082920 - Vitzrocell Co., Ltd.

082920 Summary

Power Equipment

Stock Price & Overview

₩29,800 +1,550 (+5.49%) Close · Sep 4, 2026 KST

KOSDAQ | ₩KRW | Close: ₩29,800 ≈ US$21 · Market cap ₩1.3tn (≈ $961m)

082920 Financial Statements

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Total Revenue	243.1	210.8	176.2	141.0	113.2	113.2	133.4	112.6	25.2	91.0	82.2
Cost of Revenue	151.8	140.3	124.2	99.4	80.0	82.0	97.5	84.2	20.3	62.7	59.6
Gross Profit	91.2	70.5	52.0	41.6	33.2	31.2	35.9	28.4	4.9	28.4	22.5
Selling, General & Administrative	22.0	18.6	14.3	12.8	15.8	13.1	10.6	8.7	4.5	12.3	11.7
Operating Income	69.3	51.9	37.7	28.8	17.4	18.2	25.3	19.6	0.4	16.1	10.8
Finance Income	7.3	10.1	8.8	4.9	1.7	0.6	0.2	0.1	0.2	0.4	0.4
Finance Costs	5.4	3.1	3.5	5.6	1.4	1.3	0.1	0.0	0.0	0.0	0.0
Pretax Income	72.3	64.5	44.0	28.5	20.1	16.2	24.6	18.4	1.3	16.6	11.5
Income Tax Expense	15.3	13.2	8.0	5.4	3.0	2.0	4.6	3.0	0.1	2.5	1.4
Net Income	56.9	51.3	36.1	23.1	17.0	14.1	20.1	15.4	1.2	14.1	10.1
Total Comprehensive Income	57.7	51.3	35.8	24.2	17.0	14.3	19.1	14.1	1.2	—	—

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Total Assets	370.8	317.9	256.3	237.2	206.2	188.3	164.0	145.3	132.8	113.9	98.0
Current Assets	252.2	237.7	170.3	145.3	117.6	100.6	72.1	51.9	61.3	59.8	48.4
Cash & Cash Equivalents	24.4	28.0	35.6	46.6	18.4	37.9	10.7	3.8	21.2	7.2	10.3
Inventories	58.6	46.1	40.3	43.7	31.3	26.8	25.8	26.2	19.0	18.1	11.6
Trade Receivables	49.0	43.3	38.8	22.1	18.4	14.4	20.3	19.5	17.1	24.4	17.5
Non-current Assets	118.6	80.2	86.0	91.9	88.6	87.7	91.9	93.3	71.5	54.1	49.6
Property, Plant & Equipment	67.3	63.6	71.6	72.8	80.1	79.2	83.7	84.5	58.0	41.3	37.9
Intangible Assets	21.0	3.3	4.0	4.6	4.9	5.2	5.1	6.1	7.4	9.4	8.8
Total Liabilities	40.3	34.8	24.5	51.5	39.5	32.4	22.5	24.9	24.8	23.5	22.5
Current Liabilities	34.5	32.8	22.4	49.1	35.5	10.6	18.4	21.9	22.6	20.6	22.2
Non-current Liabilities	5.8	2.0	2.2	2.4	4.0	21.8	4.1	3.0	2.1	2.9	0.3
Total Equity	330.5	283.0	231.7	185.7	166.7	155.8	141.4	120.4	108.0	90.4	75.4
Share Capital	22.7	11.4	11.3	10.8	10.8	10.8	10.8	9.8	9.8	7.4	6.4
Retained Earnings	284.7	238.0	192.5	161.1	140.5	126.2	113.9	94.8	80.8	64.0	51.0

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Cash from Operating Activities	63.6	59.8	38.8	26.5	25.2	24.4	26.4	17.1	31.5	6.4	16.0
Cash from Investing Activities	-58.7	-61.7	-40.8	7.8	-38.5	-14.1	-20.5	-30.8	-35.1	-10.3	-13.6
Purchase of Property, Plant & Equipment	11.4	4.1	10.0	5.0	9.7	4.6	—	—	—	—	—
Cash from Financing Activities	-8.8	-5.8	-8.1	-6.2	-6.1	16.8	1.1	-3.6	1.9	0.6	1.7
Dividends Paid	10.3	5.5	4.2	-3.2	-2.6	-2.2	—	—	—	0.3	—
Net Change in Cash	-4.0	-7.7	-10.1	28.1	-19.5	27.2	6.9	-17.3	-2.0	-3.1	4.2

Breakdown ₩ bn	2026 Q2	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Total Revenue	76.2	68.3	77.3	55.3	56.5	53.9	70.2	48.8	54.2	37.6
Cost of Revenue	46.3	40.8	48.5	34.2	35.2	34.0	49.0	32.7	35.0	23.6
Gross Profit	29.8	27.4	28.8	21.2	21.3	19.9	21.3	16.1	19.2	13.9
Selling, General & Administrative	11.1	7.1	7.5	4.5	5.2	4.8	6.3	3.9	4.5	3.8
Operating Income	18.8	20.3	21.3	16.7	16.1	15.1	15.0	12.1	14.7	10.1
Finance Income	3.3	5.1	1.2	2.9	1.1	2.2	5.1	1.6	1.7	1.7
Finance Costs	-0.0	0.3	1.8	1.0	2.5	0.1	-0.1	0.8	2.3	0.1
Pretax Income	22.6	26.3	22.3	20.3	13.1	16.6	23.3	10.3	16.3	14.6
Income Tax Expense	5.3	6.0	4.4	4.5	2.9	3.6	4.7	2.1	3.7	2.6
Net Income	17.3	20.2	17.9	15.8	10.2	13.0	18.6	8.1	12.6	12.0
Total Comprehensive Income	18.7	20.8	18.9	15.9	9.9	13.0	18.6	8.0	12.6	12.0

Breakdown ₩ bn	2026 Q2	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Total Assets	427.0	389.4	370.8	348.0	328.7	326.8	317.9	292.6	280.6	275.3
Current Assets	298.0	260.8	252.2	259.9	243.9	244.8	237.7	214.1	197.2	190.5
Cash & Cash Equivalents	20.0	15.8	24.4	55.4	29.9	31.7	28.0	33.3	39.5	46.5
Inventories	67.9	56.7	58.6	54.2	48.5	46.8	46.1	52.0	48.7	46.5
Trade Receivables	53.3	51.6	49.0	40.5	42.6	37.8	43.3	37.9	33.0	35.2
Non-current Assets	129.0	128.6	118.6	88.1	84.8	82.0	80.2	78.5	83.4	84.8
Property, Plant & Equipment	67.8	67.0	67.3	64.6	63.6	64.5	63.6	64.9	66.4	70.6
Intangible Assets	22.0	21.0	21.0	2.9	3.0	3.2	3.3	3.5	3.7	3.9
Total Liabilities	68.1	49.9	40.3	36.5	33.1	41.2	34.8	29.4	25.4	37.2
Current Liabilities	57.8	43.7	34.5	32.8	29.9	38.8	32.8	27.1	22.1	34.2
Non-current Liabilities	10.4	6.2	5.8	3.7	3.2	2.4	2.0	2.3	3.2	2.9
Total Equity	358.8	339.6	330.5	311.5	295.6	285.7	283.0	263.2	255.2	238.2
Share Capital	22.7	22.7	22.7	11.4	11.4	11.4	11.4	11.4	11.4	11.3
Retained Earnings	309.4	293.3	284.7	266.6	250.8	240.7	238.0	219.7	211.5	198.8

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	17.5	14.0	37.1	5.0	10.7	10.9	30.5	7.1	9.2	13.0
Cash from Investing Activities	-17.6	-20.8	-69.4	20.5	-2.6	-7.2	-34.3	-12.1	-12.6	-2.6
Purchase of Property, Plant & Equipment	3.4	3.0	2.6	2.8	2.2	3.8	1.2	1.4	0.7	0.9
Cash from Financing Activities	4.0	-1.6	0.9	-0.0	-9.8	0.1	-0.9	-0.2	-5.3	0.6
Dividends Paid	—	—	0.0	0.0	—	—	0.0	0.0	—	—
Net Change in Cash	3.8	-8.4	-31.5	25.5	-1.7	3.8	-4.7	-5.2	-8.8	10.9

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.

082920 Growth

FY2025 ₩bn	Latest	1-yr	3-yr CAGR	5-yr CAGR	10-yr CAGR
Revenue	243.1	+15.3%	+19.9%	+16.5%	+11.5%
Operating income	69.3	+33.4%	+33.9%	+30.7%	+20.4%
Net income	56.9	+11.1%	+35.0%	+32.1%	+18.9%
EPS	₩1,261	+11.1%	+35.0%	+32.1%	+18.9%
Operating cash flow	63.6	+6.4%	+33.9%	+21.1%	+14.8%
Shareholders' equity	330.5	+16.8%	+21.2%	+16.2%	+15.9%

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.

082920 Profitability

Ratio	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Gross margin	37.5%	33.4%	29.5%	29.5%	29.3%	27.6%
Operating margin	28.5%	24.6%	21.4%	20.4%	15.4%	16.0%
Net margin	23.4%	24.3%	20.5%	16.4%	15.0%	12.5%
Return on equity	18.6%	19.9%	17.3%	13.1%	10.6%	9.5%
Return on assets	16.5%	17.9%	14.6%	10.4%	8.6%	8.0%
Operating cash flow / revenue	26.2%	28.4%	22.0%	18.8%	22.2%	21.6%
Capex / revenue	4.7%	1.9%	5.7%	3.5%	8.5%	4.1%

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 082920

Symbol	Last Price
336260Doosan Fuel Cell	₩43,850 +12.4%
178320Seojin System Co., Ltd.	₩33,650 +1.4%
058610SPG Co., Ltd.	₩94,200 +12.4%
010170Taihan Fiberoptics Co., Ltd.	₩13,010 +1.2%
032820Woori Technology, Incorporation	₩10,630 +1.2%
361610SK ie technology	₩16,280 +3.1%
006340Dawon Cable Co., Ltd.	₩12,930 +3.9%
033790FINO, Inc.	₩10,200 +15.5%
119850Gn Cenergy Co., Ltd.	₩44,900 +7.3%
033100Cheryong Electric Co., Ltd.	₩44,350 +1.0%

Compare all 22 in Power Equipment

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.