| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 25.18 | 25.25 | 25.92 | 28.78 | 20.17 | 15.35 | 17.79 | 17.74 | 15.58 | 13.46 | 12.18 |
| Cost of Revenue | 19.14 | 19.07 | 19.22 | 20.77 | 15.23 | 12.63 | 13.80 | 13.65 | 11.93 | 10.27 | 9.30 |
| Gross Profit | 6.05 | 6.18 | 6.71 | 8.00 | 4.94 | 2.72 | 3.98 | 4.09 | 3.65 | 3.19 | 2.88 |
| Selling, General & Administrative | 3.11 | 3.11 | 2.96 | 3.00 | 2.28 | 1.78 | 1.95 | 1.88 | 1.61 | 1.44 | 1.28 |
| Operating Income | 2.94 | 3.08 | 3.74 | 5.01 | 2.65 | 0.94 | 2.03 | 2.21 | 2.04 | 1.75 | 1.60 |
| Finance Income | 0.27 | 0.31 | 0.22 | 0.23 | 0.18 | 0.12 | 0.13 | 0.05 | 0.05 | 0.03 | 0.06 |
| Finance Costs | 0.48 | 0.65 | 0.53 | 0.56 | 0.37 | 0.34 | 0.36 | 0.32 | 0.26 | 0.25 | 0.23 |
| Pretax Income | 2.70 | 2.75 | 3.49 | 4.62 | 2.85 | 0.46 | 1.77 | 1.94 | 1.87 | 1.63 | 1.31 |
| Income Tax Expense | 1.66 | 1.85 | 1.82 | 2.14 | 1.23 | 0.63 | 1.10 | 1.12 | 0.81 | 0.66 | 0.72 |
| Net Income | 1.04 | 0.86 | 1.58 | 2.48 | 1.61 | -0.19 | 0.67 | 1.03 | 1.09 | 0.92 | 0.51 |
| Total Comprehensive Income | 1.13 | 1.20 | 1.53 | 2.71 | 1.82 | -0.29 | 0.71 | 1.04 | 0.95 | 0.94 | 0.56 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 35.71 | 35.06 | 34.45 | 33.92 | 31.19 | 24.48 | 24.74 | 22.63 | 22.00 | 20.34 | 19.02 |
| Current Assets | 5.41 | 5.71 | 5.98 | 5.98 | 5.39 | 3.44 | 3.12 | 3.29 | 2.87 | 2.47 | 1.95 |
| Cash & Cash Equivalents | 1.61 | 1.91 | 2.22 | 2.33 | 1.20 | 0.74 | 0.74 | 0.65 | 0.72 | 0.50 | 0.51 |
| Inventories | 0.75 | 0.77 | 0.69 | 0.71 | 0.63 | 0.38 | 0.46 | 0.50 | 0.53 | 0.34 | 0.28 |
| Trade Receivables | 2.65 | 2.55 | 2.63 | 2.56 | 2.37 | 1.51 | 1.31 | 1.58 | 1.37 | 1.44 | 0.99 |
| Non-current Assets | 30.30 | 29.36 | 28.47 | 27.94 | 25.80 | 21.04 | 21.62 | 19.35 | 19.13 | 17.87 | 17.08 |
| Property, Plant & Equipment | 12.96 | 11.99 | 11.34 | 10.87 | 11.23 | 8.44 | 8.47 | 8.53 | 8.40 | 7.87 | 6.94 |
| Intangible Assets | — | — | — | 2.03 | 1.90 | 1.20 | 1.55 | 1.68 | 1.79 | 1.89 | 1.94 |
| Total Liabilities | 16.51 | 16.59 | 16.82 | 17.43 | 16.99 | 13.72 | 13.74 | 12.11 | 12.34 | 11.42 | 10.93 |
| Current Liabilities | 5.78 | 6.06 | 6.60 | 6.53 | 5.50 | 4.00 | 4.79 | 4.57 | 4.45 | 3.77 | 2.36 |
| Non-current Liabilities | 10.74 | 10.53 | 10.23 | 10.91 | 11.49 | 9.72 | 8.95 | 7.54 | 7.89 | 7.65 | 8.56 |
| Total Equity | 19.19 | 18.47 | 17.63 | 16.49 | 14.20 | 10.76 | 11.00 | 10.52 | 9.66 | 8.92 | 8.10 |
| Share Capital | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 |
| Retained Earnings | 15.15 | 14.46 | 14.15 | 13.12 | 11.13 | 9.83 | 10.27 | 9.91 | 9.19 | 8.35 | 7.69 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 2.19 | 2.43 | 3.02 | 2.74 | 1.01 | 1.74 | 1.59 | 1.27 | 1.31 | 0.85 | 0.65 |
| Cash from Investing Activities | -1.62 | -1.50 | -1.46 | -0.40 | -1.42 | -1.42 | -0.34 | -0.84 | -1.42 | -0.52 | -2.94 |
| Purchase of Property, Plant & Equipment | 1.88 | 1.27 | 1.07 | 0.87 | 0.77 | 0.60 | 0.74 | 0.73 | 1.12 | 0.92 | 1.78 |
| Cash from Financing Activities | -0.88 | -1.26 | -1.67 | -1.21 | 0.86 | -0.30 | -1.17 | -0.52 | 0.33 | -0.34 | 2.20 |
| Dividends Paid | 0.41 | 0.41 | 0.47 | 0.31 | 0.24 | 0.25 | 0.23 | 0.20 | 0.19 | — | — |
| Net Change in Cash | -0.30 | -0.31 | -0.11 | 1.13 | 0.46 | 0.01 | 0.08 | -0.07 | 0.22 | -0.00 | -0.07 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 7.41 | 6.84 | 6.49 | 6.54 | 5.94 | 6.24 | 6.41 | 6.40 | 6.20 | 6.29 |
| Cost of Revenue | 4.90 | 4.84 | 4.89 | 4.90 | 4.66 | 4.70 | 4.96 | 4.98 | 4.62 | 4.54 |
| Gross Profit | 2.52 | 2.00 | 1.60 | 1.63 | 1.28 | 1.54 | 1.45 | 1.42 | 1.58 | 1.75 |
| Selling, General & Administrative | 0.80 | 0.74 | 0.82 | 0.76 | 0.79 | 0.74 | 0.83 | 0.79 | 0.78 | 0.73 |
| Operating Income | 1.72 | 1.26 | 0.78 | 0.87 | 0.48 | 0.80 | 0.62 | 0.63 | 0.80 | 1.02 |
| Finance Income | 0.05 | 0.07 | 0.12 | 0.04 | 0.07 | 0.04 | 0.16 | -0.00 | 0.07 | 0.09 |
| Finance Costs | 0.11 | 0.12 | 0.13 | 0.08 | 0.16 | 0.11 | 0.27 | 0.09 | 0.15 | 0.15 |
| Pretax Income | 1.66 | 1.21 | 0.66 | 0.85 | 0.45 | 0.74 | 0.46 | 0.53 | 0.77 | 0.96 |
| Income Tax Expense | 0.53 | 0.39 | 0.40 | 0.44 | 0.37 | 0.44 | 0.39 | 0.49 | 0.50 | 0.48 |
| Net Income | 1.13 | 0.83 | 0.25 | 0.41 | 0.09 | 0.29 | 0.07 | 0.04 | 0.28 | 0.48 |
| Total Comprehensive Income | 1.21 | 0.98 | 0.37 | 0.46 | 0.03 | 0.26 | 0.34 | -0.10 | 0.39 | 0.57 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 37.84 | 36.81 | 35.71 | 35.68 | 34.87 | 35.48 | 35.06 | 34.43 | 35.08 | 35.04 |
| Current Assets | 5.70 | 6.02 | 5.41 | 5.86 | 5.51 | 6.02 | 5.71 | 5.62 | 5.99 | 6.35 |
| Cash & Cash Equivalents | 1.59 | 1.87 | 1.61 | 1.69 | 1.69 | 2.23 | 1.91 | 1.87 | 2.31 | 2.59 |
| Inventories | 0.82 | 0.62 | 0.75 | 0.78 | 0.80 | 0.77 | 0.77 | 0.75 | 0.72 | 0.65 |
| Trade Receivables | 2.78 | 2.96 | 2.65 | 2.92 | 2.49 | 2.51 | 2.55 | 2.48 | 2.48 | 2.65 |
| Non-current Assets | 32.15 | 30.79 | 30.30 | 29.82 | 29.37 | 29.46 | 29.36 | 28.82 | 29.09 | 28.69 |
| Property, Plant & Equipment | 13.42 | 13.18 | 12.96 | 12.63 | 12.32 | 12.13 | 11.99 | 11.63 | 11.63 | 11.47 |
| Total Liabilities | 16.82 | 17.00 | 16.51 | 16.87 | 16.50 | 17.12 | 16.59 | 16.25 | 16.86 | 17.17 |
| Current Liabilities | 6.22 | 6.37 | 5.78 | 5.93 | 5.90 | 6.42 | 6.06 | 6.35 | 6.75 | 6.74 |
| Non-current Liabilities | 10.59 | 10.63 | 10.74 | 10.94 | 10.61 | 10.70 | 10.53 | 9.91 | 10.10 | 10.43 |
| Total Equity | 21.03 | 19.81 | 19.19 | 18.81 | 18.37 | 18.36 | 18.47 | 18.18 | 18.22 | 17.87 |
| Share Capital | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 |
| Retained Earnings | 16.66 | 15.60 | 15.15 | 14.87 | 14.51 | 14.43 | 14.46 | 14.47 | 14.47 | 14.27 |
| 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 | 804.1 | 819.4 | 574.1 | 551.2 | 651.8 | 416.3 | 708.9 | 35.5 | 753.0 | 928.8 |
| Cash from Investing Activities | -599.7 | -308.9 | -120.2 | -784.7 | -491.0 | -220.7 | -411.3 | -353.2 | -354.6 | -384.2 |
| Purchase of Property, Plant & Equipment | 397.8 | 338.8 | 529.3 | 484.8 | 513.1 | 355.7 | 360.5 | 333.6 | 306.8 | 270.2 |
| Cash from Financing Activities | -500.1 | -265.0 | -542.6 | 219.9 | -671.6 | 118.7 | -287.5 | -107.5 | -683.3 | -182.8 |
| Dividends Paid | 334.7 | 43.1 | 0.0 | 17.5 | 325.3 | 70.1 | 34.6 | 0.3 | 304.6 | 67.6 |
| Net Change in Cash | -284.6 | 263.5 | -79.0 | 0.0 | -535.3 | 310.6 | 42.8 | -435.8 | -279.8 | 365.4 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 25.18 | -0.3% | -4.3% | +10.4% | +7.5% |
| Operating income | 2.94 | -4.6% | -16.3% | +25.5% | +6.2% |
| Net income | 1.04 | +20.2% | -25.2% | — | +7.4% |
| EPS | ₩11,175 | +20.2% | -25.2% | — | +7.4% |
| Operating cash flow | 2.19 | -9.6% | -7.1% | +4.8% | +12.9% |
| Shareholders' equity | 19.19 | +3.9% | +5.2% | +12.3% | +9.0% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 24.0% | 24.5% | 25.9% | 27.8% | 24.5% | 17.7% |
| Operating margin | 11.7% | 12.2% | 14.4% | 17.4% | 13.1% | 6.1% |
| Net margin | 4.1% | 3.4% | 6.1% | 8.6% | 8.0% | -1.2% |
| Return on equity | 5.5% | 4.8% | 9.3% | 16.2% | 12.9% | -1.7% |
| Return on assets | 2.9% | 2.5% | 4.6% | 7.6% | 5.8% | -0.8% |
| Operating cash flow / revenue | 8.7% | 9.6% | 11.7% | 9.5% | 5.0% | 11.3% |
| Capex / revenue | 7.5% | 5.0% | 4.1% | 3.0% | 3.8% | 3.9% |
| Symbol | Last Price |
|---|---|
| 267250HD Hyundai Co., Ltd. | ₩240,500 +12.6% |
| 000150Doosan Corporation | ₩1,142,000 +1.5% |
| 003550LG Corp. | ₩121,100 +2.4% |
| 180640Hanjin KAL | ₩146,000 +9.1% |
| 000880Hanwha Corporation | ₩137,400 +2.8% |
| 175330JB Financial Group Co., Ltd. | ₩31,000 -1.9% |
| 138930BNK Financial Group, Inc. | ₩15,390 -2.7% |
| 010060OCI Holdings Company Ltd. | ₩227,500 +0.0% |
| 001040CJ Corp. | ₩131,400 +2.3% |
| 008930Hanmi Science | ₩52,800 +2.5% |