.4% | +22.2% | +18.6% |
| EPS | ₩881 | +224.9% | +0.4% | +22.2% | +18.6% |
| Operating cash flow | 14.4 | +1,458.4% | — | +17.7% | -6.2% |
| Shareholders' equity | 356.9 | +12.5% | +18.5% | +17.1% | +13.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 10.1% | 9.9% | 11.7% | 11.3% | 12.4% | 9.2% |
| Operating margin | 2.9% | 3.0% | 3.6% | 4.0% | 6.0% | 3.0% |
| Net margin | 2.6% | 0.8% | 2.4% | 3.0% | 4.4% | 1.8% |
| Return on equity | 7.2% | 2.4% | 7.7% | 11.7% | 18.3% | 6.0% |
| Return on assets | 2.8% | 1.0% | 3.0% | 4.2% | 7.0% | 2.3% |
| Operating cash flow / revenue | 1.5% | 0.1% | 4.3% | -0.4% | 2.3% | 1.3% |
| Capex / revenue | 10.0% | 3.6% | 4.0% | 6.0% | 4.1% | 2.9% |
| Symbol | Last Price |
|---|---|
| 066570LG ELECTRONICS INC. | ₩201,500 +0.9% |
| 489790Hanwha Vision | ₩49,400 +1.4% |
| 218410Rfhic Corporation | ₩48,300 +4.1% |
| 009450Kyung Dong Navien Co., Ltd. | ₩61,000 +1.2% |
| 189300Intellian Technologies, Inc. | ₩63,100 +4.0% |
| 032500KMW Co., Ltd. | ₩14,650 +3.4% |
| 050890Solid, Inc. | ₩8,520 +1.9% |
| 037460Samji Electronics Co., Ltd. | ₩30,000 +0.0% |