| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.53 | 1.25 | 0.97 | 0.89 | 0.67 | 0.54 | 0.50 | 0.48 | 0.37 | — | — |
| Cost of Revenue | 1.32 | 1.06 | 0.84 | 0.72 | 0.51 | 0.44 | 0.41 | 0.39 | 0.31 | 0.23 | 0.24 |
| Gross Profit | 0.21 | 0.19 | 0.13 | 0.17 | 0.16 | 0.10 | 0.09 | 0.09 | 0.05 | 0.02 | 0.04 |
| Selling, General & Administrative | 0.08 | 0.08 | 0.07 | — | — | — | — | — | — | — | — |
| Operating Income | 0.13 | 0.11 | 0.06 | 0.10 | 0.10 | 0.05 | 0.05 | 0.05 | 0.04 | -0.02 | 0.02 |
| Finance Income | 0.03 | 0.02 | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.09 | 0.12 | 0.06 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.08 | -0.00 | 0.01 | 0.09 | 0.09 | 0.01 | 0.02 | 0.03 | 0.03 | -0.03 | 0.01 |
| Income Tax Expense | 0.01 | 0.01 | 0.01 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | — | — |
| Net Income | 0.07 | -0.01 | 0.00 | 0.06 | 0.07 | 0.00 | 0.01 | 0.02 | 0.02 | -0.02 | 0.00 |
| Total Comprehensive Income | 0.06 | -0.00 | 0.01 | 0.07 | 0.08 | -0.00 | 0.01 | 0.02 | 0.02 | -0.02 | 0.00 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.02 | 1.94 | 1.73 | 1.41 | 1.05 | 0.76 | 0.71 | 0.60 | 0.52 | 0.41 | 0.39 |
| Current Assets | 0.70 | 0.62 | 0.43 | 0.38 | 0.33 | 0.22 | 0.17 | 0.14 | 0.13 | 0.09 | 0.09 |
| Cash & Cash Equivalents | 0.10 | 0.16 | 0.11 | 0.10 | 0.12 | 0.05 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Inventories | 0.25 | 0.17 | 0.17 | 0.18 | 0.10 | 0.08 | 0.07 | 0.08 | 0.07 | 0.02 | 0.02 |
| Trade Receivables | 0.26 | 0.22 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 |
| Non-current Assets | 1.32 | 1.33 | 1.29 | 1.02 | 0.72 | 0.55 | 0.54 | 0.46 | 0.39 | 0.32 | 0.30 |
| Property, Plant & Equipment | 1.03 | 1.04 | 1.00 | 0.81 | 0.61 | 0.50 | 0.48 | 0.42 | 0.35 | 0.26 | 0.27 |
| Intangible Assets | 0.03 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 |
| Total Liabilities | 1.37 | 1.34 | 1.18 | 0.92 | 0.60 | 0.52 | 0.47 | 0.40 | 0.34 | 0.27 | 0.25 |
| Current Liabilities | 0.83 | 0.62 | 0.64 | 0.44 | 0.34 | 0.30 | 0.25 | 0.33 | 0.28 | 0.24 | 0.21 |
| Non-current Liabilities | 0.54 | 0.72 | 0.54 | 0.48 | 0.26 | 0.22 | 0.22 | 0.07 | 0.06 | 0.03 | 0.04 |
| Total Equity | 0.65 | 0.61 | 0.54 | 0.49 | 0.45 | 0.25 | 0.24 | 0.21 | 0.18 | 0.14 | 0.15 |
| Share Capital | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.09 | 0.03 | 0.06 | 0.08 | 0.02 | -0.02 | -0.00 | 0.00 | -0.01 | -0.01 | 0.02 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 174.9 | 41.0 | 83.1 | 130.0 | 149.2 | 82.8 | 71.9 | 44.9 | 38.4 | 33.0 | 13.5 |
| Cash from Investing Activities | -156.8 | -146.1 | -408.1 | -398.9 | -184.3 | -125.6 | -130.7 | -117.2 | -99.9 | -29.9 | -38.7 |
| Purchase of Property, Plant & Equipment | 142.9 | 144.8 | 307.6 | 326.4 | 178.6 | 108.7 | 117.0 | 121.1 | 86.5 | 30.0 | 42.0 |
| Cash from Financing Activities | -71.0 | 146.7 | 330.7 | 245.3 | 105.9 | 85.3 | 63.3 | 71.5 | 61.4 | 2.7 | 24.3 |
| Dividends Paid | 7.4 | 4.8 | 6.1 | 7.9 | 7.8 | 4.0 | 4.5 | 1.6 | — | 1.1 | 2.2 |
| Net Change in Cash | -59.5 | 48.4 | 6.0 | -22.4 | 69.3 | 41.9 | 3.7 | -0.9 | 0.0 | 5.5 | -0.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 683.2 | 507.7 | 450.1 | 432.4 | 340.2 | 311.8 | 383.7 | 312.1 | 285.9 | 269.0 |
| Cost of Revenue | 504.8 | 406.4 | 382.1 | 372.8 | 288.9 | 278.2 | 300.7 | 273.4 | 246.9 | 239.6 |
| Gross Profit | 178.3 | 101.2 | 67.9 | 59.6 | 51.2 | 33.6 | 83.0 | 38.7 | 39.0 | 29.4 |
| Selling, General & Administrative | 36.0 | 29.2 | 20.6 | 21.2 | 21.0 | 21.8 | — | — | — | — |
| Operating Income | 142.3 | 72.0 | 47.3 | 38.4 | 30.2 | 11.7 | 59.9 | 17.5 | 18.6 | 10.8 |
| Finance Income | 7.5 | 7.1 | 8.7 | -0.2 | 12.6 | 6.0 | 0.3 | 7.3 | 6.9 | 4.3 |
| Finance Costs | 19.7 | 21.3 | 17.6 | 18.8 | 27.9 | 23.8 | 34.8 | 14.2 | 34.0 | 39.9 |
| Pretax Income | 96.2 | 82.3 | 40.3 | 27.9 | 8.5 | 3.3 | 25.8 | 5.5 | -13.1 | -20.4 |
| Income Tax Expense | 11.1 | 9.4 | 4.1 | 6.1 | 1.4 | 2.7 | 14.1 | 2.4 | -3.8 | -3.5 |
| Net Income | 85.1 | 72.8 | 36.1 | 21.8 | 7.1 | 0.6 | 11.8 | 3.2 | -9.3 | -16.9 |
| Total Comprehensive Income | 93.4 | 87.8 | 38.6 | 29.0 | -9.8 | 2.7 | 22.1 | -1.7 | -10.7 | -11.8 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.44 | 2.16 | 2.02 | 2.03 | 1.91 | 1.97 | 1.94 | 1.88 | 1.79 | 1.80 |
| Current Assets | 1.08 | 0.81 | 0.70 | 0.73 | 0.63 | 0.64 | 0.62 | 0.57 | 0.51 | 0.51 |
| Cash & Cash Equivalents | 0.21 | 0.16 | 0.10 | 0.12 | 0.11 | 0.18 | 0.16 | 0.13 | 0.07 | 0.10 |
| Inventories | 0.40 | 0.29 | 0.25 | 0.27 | 0.25 | 0.19 | 0.17 | 0.20 | 0.20 | 0.19 |
| Trade Receivables | 0.28 | 0.23 | 0.26 | 0.24 | 0.19 | 0.18 | 0.22 | 0.01 | 0.02 | 0.14 |
| Non-current Assets | 1.36 | 1.35 | 1.32 | 1.30 | 1.28 | 1.32 | 1.33 | 1.31 | 1.28 | 1.29 |
| Property, Plant & Equipment | 1.04 | 1.04 | 1.03 | 1.02 | 1.00 | 1.03 | 1.04 | 1.03 | 1.00 | 1.02 |
| Intangible Assets | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Total Liabilities | 1.61 | 1.43 | 1.37 | 1.42 | 1.33 | 1.37 | 1.34 | 1.30 | 1.27 | 1.28 |
| Current Liabilities | 1.15 | 0.95 | 0.83 | 0.86 | 0.67 | 0.67 | 0.62 | 0.63 | 0.71 | 0.71 |
| Non-current Liabilities | 0.46 | 0.48 | 0.54 | 0.56 | 0.66 | 0.70 | 0.72 | 0.67 | 0.56 | 0.57 |
| Total Equity | 0.83 | 0.73 | 0.65 | 0.61 | 0.58 | 0.60 | 0.61 | 0.58 | 0.52 | 0.53 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.25 | 0.17 | 0.09 | 0.06 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 |
| 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 | 70.8 | 99.3 | 66.5 | -24.1 | 90.5 | 42.0 | 9.5 | 32.8 | -2.7 | 1.3 |
| Cash from Investing Activities | -27.3 | -36.8 | -30.6 | -8.8 | -96.9 | -20.6 | -28.6 | -69.6 | -22.0 | -25.9 |
| Purchase of Property, Plant & Equipment | 34.9 | 39.7 | 23.6 | 4.7 | 106.0 | 8.7 | 3.3 | 96.0 | 22.1 | 23.3 |
| Cash from Financing Activities | 10.2 | -3.7 | -61.9 | 46.6 | -62.8 | 7.1 | 32.5 | 101.7 | -12.3 | 24.8 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 56.9 | 60.6 | -23.6 | 12.8 | -78.5 | 29.9 | 20.2 | 63.9 | -33.5 | -2.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,534.4 | +22.7% | +19.7% | +23.3% | — |
| Operating income | 127.7 | +19.6% | +7.2% | +20.1% | +22.8% |
| Net income | 65.6 | — | +4.0% | +78.4% | +30.8% |
| EPS | ₩986 | — | +4.0% | +78.4% | +30.8% |
| Operating cash flow | 174.9 | +326.9% | +10.4% | +16.1% | +29.2% |
| Shareholders' equity | 652.7 | +7.7% | +10.2% | +21.5% | +16.0% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 13.8% | 15.2% | 13.1% | 19.3% | 23.3% | 17.7% |
| Operating margin | 8.3% | 8.5% | 6.0% | 11.6% | 15.7% | 9.5% |
| Net margin | 4.3% | -0.9% | 0.1% | 6.5% | 10.0% | 0.7% |
| Return on equity | 10.4% | -1.9% | 0.2% | 12.4% | 19.3% | 1.5% |
| Return on assets | 3.3% | -0.6% | 0.1% | 4.7% | 7.4% | 0.5% |
| Operating cash flow / revenue | 11.4% | 3.3% | 8.6% | 14.5% | 22.3% | 15.3% |
| Capex / revenue | 9.3% | 11.6% | 31.8% | 36.5% | 26.7% | 20.1% |
| Symbol | Last Price |
|---|---|
| 240810Wonik IPS Co., Ltd. | ₩114,800 +9.3% |
| 039030EO Technics Co., Ltd. | ₩443,000 +6.0% |
| 058470Leeno Industrial Inc. | ₩66,600 +3.6% |
| 403870HPSP Co., Ltd. | ₩50,800 +1.2% |
| 000990DB HiTek | ₩89,900 +2.0% |
| 440110FADU, Inc. | ₩67,300 +9.4% |
| 080220Jeju Semiconductor Corp. | ₩71,800 +4.4% |
| 322000HD Hyundai Energy Solutions Co., Ltd. | ₩138,900 +7.3% |
| 166090Hana Materials, Inc. | ₩49,900 +0.7% |
| 036540SFA Semicon Co., Ltd. | ₩5,610 -0.2% |