| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 302.2 | 162.3 | 145.9 | 175.0 | 193.3 | 127.0 | 109.1 | 144.5 | 117.0 | 56.6 | 57.7 |
| Cost of Revenue | 238.3 | 126.9 | 108.3 | 128.1 | 152.9 | 102.6 | 84.3 | 109.3 | 93.0 | 45.0 | 46.4 |
| Gross Profit | 64.0 | 35.4 | 37.6 | 46.9 | 40.4 | 24.4 | 24.7 | 35.1 | 24.0 | 11.6 | 11.3 |
| Selling, General & Administrative | 28.1 | 25.8 | 19.8 | 18.7 | 20.4 | 17.8 | 19.1 | 19.4 | 15.6 | 11.2 | 10.2 |
| Operating Income | 35.9 | 9.6 | 17.8 | 28.2 | 20.1 | 6.6 | 5.7 | 15.7 | 8.4 | 0.5 | 1.1 |
| Finance Income | 3.2 | 1.3 | 0.9 | 0.5 | 0.4 | 3.5 | 0.5 | 1.1 | 0.2 | 0.5 | 0.3 |
| Finance Costs | 1.5 | 0.8 | 0.8 | 0.6 | 6.5 | 3.6 | 8.1 | 6.7 | 2.9 | 2.2 | 0.8 |
| Pretax Income | 42.7 | 23.2 | 22.0 | 32.9 | 18.2 | 12.1 | -3.2 | 11.2 | 2.2 | -0.7 | -0.4 |
| Income Tax Expense | 3.2 | 3.8 | 5.6 | 8.2 | 5.4 | 1.0 | 1.6 | 0.6 | -1.7 | 0.2 | 0.2 |
| Net Income | 39.5 | 19.4 | 16.9 | 24.7 | 12.8 | 11.1 | -4.8 | 10.6 | 3.9 | -0.8 | -0.6 |
| Total Comprehensive Income | 40.2 | 17.8 | 16.3 | 25.6 | 13.0 | 10.2 | -5.2 | 10.2 | 4.6 | -0.9 | -0.8 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 336.0 | 225.4 | 198.7 | 176.0 | 168.0 | 156.8 | 159.5 | 158.3 | 93.1 | 87.5 | 86.2 |
| Current Assets | 280.4 | 175.9 | 152.5 | 129.1 | 114.6 | 108.8 | 123.3 | 118.5 | 78.9 | 79.1 | 77.6 |
| Cash & Cash Equivalents | 77.2 | 13.1 | 13.1 | 12.3 | 17.1 | 24.2 | 13.8 | 3.3 | 4.6 | 8.7 | 9.7 |
| Inventories | 94.7 | 100.1 | 72.8 | 75.6 | 56.6 | 52.6 | 75.1 | 81.1 | 46.5 | 33.0 | 27.5 |
| Trade Receivables | 98.7 | 58.9 | 59.7 | 33.6 | 35.1 | 24.1 | 30.7 | 31.6 | 24.3 | 18.8 | 21.1 |
| Non-current Assets | 55.6 | 49.5 | 46.1 | 46.9 | 53.4 | 47.9 | 36.2 | 39.8 | 14.2 | 8.4 | 8.5 |
| Property, Plant & Equipment | 5.4 | 4.7 | 3.8 | 4.6 | 7.6 | 7.0 | 5.0 | 3.4 | 3.8 | 1.9 | 3.6 |
| Intangible Assets | 1.2 | 0.9 | 0.9 | 1.1 | 0.9 | 0.9 | 0.7 | 0.7 | 0.4 | 0.2 | 0.2 |
| Total Liabilities | 108.9 | 41.2 | 40.1 | 33.3 | 50.9 | 64.7 | 89.6 | 83.3 | 41.7 | 49.7 | 47.5 |
| Current Liabilities | 99.0 | 38.3 | 37.6 | 32.0 | 45.7 | 54.4 | 64.2 | 71.2 | 32.5 | 29.7 | 40.7 |
| Non-current Liabilities | 9.9 | 2.9 | 2.5 | 1.3 | 5.1 | 10.3 | 25.4 | 12.1 | 9.2 | 20.0 | 6.8 |
| Total Equity | 227.1 | 184.2 | 158.6 | 142.7 | 117.1 | 92.1 | 69.9 | 75.0 | 51.4 | 37.8 | 38.7 |
| Share Capital | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 16.4 | 14.5 | 14.4 | 13.0 | 11.9 | 11.9 |
| Retained Earnings | 132.9 | 92.6 | 74.0 | 57.8 | 32.7 | 19.8 | 10.4 | 15.5 | 4.3 | 0.4 | 0.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 25.6 | -9.7 | 2.5 | -2.2 | 7.3 | 12.3 | 9.5 | -21.0 | -8.8 | 3.5 | -21.4 |
| Cash from Investing Activities | 4.6 | -1.1 | -3.0 | -2.8 | -4.7 | 10.9 | -2.8 | -24.5 | 10.5 | -4.4 | -1.6 |
| Purchase of Property, Plant & Equipment | 2.5 | 2.6 | 1.9 | 0.9 | 3.3 | 4.5 | 2.6 | 2.1 | 3.1 | 0.2 | 1.9 |
| Cash from Financing Activities | 35.5 | 10.0 | 1.3 | -0.2 | -10.5 | -11.9 | 3.6 | 44.1 | -5.8 | -0.4 | 26.0 |
| Dividends Paid | — | 1.1 | — | — | — | — | — | — | — | — | — |
| Net Change in Cash | 65.6 | -0.8 | 0.8 | -5.2 | -7.9 | 11.3 | 10.3 | -1.4 | -4.1 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 289.9 | 180.5 | 91.8 | 111.0 | 51.1 | 48.4 | 36.8 | 39.1 | 43.9 | 42.6 |
| Cost of Revenue | 144.5 | 106.3 | 68.8 | 90.1 | 40.6 | 38.8 | 32.0 | 30.3 | 32.1 | 32.6 |
| Gross Profit | 145.4 | 74.2 | 22.9 | 20.8 | 10.5 | 9.7 | 4.9 | 8.8 | 11.8 | 10.0 |
| Selling, General & Administrative | 23.6 | 7.1 | 9.0 | 6.9 | 6.2 | 6.0 | 4.4 | 6.9 | 9.4 | 5.2 |
| Operating Income | 121.9 | 67.1 | 13.9 | 13.9 | 4.3 | 3.7 | 0.5 | 1.9 | 2.4 | 4.8 |
| Finance Income | 51.1 | 0.3 | 2.2 | 0.5 | 0.3 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 |
| Finance Costs | 4.4 | 0.3 | 0.3 | 0.3 | 0.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Pretax Income | 179.4 | 78.1 | 21.4 | 18.9 | -1.9 | 4.3 | 10.4 | -1.2 | 6.8 | 7.3 |
| Income Tax Expense | 34.4 | — | 6.3 | -3.8 | 0.7 | — | -1.1 | 0.2 | 4.8 | 0.0 |
| Net Income | 145.0 | 78.1 | 15.1 | 22.7 | -2.6 | 4.3 | 11.5 | -1.4 | 2.0 | 7.3 |
| Total Comprehensive Income | 145.0 | 78.1 | 15.4 | 22.6 | -2.1 | 4.3 | 10.6 | -2.0 | 1.9 | 7.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 731.0 | 534.0 | 336.0 | 307.2 | 251.8 | 236.8 | 225.4 | 218.1 | 217.2 | 213.3 |
| Current Assets | 669.9 | 478.6 | 280.4 | 256.3 | 202.9 | 185.7 | 175.9 | 173.7 | 172.8 | 168.1 |
| Cash & Cash Equivalents | 114.0 | 148.1 | 77.2 | 57.7 | 33.4 | 30.7 | 13.1 | 15.0 | 20.2 | 33.4 |
| Inventories | 159.8 | 136.5 | 94.7 | 82.5 | 89.9 | 88.7 | 100.1 | 97.7 | 79.5 | 73.4 |
| Trade Receivables | 338.2 | 177.3 | 98.7 | 106.5 | 74.0 | 61.8 | 58.9 | 56.4 | 69.3 | 57.8 |
| Non-current Assets | 61.1 | 55.4 | 55.6 | 50.9 | 48.8 | 51.1 | 49.5 | 44.3 | 44.3 | 45.1 |
| Property, Plant & Equipment | 7.8 | 5.4 | 5.4 | 5.2 | 4.6 | 4.8 | 4.7 | 3.4 | 3.5 | 3.6 |
| Intangible Assets | 3.6 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 0.9 | 1.0 | 1.0 | 0.9 |
| Total Liabilities | 284.1 | 228.8 | 108.9 | 95.4 | 62.5 | 45.8 | 41.2 | 42.9 | 40.0 | 39.4 |
| Current Liabilities | 173.6 | 115.4 | 99.0 | 87.7 | 55.5 | 37.8 | 38.3 | 40.9 | 38.2 | 36.9 |
| Non-current Liabilities | 110.5 | 113.4 | 9.9 | 7.6 | 7.1 | 8.1 | 2.9 | 2.0 | 1.8 | 2.5 |
| Total Equity | 446.9 | 305.2 | 227.1 | 211.8 | 189.2 | 191.0 | 184.2 | 175.2 | 177.2 | 173.9 |
| Share Capital | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 |
| Retained Earnings | 325.8 | 211.0 | 132.9 | 117.1 | 94.3 | 97.0 | 92.6 | 80.6 | 82.6 | 81.3 |
| 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 | -20.9 | -37.0 | 11.3 | 4.6 | -2.4 | 12.1 | -6.3 | -1.9 | -12.4 | 10.9 |
| Cash from Investing Activities | -30.5 | 0.1 | -0.1 | 4.4 | 0.6 | -0.4 | -1.5 | 0.2 | -0.4 | 0.6 |
| Purchase of Property, Plant & Equipment | 2.9 | 0.4 | 0.7 | 1.2 | 0.1 | 0.5 | 1.9 | 0.1 | 0.4 | 0.3 |
| Cash from Financing Activities | 17.4 | 106.8 | 9.8 | 14.9 | 4.9 | 5.9 | 4.9 | -2.6 | -0.1 | 7.9 |
| Dividends Paid | — | — | — | — | — | — | 0.0 | 0.0 | 0.0 | 1.1 |
| Net Change in Cash | -34.1 | 69.9 | 21.1 | 23.9 | 3.1 | 17.7 | -3.0 | -4.4 | -12.9 | 19.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 302.2 | +86.2% | +20.0% | +18.9% | +18.0% |
| Operating income | 35.9 | +274.4% | +8.3% | +40.4% | +41.8% |
| Net income | 39.5 | +103.5% | +16.9% | +28.8% | — |
| EPS | ₩1,147 | +103.5% | +16.9% | +28.8% | — |
| Operating cash flow | 25.6 | — | — | +15.8% | — |
| Shareholders' equity | 227.1 | +23.3% | +16.8% | +19.8% | +19.4% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 21.2% | 21.8% | 25.8% | 26.8% | 20.9% | 19.2% |
| Operating margin | 11.9% | 5.9% | 12.2% | 16.1% | 10.4% | 5.2% |
| Net margin | 13.1% | 12.0% | 11.6% | 14.1% | 6.6% | 8.8% |
| Return on equity | 19.2% | 11.3% | 11.2% | 19.0% | 12.2% | 13.7% |
| Return on assets | 14.1% | 9.2% | 9.0% | 14.4% | 7.9% | 7.0% |
| Operating cash flow / revenue | 8.5% | -6.0% | 1.7% | -1.2% | 3.8% | 9.7% |
| Capex / revenue | 0.8% | 1.6% | 1.3% | 0.5% | 1.7% | 3.5% |
| 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% |
| 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% |