077360 - DUK SAN HI Metal Co., Ltd.

077360 Summary

Semiconductors

Stock Price & Overview

₩10,060 +360 (+3.71%) Close · Sep 4, 2026 KST

KOSDAQ | ₩KRW | Close: ₩10,060 ≈ US$7 · Market cap ₩0.5tn (≈ $326m)

077360 Financial Statements

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Total Revenue	236.4	235.9	144.5	171.5	92.7	55.2	51.8	47.8	45.1	42.8	51.4
Cost of Revenue	192.3	179.9	133.6	155.1	69.6	35.7	40.5	39.3	35.4	30.0	31.8
Gross Profit	44.1	56.0	10.9	16.5	23.1	19.5	11.3	8.5	9.6	12.8	19.7
Selling, General & Administrative	41.3	37.4	21.9	19.2	17.1	13.2	7.2	7.3	7.0	7.4	10.1
Operating Income	2.8	18.6	-11.0	-2.7	6.0	6.4	4.1	1.2	2.7	5.4	9.6
Finance Income	3.0	21.2	3.8	2.5	1.6	0.9	1.3	1.6	0.9	1.8	1.3
Finance Costs	30.3	17.9	4.0	4.1	1.1	1.6	0.7	0.1	2.2	0.1	0.1
Pretax Income	-120.1	42.7	-13.7	3.7	37.1	21.3	12.2	10.6	7.3	7.9	11.1
Income Tax Expense	-4.4	11.4	-1.7	-2.4	5.3	6.1	1.1	-1.5	0.8	1.4	1.9
Net Income	-115.7	31.3	3.3	6.1	31.7	15.3	11.2	12.1	8.0	-16.7	-17.1
Total Comprehensive Income	-117.7	35.4	2.6	10.8	30.4	15.2	10.6	12.6	8.1	-15.5	-17.5

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Total Assets	659.0	818.5	751.1	363.5	323.7	230.0	210.2	196.3	182.0	183.5	218.5
Current Assets	178.6	214.3	196.3	109.5	81.7	56.2	58.2	58.4	48.0	46.5	50.8
Cash & Cash Equivalents	66.6	69.4	55.0	33.0	18.5	30.9	39.1	40.6	27.0	16.9	32.2
Inventories	51.3	48.9	56.2	51.7	42.4	9.2	8.3	6.9	4.9	5.0	5.9
Trade Receivables	—	—	—	18.8	14.3	8.4	9.4	9.0	5.7	4.7	7.4
Non-current Assets	480.4	604.2	554.8	254.0	242.0	173.8	151.9	137.9	134.0	137.0	167.7
Property, Plant & Equipment	110.3	111.7	96.2	50.0	47.6	35.6	28.2	22.8	21.9	33.4	63.2
Intangible Assets	—	—	—	26.5	28.1	1.3	1.4	1.4	1.4	1.4	25.1
Total Liabilities	320.2	363.6	329.5	59.4	51.2	15.1	10.2	7.1	6.4	16.6	35.9
Current Liabilities	193.8	108.4	101.4	48.9	37.6	9.2	8.3	6.1	4.8	14.1	18.8
Non-current Liabilities	126.4	255.3	228.1	10.5	13.7	5.9	1.9	0.9	1.6	2.5	17.1
Total Equity	338.8	454.9	421.6	304.1	272.4	214.9	200.0	189.2	175.6	166.9	182.7
Share Capital	9.1	9.1	9.1	9.1	4.5	4.5	4.5	4.5	4.5	4.5	4.5
Retained Earnings	168.8	274.6	255.4	250.2	242.3	209.7	194.2	186.1	173.6	165.4	172.1

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Cash from Operating Activities	4.8	13.8	5.3	3.8	-13.7	7.8	7.3	8.2	1.3	8.2	11.8
Cash from Investing Activities	19.7	-32.0	-296.8	-11.7	-27.0	-14.7	-8.1	5.4	18.9	-23.6	-12.8
Purchase of Property, Plant & Equipment	14.6	20.9	10.6	10.7	5.0	9.6	8.5	4.0	2.1	5.9	16.4
Cash from Financing Activities	-27.3	31.4	313.5	23.0	27.5	-0.2	-0.1	—	-8.6	-0.6	-24.7
Dividends Paid	0.0	0.0	0.0	—	—	—	—	—	—	—	—
Net Change in Cash	-2.8	14.4	22.0	—	—	—	-1.0	13.6	11.7	-16.0	-25.7

Breakdown ₩ bn	2026 Q2	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Total Revenue	90.8	68.7	73.4	61.5	57.4	44.2	56.9	57.5	60.7	60.8
Cost of Revenue	69.8	58.5	61.2	49.7	45.2	36.2	43.5	44.2	44.5	47.6
Gross Profit	20.9	10.2	12.2	11.8	12.2	7.9	13.3	13.3	16.2	13.2
Selling, General & Administrative	10.8	10.9	12.1	10.2	9.6	9.3	8.2	10.9	9.1	9.2
Operating Income	10.1	-0.7	0.1	1.6	2.6	-1.4	5.2	2.4	7.1	4.0
Finance Income	0.4	1.9	0.5	0.5	0.6	1.4	15.9	1.2	1.9	2.2
Finance Costs	3.2	3.9	19.7	3.1	3.0	4.6	5.8	4.7	4.4	3.0
Pretax Income	15.3	5.0	-125.8	5.0	2.1	-1.4	24.0	2.7	8.1	7.8
Income Tax Expense	2.8	-0.2	-5.7	0.0	0.9	0.4	8.4	0.3	2.0	0.6
Net Income	12.4	5.2	-120.1	5.0	1.2	-1.8	15.6	2.4	6.1	7.2
Total Comprehensive Income	13.6	7.0	-119.3	6.1	-2.7	-1.8	—	3.3	6.6	7.6

Breakdown ₩ bn	2026 Q2	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Total Assets	714.8	676.8	659.0	810.5	799.8	821.3	818.5	777.0	778.1	751.5
Current Assets	224.8	188.5	178.6	197.4	190.5	211.9	214.3	193.1	204.2	203.0
Cash & Cash Equivalents	52.9	56.0	66.6	78.9	78.0	65.0	69.4	46.0	33.4	53.1
Inventories	81.5	65.1	51.3	54.8	56.7	55.3	48.9	50.5	57.7	52.4
Trade Receivables	—	—	—	50.2	43.6	46.4	49.3	54.2	59.7	49.1
Non-current Assets	490.0	488.2	480.4	613.1	609.3	609.4	604.2	583.9	573.9	548.5
Property, Plant & Equipment	116.3	115.4	110.3	116.3	115.8	116.1	111.7	103.3	100.0	81.4
Intangible Assets	—	—	—	248.0	249.7	251.5	253.5	255.4	257.3	265.5
Total Liabilities	355.9	330.8	320.2	353.9	350.0	368.1	363.6	340.2	344.6	322.0
Current Liabilities	232.3	205.8	193.8	112.4	109.4	109.8	108.4	99.9	112.1	101.2
Non-current Liabilities	123.6	125.0	126.4	241.4	240.6	258.3	255.3	240.3	232.5	220.8
Total Equity	358.9	346.0	338.8	456.6	449.9	453.2	454.9	436.8	433.5	429.5
Share Capital	9.1	9.1	9.1	9.1	9.1	9.1	9.1	9.1	9.1	9.1
Retained Earnings	186.7	174.3	168.8	278.0	274.3	273.7	274.6	271.0	268.3	262.4

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	-18.4	-17.7	-0.2	-0.0	10.4	-5.4	14.4	6.8	-6.9	-0.6
Cash from Investing Activities	-7.5	-5.3	-3.1	-1.7	22.5	2.0	-7.6	3.4	-21.5	-6.3
Purchase of Property, Plant & Equipment	2.9	6.2	1.7	1.9	4.8	6.2	7.9	6.0	5.8	1.3
Cash from Financing Activities	22.6	11.8	-9.7	2.7	-19.2	-1.1	14.9	2.8	8.9	4.7
Net Change in Cash	-3.1	-10.5	-13.0	1.0	13.7	-4.5	—	—	—	-2.0

Consolidated (CFS), from DART. 11 fiscal years and 10 quarters. Accounts matched on IFRS account_id, not Korean labels, so the same line holds across years where the Korean wording changed. Quarterly figures are three-month values: income quarters from DART's three-month column, cash-flow quarters differenced from DART's cumulative figures, and Q4 as annual minus nine-month cumulative.

077360 Growth

FY2025 ₩bn	Latest	1-yr	3-yr CAGR	5-yr CAGR	10-yr CAGR
Revenue	236.4	+0.2%	+11.3%	+33.7%	+16.5%
Operating income	2.8	-84.9%	—	-15.1%	-11.5%
Net income	-115.7	—	—	—	—
EPS	₩-2,546	—	—	—	—
Operating cash flow	4.8	-64.9%	+8.8%	-9.2%	-8.6%
Shareholders' equity	338.8	-25.5%	+3.7%	+9.5%	+6.4%

Compound annual growth from the DART annual statements on this page. n/m where either end of the period is a loss or missing. EPS uses today's share count for every year.

077360 Profitability

Ratio	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Gross margin	18.6%	23.7%	7.5%	9.6%	24.9%	35.4%
Operating margin	1.2%	7.9%	-7.6%	-1.6%	6.5%	11.5%
Net margin	-48.9%	13.3%	2.3%	3.6%	34.2%	27.6%
Return on equity	-29.2%	7.1%	0.9%	2.1%	13.0%	7.4%
Return on assets	-15.7%	4.0%	0.6%	1.8%	11.5%	6.9%
Operating cash flow / revenue	2.0%	5.8%	3.7%	2.2%	-14.7%	14.2%
Capex / revenue	6.2%	8.9%	7.4%	6.2%	5.4%	17.3%

Margins divide by revenue for the same year. Return on equity and assets divide net income by the average of that year's and the prior year's balance, as DART reports them (consolidated, including minority interests).

Similar to 077360

Symbol	Last Price
067310Hana Micron, Inc.	₩34,850 +0.4%
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%
094170Dongwoon Anatech Co., Ltd.	₩29,350 +2.6%
059090Mi Co., Ltd.	₩18,060 +3.2%
108320LX Semicon	₩36,200 +1.7%
046890Seoul Semiconductor Co., Ltd.	₩9,580 +0.1%
399720Gaonchips Co., Ltd.	₩42,100 +4.5%
033640Nepes Corporation	₩21,550 +0.0%

Compare all 24 in Semiconductors

What a US investor should know

Trading hours09:00–15:30 KST — 20:00–02:30 US Eastern the night before.
Daily limitKorean stocks can move at most ±30% in a session before trading halts.
Getting exposureKRX shares are not directly tradable in most US brokerage accounts. The usual routes are Korea ETFs or an international account.
ReportingKorean issuers file to DART, not the SEC. Half-year and quarterly reports land about 45 days after period end.