| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.70 | 4.53 | 4.04 | 3.56 | 2.60 | 2.17 | 2.37 | 2.56 | 2.88 | 2.95 | 3.04 |
| Cost of Revenue | 3.25 | 3.15 | 2.93 | 2.95 | 2.14 | 1.70 | 1.84 | 2.10 | 2.42 | 2.20 | 2.27 |
| Gross Profit | 1.45 | 1.38 | 1.11 | 0.60 | 0.46 | 0.47 | 0.53 | 0.45 | 0.45 | 0.75 | 0.78 |
| Selling, General & Administrative | 0.88 | 0.79 | 0.70 | 0.58 | 0.50 | 0.48 | 0.48 | 0.55 | 0.62 | 0.63 | 0.64 |
| Operating Income | 0.58 | 0.59 | 0.41 | 0.02 | -0.04 | -0.00 | 0.06 | -0.10 | -0.16 | 0.12 | 0.14 |
| Finance Income | 0.03 | 0.03 | 0.01 | 0.02 | 0.02 | 0.03 | 0.01 | 0.14 | 0.04 | 0.02 | 0.02 |
| Finance Costs | 0.10 | 0.16 | 0.19 | — | — | — | — | — | — | — | — |
| Pretax Income | 0.46 | 0.43 | 0.23 | -0.08 | -0.08 | -0.09 | -0.04 | -0.19 | -0.13 | -0.04 | -0.07 |
| Income Tax Expense | 0.08 | 0.08 | 0.06 | 0.01 | 0.00 | 0.00 | 0.00 | -0.00 | -0.02 | 0.00 | 0.00 |
| Net Income | 0.38 | 0.35 | 0.17 | -0.08 | -0.07 | -0.08 | -0.04 | -0.19 | -0.11 | -0.04 | -0.07 |
| Total Comprehensive Income | 0.33 | 0.51 | 0.15 | -0.04 | 0.01 | -0.12 | -0.05 | -0.17 | -0.13 | -0.04 | -0.06 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 5.54 | 5.36 | 4.83 | 4.69 | 4.34 | 3.85 | 3.93 | 4.22 | 4.54 | 5.12 | 5.22 |
| Current Assets | 2.58 | 2.34 | 2.00 | 1.76 | 1.55 | 1.15 | 1.07 | 1.32 | 1.49 | 1.56 | 1.63 |
| Cash & Cash Equivalents | 0.57 | 0.21 | 0.26 | 0.17 | 0.30 | 0.16 | 0.11 | 0.27 | 0.15 | 0.16 | 0.24 |
| Inventories | 0.91 | 0.97 | 0.72 | 0.81 | 0.59 | 0.41 | 0.42 | 0.46 | 0.55 | 0.55 | 0.54 |
| Trade Receivables | 0.98 | 1.06 | 0.81 | 0.64 | 0.54 | 0.46 | 0.42 | 0.46 | 0.65 | 0.62 | 0.59 |
| Non-current Assets | 2.95 | 3.03 | 2.83 | 2.92 | 2.78 | 2.68 | 2.84 | 2.88 | 3.05 | 3.56 | 3.59 |
| Property, Plant & Equipment | 2.57 | 2.65 | 2.47 | 2.53 | 2.39 | 2.30 | 2.47 | 2.58 | 2.78 | 2.95 | 3.00 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.03 | 0.03 |
| Total Liabilities | 3.30 | 3.46 | 3.43 | 3.45 | 3.06 | 2.68 | 2.64 | 2.88 | 3.61 | 3.91 | 3.96 |
| Current Liabilities | 2.26 | 2.26 | 1.89 | 2.34 | 1.50 | 0.95 | 0.94 | 1.22 | 2.43 | 2.33 | 2.26 |
| Non-current Liabilities | 1.04 | 1.20 | 1.55 | 1.11 | 1.56 | 1.73 | 1.70 | 1.66 | 1.18 | 1.57 | 1.70 |
| Total Equity | 2.24 | 1.90 | 1.40 | 1.24 | 1.28 | 1.17 | 1.29 | 1.34 | 0.93 | 1.21 | 1.26 |
| Share Capital | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 0.79 | 0.79 | 0.79 |
| Retained Earnings | 0.12 | -0.19 | -0.48 | -0.61 | -0.56 | -0.48 | -0.37 | -0.31 | -0.13 | 0.05 | 0.08 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 915.3 | 519.9 | 505.2 | -180.0 | 80.4 | 224.3 | 146.5 | 93.2 | 51.4 | 188.3 | 225.0 |
| Cash from Investing Activities | -196.1 | -157.7 | -201.0 | -332.4 | -106.7 | -76.5 | -98.2 | -167.2 | -83.7 | -264.9 | -581.7 |
| Purchase of Property, Plant & Equipment | 312.4 | 247.5 | 192.1 | 373.2 | 204.5 | 90.8 | 89.5 | 158.8 | 289.9 | 365.5 | 675.8 |
| Cash from Financing Activities | -360.8 | -428.8 | -221.9 | 375.7 | 161.1 | -100.6 | -213.6 | 192.4 | 24.7 | 5.6 | 390.7 |
| Dividends Paid | — | — | — | — | — | — | — | — | 2.8 | 3.9 | 1.4 |
| Net Change in Cash | 358.4 | -66.6 | 82.4 | -136.7 | 134.8 | 47.2 | -162.3 | 119.8 | -11.3 | -79.5 | 43.2 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.33 | 1.17 | 1.16 | 1.11 | 1.22 | 1.21 | 1.24 | 1.11 | 1.13 | 1.04 |
| Cost of Revenue | 0.90 | 0.79 | 0.78 | 0.79 | 0.83 | 0.85 | 0.85 | 0.79 | 0.79 | 0.73 |
| Gross Profit | 0.43 | 0.38 | 0.38 | 0.32 | 0.40 | 0.35 | 0.39 | 0.33 | 0.35 | 0.32 |
| Selling, General & Administrative | 0.25 | 0.23 | 0.24 | 0.21 | 0.22 | 0.21 | 0.24 | 0.19 | 0.19 | 0.17 |
| Operating Income | 0.18 | 0.15 | 0.15 | 0.11 | 0.18 | 0.15 | 0.15 | 0.14 | 0.15 | 0.15 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
| Finance Costs | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 |
| Pretax Income | 0.18 | 0.13 | 0.23 | 0.10 | 0.00 | 0.13 | 0.10 | 0.11 | 0.12 | 0.11 |
| Income Tax Expense | 0.05 | 0.03 | 0.05 | 0.01 | -0.01 | 0.03 | 0.01 | 0.02 | 0.04 | 0.01 |
| Net Income | 0.14 | 0.10 | 0.18 | 0.09 | 0.01 | 0.10 | 0.09 | 0.09 | 0.08 | 0.09 |
| Total Comprehensive Income | 0.20 | 0.23 | 0.20 | 0.16 | -0.12 | 0.09 | 0.23 | 0.04 | 0.11 | 0.13 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 6.37 | 6.02 | 5.54 | 5.34 | 5.18 | 5.39 | 5.36 | 5.03 | 5.02 | 5.01 |
| Current Assets | 3.13 | 2.85 | 2.58 | 2.48 | 2.44 | 2.39 | 2.34 | 2.15 | 2.09 | 2.11 |
| Cash & Cash Equivalents | 0.74 | 0.67 | 0.57 | 0.40 | 0.24 | 0.18 | 0.21 | 0.16 | 0.23 | 0.27 |
| Inventories | 1.07 | 0.98 | 0.91 | 0.91 | 0.98 | 1.03 | 0.97 | 0.84 | 0.76 | 0.76 |
| Trade Receivables | 1.17 | 1.06 | 0.98 | 1.07 | 1.09 | 1.09 | 1.06 | 1.04 | 0.98 | 0.87 |
| Non-current Assets | 3.24 | 3.17 | 2.95 | 2.86 | 2.74 | 3.00 | 3.03 | 2.87 | 2.93 | 2.90 |
| Property, Plant & Equipment | 2.75 | 2.67 | 2.57 | 2.45 | 2.35 | 2.63 | 2.65 | 2.50 | 2.57 | 2.52 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 3.70 | 3.55 | 3.30 | 3.30 | 3.30 | 3.39 | 3.46 | 3.35 | 3.39 | 3.48 |
| Current Liabilities | 2.48 | 2.43 | 2.26 | 2.27 | 2.34 | 2.20 | 2.26 | 2.11 | 2.03 | 1.97 |
| Non-current Liabilities | 1.22 | 1.12 | 1.04 | 1.03 | 0.97 | 1.19 | 1.20 | 1.24 | 1.36 | 1.52 |
| Total Equity | 2.67 | 2.47 | 2.24 | 2.04 | 1.88 | 2.00 | 1.90 | 1.68 | 1.63 | 1.53 |
| Share Capital | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 |
| Retained Earnings | 0.35 | 0.22 | 0.12 | -0.01 | -0.10 | -0.10 | -0.19 | -0.25 | -0.35 | -0.40 |
| 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 | 213.2 | 216.2 | 331.1 | 362.4 | 211.0 | 10.7 | 253.5 | 39.8 | 195.1 | 31.5 |
| Cash from Investing Activities | -90.5 | -67.7 | 17.1 | -104.6 | -59.4 | -49.2 | -45.7 | -39.0 | -33.4 | -39.6 |
| Purchase of Property, Plant & Equipment | 100.9 | 69.3 | 80.3 | 115.8 | 62.0 | 54.3 | 67.2 | 48.4 | 74.6 | 57.4 |
| Cash from Financing Activities | -64.7 | -68.6 | -183.4 | -108.3 | -79.4 | 10.3 | -169.2 | -72.2 | -198.1 | 10.6 |
| Net Change in Cash | 58.1 | 79.9 | 164.8 | 149.6 | 72.2 | -28.2 | 38.6 | -71.3 | -36.4 | 2.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 4,701.3 | +3.7% | +9.7% | +16.7% | +4.5% |
| Operating income | 575.9 | -2.2% | +192.0% | — | +15.5% |
| Net income | 376.8 | +7.2% | — | — | — |
| EPS | ₩1,312 | +7.2% | — | — | — |
| Operating cash flow | 915.3 | +76.0% | — | +32.5% | +15.1% |
| Shareholders' equity | 2,238.7 | +17.5% | +21.6% | +13.9% | +5.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 30.9% | 30.5% | 27.5% | 17.0% | 17.8% | 21.8% |
| Operating margin | 12.2% | 13.0% | 10.2% | 0.7% | -1.6% | -0.2% |
| Net margin | 8.0% | 7.8% | 4.3% | -2.2% | -2.8% | -3.8% |
| Return on equity | 18.2% | 21.3% | 13.0% | -6.1% | -5.9% | -6.7% |
| Return on assets | 6.9% | 6.9% | 3.6% | -1.7% | -1.8% | -2.1% |
| Operating cash flow / revenue | 19.5% | 11.5% | 12.5% | -5.1% | 3.1% | 10.3% |
| Capex / revenue | 6.6% | 5.5% | 4.8% | 10.5% | 7.9% | 4.2% |
| Symbol | Last Price |
|---|---|
| 011780Kumho Petro Chemical Co., Ltd. | ₩125,900 -5.4% |
| 011170Lotte Chemical Corporation | ₩60,000 -1.6% |
| 357780Soulbrain Co., Ltd. | ₩325,000 +1.7% |
| 014680Hansol Chemical Co., Ltd. | ₩193,100 +0.3% |
| 005290Dongjin Semichem Co., Ltd. | ₩40,250 +1.3% |
| 457190ISU Specialty Chemical | ₩63,300 +0.8% |
| 030530Wonik Holdings Co., Ltd. | ₩22,500 +29.9% |
| 120110Kolon Industries | ₩55,800 -4.1% |
| 298020Hyosung TNC Corporation | ₩347,000 -2.1% |
| 093370Foosung Co., Ltd. | ₩12,500 +2.0% |