| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.23 | 4.19 | 4.21 | 5.01 | 3.57 | 2.27 | 2.20 | 1.86 | 1.85 | 1.83 | 1.66 |
| Cost of Revenue | 1.68 | 1.72 | 1.71 | 1.68 | 1.23 | 0.84 | 0.57 | 0.35 | 0.31 | 0.32 | 0.26 |
| Gross Profit | 2.55 | 2.47 | 2.49 | 3.34 | 2.34 | 1.43 | 1.63 | 1.51 | 1.54 | 1.52 | 1.39 |
| Selling, General & Administrative | 2.17 | 2.18 | 2.19 | 3.02 | 2.08 | 1.29 | 1.33 | 1.16 | 1.14 | 1.13 | 1.03 |
| Operating Income | 0.38 | 0.28 | 0.30 | 0.32 | 0.26 | 0.14 | 0.29 | 0.36 | 0.39 | 0.38 | 0.36 |
| Finance Income | 0.06 | 0.06 | 0.06 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Finance Costs | 0.10 | 0.11 | 0.12 | 0.09 | 0.04 | 0.04 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 |
| Pretax Income | 0.12 | 0.01 | 0.04 | 0.25 | 0.32 | 0.15 | 0.34 | 0.40 | 0.45 | 0.44 | 0.39 |
| Income Tax Expense | -0.02 | 0.01 | 0.08 | 0.06 | 0.08 | 0.04 | 0.10 | 0.11 | 0.14 | 0.11 | 0.11 |
| Net Income | 0.14 | -0.00 | -0.04 | 0.14 | 0.19 | 0.07 | 0.19 | 0.24 | 0.25 | 0.32 | 0.28 |
| Total Comprehensive Income | 0.15 | 0.02 | -0.05 | 0.22 | 0.25 | 0.10 | 0.21 | 0.28 | 0.33 | 0.31 | 0.29 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 11.25 | 11.22 | 11.71 | 12.07 | 8.97 | 8.71 | 7.62 | 6.99 | 6.78 | 6.59 | 6.16 |
| Current Assets | 3.08 | 3.05 | 3.12 | 3.12 | 1.95 | 1.99 | 1.37 | 1.26 | 1.00 | 1.15 | 0.91 |
| Cash & Cash Equivalents | 0.28 | 0.13 | 0.16 | 0.20 | 0.05 | 0.03 | 0.05 | 0.24 | 0.09 | 0.07 | 0.04 |
| Inventories | 0.46 | 0.62 | 0.61 | 0.71 | 0.36 | 0.23 | 0.18 | 0.11 | 0.06 | 0.06 | 0.06 |
| Trade Receivables | 0.89 | 1.07 | 1.09 | 1.13 | 0.78 | 0.59 | 0.58 | 0.62 | 0.61 | 0.60 | 0.56 |
| Non-current Assets | 8.17 | 8.17 | 8.60 | 8.95 | 7.02 | 6.72 | 6.26 | 5.73 | 5.77 | 5.44 | 5.25 |
| Property, Plant & Equipment | 5.98 | 5.79 | 5.61 | 5.61 | 5.30 | 5.30 | 5.06 | 4.89 | 4.81 | 4.58 | 4.40 |
| Intangible Assets | 0.96 | 1.22 | 1.28 | 1.56 | 0.08 | 0.08 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 |
| Total Liabilities | 4.94 | 4.98 | 5.43 | 5.70 | 3.74 | 3.67 | 2.64 | 2.16 | 2.16 | 2.28 | 2.13 |
| Current Liabilities | 3.73 | 3.29 | 3.45 | 3.66 | 1.98 | 2.28 | 1.44 | 1.29 | 1.75 | 1.33 | 1.09 |
| Non-current Liabilities | 1.21 | 1.70 | 1.99 | 2.04 | 1.77 | 1.40 | 1.20 | 0.87 | 0.41 | 0.95 | 1.04 |
| Total Equity | 6.31 | 6.23 | 6.28 | 6.37 | 5.23 | 5.03 | 4.98 | 4.83 | 4.62 | 4.31 | 4.03 |
| Share Capital | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Retained Earnings | 3.92 | 3.75 | 3.91 | — | — | — | — | — | — | 3.03 | 2.77 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.99 | 0.73 | 0.76 | 0.49 | 0.50 | 0.26 | 0.38 | 0.44 | 0.44 | 0.44 | 0.40 |
| Cash from Investing Activities | -0.69 | -0.19 | -0.60 | -1.13 | 0.04 | -1.08 | -0.50 | -0.13 | -0.15 | -0.52 | -0.54 |
| Purchase of Property, Plant & Equipment | 0.58 | 0.47 | 0.36 | 0.26 | 0.26 | 0.51 | 0.27 | 0.22 | 0.31 | — | — |
| Cash from Financing Activities | -0.14 | -0.59 | -0.19 | 0.80 | -0.53 | 0.81 | -0.06 | -0.15 | -0.28 | 0.11 | 0.17 |
| Dividends Paid | 0.04 | 0.03 | 0.03 | -0.02 | -0.02 | -0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Net Change in Cash | 0.15 | -0.04 | -0.03 | 0.15 | 0.01 | -0.02 | -0.19 | 0.15 | 0.02 | 0.03 | 0.03 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.07 | 0.95 | 1.04 | 1.01 | 1.08 | 1.10 | 1.18 | 1.04 | 1.02 | 0.95 |
| Cost of Revenue | 0.39 | 0.34 | 0.36 | 0.42 | 0.44 | 0.46 | 0.46 | 0.44 | 0.42 | 0.39 |
| Gross Profit | 0.67 | 0.61 | 0.68 | 0.59 | 0.64 | 0.64 | 0.71 | 0.59 | 0.60 | 0.56 |
| Selling, General & Administrative | 0.59 | 0.51 | 0.57 | 0.51 | 0.55 | 0.53 | 0.60 | 0.53 | 0.56 | 0.49 |
| Operating Income | 0.08 | 0.10 | 0.11 | 0.07 | 0.09 | 0.11 | 0.11 | 0.06 | 0.04 | 0.07 |
| Finance Income | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 |
| Finance Costs | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 |
| Pretax Income | 0.08 | 0.10 | -0.14 | 0.07 | 0.08 | 0.12 | 0.06 | 0.04 | -0.19 | 0.09 |
| Income Tax Expense | 0.02 | 0.03 | -0.09 | 0.02 | 0.02 | 0.03 | 0.01 | 0.02 | -0.05 | 0.02 |
| Net Income | 0.06 | 0.06 | -0.05 | 0.05 | 0.05 | 0.09 | 0.05 | 0.03 | -0.15 | 0.07 |
| Total Comprehensive Income | 0.08 | 0.09 | -0.03 | 0.07 | 0.03 | 0.09 | 0.05 | 0.01 | -0.13 | 0.09 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 11.94 | 11.88 | 11.25 | 11.49 | 11.26 | 11.36 | 11.22 | 11.12 | 11.39 | 11.74 |
| Current Assets | 3.59 | 3.72 | 3.08 | 3.05 | 3.04 | 3.12 | 3.05 | 2.91 | 3.15 | 3.10 |
| Cash & Cash Equivalents | 0.16 | 0.26 | 0.28 | 0.30 | 0.13 | 0.21 | 0.13 | 0.13 | 0.16 | 0.21 |
| Inventories | 0.56 | 0.49 | 0.46 | 0.52 | 0.56 | 0.64 | 0.62 | 0.72 | 0.72 | 0.63 |
| Trade Receivables | 0.90 | 0.89 | 0.89 | 0.87 | 0.86 | 0.97 | 1.07 | 0.94 | 0.93 | 1.00 |
| Non-current Assets | 8.35 | 8.17 | 8.17 | 8.44 | 8.21 | 8.24 | 8.17 | 8.21 | 8.24 | 8.64 |
| Property, Plant & Equipment | 6.04 | 5.99 | 5.98 | 6.00 | 5.98 | 6.00 | 5.79 | 5.65 | 5.64 | 5.68 |
| Intangible Assets | 0.96 | 0.97 | 0.96 | 1.18 | 1.19 | 1.21 | 1.22 | 1.24 | 1.25 | 1.27 |
| Total Liabilities | 5.58 | 5.59 | 4.94 | 5.15 | 4.97 | 5.08 | 4.98 | 4.92 | 5.20 | 5.42 |
| Current Liabilities | 4.26 | 4.33 | 3.73 | 3.73 | 3.66 | 3.67 | 3.29 | 3.16 | 3.46 | 3.24 |
| Non-current Liabilities | 1.32 | 1.26 | 1.21 | 1.42 | 1.30 | 1.41 | 1.70 | 1.76 | 1.74 | 2.17 |
| Total Equity | 6.37 | 6.30 | 6.31 | 6.34 | 6.29 | 6.28 | 6.23 | 6.20 | 6.19 | 6.32 |
| Share Capital | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Retained Earnings | 3.96 | 3.95 | 3.92 | 3.87 | 3.83 | 3.79 | 3.75 | 3.82 | 3.79 | 3.94 |
| 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 | 101.9 | 172.7 | 314.2 | 310.1 | 179.6 | 182.3 | 264.2 | 163.2 | 47.8 | 258.8 |
| Cash from Investing Activities | -154.1 | -706.8 | -155.1 | 56.5 | -288.7 | -305.3 | -180.0 | 155.2 | 42.3 | -210.1 |
| Purchase of Property, Plant & Equipment | 96.6 | 88.2 | 146.3 | 70.3 | 65.5 | 297.2 | 190.0 | 73.4 | 43.1 | 168.1 |
| Cash from Financing Activities | -49.6 | 509.2 | -181.2 | -197.2 | 32.2 | 208.5 | -88.3 | -349.1 | -143.0 | -5.2 |
| Dividends Paid | 35.3 | 0.0 | 10.8 | -0.0 | 30.6 | 0.0 | 0.0 | 0.0 | — | — |
| Net Change in Cash | -101.1 | -20.8 | -21.0 | 170.5 | -82.1 | 86.4 | 0.0 | -32.4 | -50.9 | 45.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 4,230.3 | +1.0% | -5.5% | +13.2% | +9.8% |
| Operating income | 377.9 | +33.1% | +5.6% | +22.7% | +0.4% |
| Net income | 141.5 | — | -0.6% | +15.0% | -6.6% |
| EPS | ₩6,563 | — | -0.6% | +15.0% | -6.6% |
| Operating cash flow | 986.2 | +34.4% | +26.3% | +30.6% | +9.4% |
| Shareholders' equity | 6,310.7 | +1.2% | -0.3% | +4.6% | +4.6% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 60.3% | 58.9% | 59.2% | 66.6% | 65.5% | 62.8% |
| Operating margin | 8.9% | 6.8% | 7.2% | 6.4% | 7.4% | 6.0% |
| Net margin | 3.3% | -0.0% | -0.9% | 2.9% | 5.3% | 3.1% |
| Return on equity | 2.3% | -0.0% | -0.6% | 2.5% | 3.7% | 1.4% |
| Return on assets | 1.3% | -0.0% | -0.3% | 1.4% | 2.1% | 0.9% |
| Operating cash flow / revenue | 23.3% | 17.5% | 18.0% | 9.8% | 14.0% | 11.4% |
| Capex / revenue | 13.7% | 11.3% | 8.5% | 5.2% | 7.4% | 22.6% |
| Symbol | Last Price |
|---|---|
| 004170Shinsegae Co., Ltd. | ₩382,500 +0.8% |
| 023530Lotte Shopping Co., Ltd. | ₩107,500 +2.1% |
| 282330BGF Retail | ₩147,600 -2.0% |
| 007070GS Retail | ₩25,400 -1.0% |
| 139480E-mart Co., Ltd. | ₩73,500 -0.4% |
| 008770Hotel Shilla Co., Ltd. | ₩42,200 +1.0% |
| 453340Hyundai Green Food | ₩18,790 +1.7% |