| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 89.20 | 87.73 | 82.26 | 83.47 | 73.91 | 57.18 | 62.31 | 61.34 | 61.40 | 55.37 | 56.51 |
| Cost of Revenue | 68.36 | 66.35 | 62.46 | 63.23 | 55.01 | 41.83 | 46.97 | 46.26 | 46.74 | 41.63 | 43.64 |
| Gross Profit | 20.84 | 21.38 | 19.80 | 20.24 | 18.90 | 15.35 | 15.34 | 15.08 | 14.66 | 13.74 | 12.87 |
| Selling, General & Administrative | 18.36 | 17.96 | 16.15 | 16.69 | 14.84 | 11.50 | 12.90 | 12.38 | 12.19 | — | — |
| Operating Income | 2.48 | 3.42 | 3.65 | 3.55 | 4.06 | 3.84 | 2.44 | 2.70 | 2.47 | 1.34 | 1.19 |
| Finance Income | 1.06 | 1.17 | 1.28 | 1.04 | 0.59 | 0.59 | 0.43 | 0.49 | 0.48 | 0.49 | 0.54 |
| Finance Costs | 1.44 | 1.13 | 1.38 | 1.23 | 0.66 | 0.86 | 0.71 | 0.80 | 0.83 | 0.88 | 0.90 |
| Pretax Income | 1.84 | 1.34 | 2.01 | 2.54 | 3.84 | 3.31 | 0.53 | 2.01 | 2.56 | 0.72 | 0.59 |
| Income Tax Expense | 0.61 | 0.46 | 0.76 | 0.53 | 1.06 | 0.59 | 0.35 | 0.54 | 0.69 | 0.60 | 0.34 |
| Net Income | 1.22 | 0.59 | 1.15 | 1.86 | 1.41 | 2.06 | 0.18 | 1.47 | 1.87 | 0.13 | 0.25 |
| Total Comprehensive Income | 2.06 | 2.07 | 1.25 | 2.61 | 2.32 | 1.34 | 0.38 | 1.33 | 1.43 | 0.48 | 0.10 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 68.62 | 65.63 | 60.24 | 55.16 | 53.48 | 48.20 | 44.86 | 44.33 | 41.22 | 37.86 | 36.31 |
| Current Assets | 34.87 | 33.92 | 30.34 | 27.49 | 27.49 | 23.24 | 19.75 | 19.36 | 19.19 | 16.99 | 16.40 |
| Cash & Cash Equivalents | 8.77 | 7.57 | 8.49 | 6.32 | 6.05 | 5.90 | 4.78 | 4.27 | 3.35 | 3.02 | 2.71 |
| Inventories | 11.08 | 10.73 | 9.13 | 9.39 | 9.75 | 7.45 | 5.86 | 6.02 | 5.91 | 5.17 | 4.87 |
| Trade Receivables | 11.16 | 10.54 | 9.27 | 8.22 | 8.17 | 7.15 | 6.36 | 6.37 | 8.18 | 7.06 | 7.09 |
| Non-current Assets | 33.75 | 31.71 | 29.90 | 27.67 | 25.99 | 24.96 | 25.11 | 24.97 | 22.03 | 20.86 | 19.92 |
| Property, Plant & Equipment | 16.71 | 17.08 | 16.82 | 15.83 | 14.70 | 13.97 | 14.51 | 13.33 | 11.80 | 11.22 | 10.46 |
| Intangible Assets | 4.37 | 3.52 | 2.87 | 2.45 | 2.44 | 3.14 | 2.69 | 3.00 | 1.85 | 1.57 | 1.47 |
| Total Liabilities | 40.07 | 40.42 | 36.74 | 32.66 | 33.38 | 30.66 | 28.43 | 28.02 | 26.55 | 24.50 | 23.33 |
| Current Liabilities | 27.18 | 27.31 | 24.16 | 22.33 | 23.62 | 20.21 | 17.66 | 17.14 | 17.54 | 15.74 | 14.77 |
| Non-current Liabilities | 12.88 | 13.11 | 12.58 | 10.33 | 9.76 | 10.45 | 10.78 | 10.89 | 9.01 | 8.75 | 8.56 |
| Total Equity | 28.55 | 25.21 | 23.50 | 22.49 | 20.10 | 17.54 | 16.43 | 16.31 | 14.67 | 13.36 | 12.98 |
| Share Capital | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 |
| Retained Earnings | 17.42 | 16.35 | 16.20 | 15.83 | 14.43 | 13.65 | 11.86 | 12.08 | 10.96 | 9.23 | 9.02 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 4.28 | 3.84 | 5.91 | 3.11 | 2.68 | 4.63 | 3.69 | 4.54 | 2.17 | 3.16 | 2.62 |
| Cash from Investing Activities | -3.01 | -4.21 | -5.29 | -3.23 | -2.47 | -2.31 | -2.08 | -4.42 | -2.58 | -2.39 | -1.93 |
| Purchase of Property, Plant & Equipment | 2.62 | 2.36 | 3.27 | 3.12 | 2.65 | 2.28 | 2.07 | 3.17 | 2.58 | 2.02 | 1.75 |
| Cash from Financing Activities | -0.32 | -0.70 | 1.50 | 0.45 | -0.28 | -0.99 | -1.12 | 0.82 | 0.84 | -0.28 | -0.19 |
| Dividends Paid | 0.27 | 0.32 | 0.24 | 0.33 | 0.31 | 0.29 | 0.23 | 0.12 | 0.12 | 0.12 | 0.11 |
| Net Change in Cash | 1.20 | -0.91 | 2.17 | 0.21 | 0.16 | 1.17 | 0.51 | 0.92 | 0.34 | 0.30 | 0.47 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 23.83 | 23.73 | 23.85 | 21.87 | 20.74 | 22.74 | 22.76 | 22.18 | 21.69 | 21.10 |
| Cost of Revenue | 17.22 | 17.56 | 19.02 | 16.63 | 15.56 | 17.15 | 17.81 | 16.80 | 16.03 | 15.71 |
| Gross Profit | 6.60 | 6.16 | 4.83 | 5.24 | 5.18 | 5.59 | 4.95 | 5.38 | 5.66 | 5.38 |
| Selling, General & Administrative | 5.03 | 4.49 | 4.94 | 4.55 | 4.54 | 4.33 | 4.82 | 4.63 | 4.47 | 4.05 |
| Operating Income | 1.58 | 1.67 | -0.11 | 0.69 | 0.64 | 1.26 | 0.14 | 0.75 | 1.20 | 1.34 |
| Finance Income | 0.28 | 0.43 | 0.23 | 0.17 | 0.35 | 0.31 | 0.35 | 0.20 | 0.27 | 0.35 |
| Finance Costs | 0.36 | 0.40 | 0.31 | 0.24 | 0.49 | 0.41 | 0.29 | 0.26 | 0.31 | 0.30 |
| Pretax Income | 1.24 | 1.40 | -0.61 | 0.57 | 0.76 | 1.12 | -1.10 | 0.53 | 0.90 | 0.98 |
| Income Tax Expense | 0.46 | 0.40 | 0.11 | 0.10 | 0.15 | 0.24 | -0.39 | 0.19 | 0.27 | 0.39 |
| Net Income | 0.78 | 1.01 | -0.73 | 0.46 | 0.61 | 0.88 | -0.71 | 0.09 | 0.63 | 0.59 |
| Total Comprehensive Income | 1.50 | 2.19 | 0.20 | 1.14 | -0.44 | 1.15 | 0.83 | -0.74 | 0.83 | 1.14 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 73.70 | 71.23 | 68.62 | 67.17 | 62.36 | 65.95 | 65.63 | 64.32 | 63.13 | 61.37 |
| Current Assets | 38.69 | 36.75 | 34.87 | 34.76 | 31.14 | 34.51 | 33.92 | 34.52 | 32.83 | 31.07 |
| Cash & Cash Equivalents | 10.07 | 8.63 | 8.77 | 7.96 | 7.58 | 6.99 | 7.57 | 7.69 | 8.55 | 7.01 |
| Inventories | 12.19 | 11.66 | 11.08 | 11.46 | 9.76 | 10.69 | 10.73 | 11.02 | 9.93 | 10.04 |
| Trade Receivables | 12.48 | 12.43 | 11.16 | 11.49 | 9.88 | 11.65 | 10.54 | — | — | — |
| Non-current Assets | 35.00 | 34.48 | 33.75 | 32.41 | 31.22 | 31.44 | 31.71 | 29.80 | 30.29 | 30.30 |
| Property, Plant & Equipment | 17.07 | 16.90 | 16.71 | 16.54 | 16.36 | 16.86 | 17.08 | 16.46 | 16.71 | 16.71 |
| Intangible Assets | 4.57 | 4.48 | 4.37 | 3.99 | 3.68 | 3.60 | 3.52 | 3.28 | 3.10 | 2.93 |
| Total Liabilities | 41.78 | 40.71 | 40.07 | 40.25 | 36.49 | 39.70 | 40.42 | 39.90 | 37.88 | 36.91 |
| Current Liabilities | 29.63 | 27.81 | 27.18 | 27.60 | 23.98 | 26.48 | 27.31 | 26.77 | 24.20 | 24.08 |
| Non-current Liabilities | 12.15 | 12.90 | 12.88 | 12.65 | 12.51 | 13.22 | 13.11 | 13.13 | 13.68 | 12.82 |
| Total Equity | 31.92 | 30.53 | 28.55 | 26.92 | 25.87 | 26.25 | 25.21 | 24.42 | 25.25 | 24.46 |
| Share Capital | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 |
| Retained Earnings | 18.91 | 18.18 | 17.42 | 18.03 | 17.74 | 17.00 | 16.35 | 16.84 | 17.00 | 16.53 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 2.45 | 1.10 | 0.61 | 1.64 | 1.55 | 0.49 | 1.71 | 0.21 | 2.01 | -0.08 |
| Cash from Investing Activities | -0.76 | -1.17 | -1.13 | -1.08 | 0.19 | -0.99 | -1.09 | -0.75 | -0.87 | -1.50 |
| Purchase of Property, Plant & Equipment | 0.57 | 0.69 | 0.77 | 0.62 | 0.59 | 0.65 | 0.64 | 0.60 | 0.56 | 0.56 |
| Cash from Financing Activities | -0.43 | -0.33 | 1.15 | -0.31 | -0.92 | -0.24 | -0.93 | -0.13 | 0.31 | 0.05 |
| Dividends Paid | — | — | 0.00 | 0.09 | — | — | 0.00 | 0.09 | — | — |
| Net Change in Cash | 1.44 | -0.14 | 0.81 | 0.38 | 0.59 | -0.59 | -0.12 | -0.86 | 1.54 | -1.48 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 89.20 | +1.7% | +2.2% | +9.3% | +4.7% |
| Operating income | 2.48 | -27.5% | -11.3% | -8.4% | +7.6% |
| Net income | 1.22 | +106.4% | -13.2% | -10.0% | +17.2% |
| EPS | ₩7,492 | +106.4% | -13.2% | -10.0% | +17.2% |
| Operating cash flow | 4.28 | +11.4% | +11.3% | -1.6% | +5.0% |
| Shareholders' equity | 28.55 | +13.2% | +8.3% | +10.2% | +8.2% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 23.4% | 24.4% | 24.1% | 24.2% | 25.6% | 26.8% |
| Operating margin | 2.8% | 3.9% | 4.4% | 4.3% | 5.5% | 6.7% |
| Net margin | 1.4% | 0.7% | 1.4% | 2.2% | 1.9% | 3.6% |
| Return on equity | 4.5% | 2.4% | 5.0% | 8.7% | 7.5% | 12.2% |
| Return on assets | 1.8% | 0.9% | 2.0% | 3.4% | 2.8% | 4.4% |
| Operating cash flow / revenue | 4.8% | 4.4% | 7.2% | 3.7% | 3.6% | 8.1% |
| Capex / revenue | 2.9% | 2.7% | 4.0% | 3.7% | 3.6% | 4.0% |
| Symbol | Last Price |
|---|---|
| 489790Hanwha Vision | ₩49,400 +1.4% |
| 218410Rfhic Corporation | ₩48,300 +4.1% |
| 009450Kyung Dong Navien Co., Ltd. | ₩61,000 +1.2% |
| 065350Shinsung Delta Tech Co., Ltd. | ₩30,900 +5.6% |
| 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% |