| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 347.2 | 333.4 | 269.8 | 312.8 | 304.5 | 166.9 | 168.2 | 129.9 | 162.8 | 90.8 | 84.4 |
| Cost of Revenue | 206.4 | 207.6 | 176.9 | 193.0 | 190.6 | 105.7 | 101.9 | 86.4 | 106.8 | 57.5 | 53.9 |
| Gross Profit | 140.8 | 125.8 | 92.9 | 119.9 | 113.9 | 61.2 | 66.3 | 43.5 | 56.1 | 33.3 | 30.5 |
| Selling, General & Administrative | 81.6 | 67.3 | 49.8 | 62.9 | 67.5 | 43.1 | 44.4 | 33.1 | 33.8 | 28.5 | 24.5 |
| Operating Income | 59.2 | 58.6 | 43.0 | 56.9 | 46.4 | 18.2 | 21.9 | 10.4 | 22.3 | 4.9 | 6.0 |
| Finance Income | 8.8 | 13.4 | 6.6 | 11.5 | 4.1 | 1.3 | 2.1 | 2.4 | 0.6 | 0.3 | 0.5 |
| Finance Costs | 8.5 | 8.5 | 5.5 | 8.7 | 1.7 | 2.8 | 1.5 | 0.5 | 2.4 | 0.1 | 0.1 |
| Pretax Income | 57.7 | 63.2 | 43.5 | 59.4 | 48.6 | 16.8 | 23.0 | 11.5 | 18.7 | 5.2 | 6.3 |
| Income Tax Expense | 11.0 | 17.8 | 6.1 | 11.8 | 9.6 | 1.3 | 5.1 | 1.2 | 2.9 | 0.6 | 0.6 |
| Net Income | 45.6 | 45.9 | 36.9 | 47.6 | 39.0 | 15.5 | 18.0 | 10.3 | 15.8 | 4.6 | 5.7 |
| Total Comprehensive Income | 45.5 | 46.6 | 34.1 | 49.0 | 38.8 | 14.3 | 18.3 | 9.9 | 15.9 | 4.0 | 5.6 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 386.3 | 334.8 | 279.8 | 251.8 | 206.2 | 141.8 | 136.8 | 105.0 | 102.4 | 89.4 | 69.7 |
| Current Assets | 246.3 | 207.1 | 183.8 | 178.9 | 142.2 | 91.8 | 89.0 | 54.7 | 57.9 | 53.8 | 35.4 |
| Cash & Cash Equivalents | 71.9 | 55.1 | 48.6 | 42.5 | 42.4 | 36.0 | 25.6 | 11.8 | 19.1 | 12.8 | 15.5 |
| Inventories | 54.6 | 41.6 | 43.6 | 52.2 | 35.8 | 26.1 | 21.8 | 18.5 | 22.9 | 23.0 | 9.7 |
| Trade Receivables | 61.9 | 53.5 | 41.1 | 46.8 | 46.8 | 20.9 | 32.6 | 19.9 | 11.7 | 16.0 | 8.1 |
| Non-current Assets | 140.0 | 127.7 | 96.0 | 73.0 | 64.0 | 50.0 | 47.8 | 50.4 | 44.5 | 35.6 | 34.3 |
| Property, Plant & Equipment | 85.8 | 76.7 | 69.2 | 50.9 | 47.0 | 37.2 | 38.5 | 38.6 | 34.3 | 2.2 | 1.6 |
| Intangible Assets | 5.1 | 3.6 | 3.2 | 3.0 | 3.2 | 3.1 | 2.9 | 3.4 | 2.0 | 26.2 | 23.6 |
| Total Liabilities | 81.7 | 66.5 | 46.7 | 50.5 | 54.9 | 28.1 | 33.4 | 19.2 | 24.1 | 28.6 | 13.0 |
| Current Liabilities | 74.3 | 60.1 | 40.4 | 43.2 | 50.4 | 25.0 | 31.1 | 17.1 | 21.7 | 25.5 | 10.5 |
| Non-current Liabilities | 7.4 | 6.4 | 6.3 | 7.2 | 4.5 | 3.1 | 2.4 | 2.1 | 2.4 | 3.1 | 2.6 |
| Total Equity | 304.7 | 268.3 | 233.1 | 201.3 | 151.4 | 113.7 | 103.3 | 85.8 | 78.3 | 60.8 | 56.7 |
| Share Capital | 9.3 | 9.3 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
| Retained Earnings | 288.6 | 248.9 | 212.1 | 181.2 | 136.5 | 100.7 | 87.8 | 69.5 | 61.2 | 45.7 | 42.3 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 41.6 | 54.4 | 47.4 | 31.5 | 25.6 | 19.6 | 19.3 | 2.3 | 18.0 | 0.2 | 6.7 |
| Cash from Investing Activities | -13.6 | -40.1 | -39.7 | -28.4 | -19.4 | -3.7 | -4.5 | -6.9 | -11.5 | -3.7 | -9.0 |
| Purchase of Property, Plant & Equipment | 12.8 | 18.9 | 20.5 | 6.4 | 11.6 | 1.8 | 2.3 | 8.1 | 13.3 | — | — |
| Cash from Financing Activities | -11.3 | -8.6 | -1.3 | -2.7 | -0.1 | -5.3 | -1.0 | -2.8 | 0.4 | 0.6 | -0.6 |
| Dividends Paid | 5.4 | 4.5 | 2.7 | 2.6 | 1.3 | 1.8 | — | 1.1 | — | 0.1 | 0.6 |
| Net Change in Cash | 16.8 | 6.5 | 6.1 | 0.0 | 6.4 | 10.4 | 13.8 | -7.3 | 6.3 | -2.8 | -2.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 99.2 | 115.9 | 92.2 | 80.8 | 99.4 | 74.8 | 87.0 | 91.8 | 91.7 | 75.7 |
| Cost of Revenue | 57.8 | 69.8 | 50.4 | 47.6 | 61.2 | 47.1 | 55.0 | 54.5 | 57.0 | 50.7 |
| Gross Profit | 41.5 | 46.1 | 41.8 | 33.2 | 38.2 | 27.6 | 32.0 | 37.3 | 34.7 | 25.0 |
| Selling, General & Administrative | 26.0 | 25.9 | 26.2 | 16.5 | 20.9 | 18.0 | 20.3 | 18.1 | 15.1 | 16.4 |
| Operating Income | 15.5 | 20.2 | 15.6 | 16.7 | 17.3 | 9.6 | 11.6 | 19.2 | 19.6 | 8.5 |
| Finance Income | 2.9 | 5.9 | 2.7 | 4.2 | 3.5 | 2.1 | 6.1 | 2.4 | 3.1 | 3.4 |
| Finance Costs | 2.4 | 4.5 | 2.4 | 3.2 | 5.4 | 1.1 | 3.9 | 2.9 | 2.1 | 1.2 |
| Pretax Income | 15.8 | 21.8 | 15.5 | 17.5 | 14.6 | 10.0 | 13.3 | 18.8 | 20.9 | 10.7 |
| Income Tax Expense | 3.6 | 4.5 | 1.5 | 4.1 | 3.3 | 2.1 | 3.3 | 4.5 | 7.3 | 2.8 |
| Net Income | 12.2 | 17.4 | 12.9 | 13.4 | 11.4 | 7.9 | 10.0 | 14.4 | 13.6 | 7.9 |
| Total Comprehensive Income | 13.1 | 18.2 | 13.0 | 13.6 | 11.5 | 7.3 | 10.5 | 14.2 | 13.8 | 8.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 424.1 | 415.7 | 386.3 | 366.4 | 342.3 | 342.4 | 334.8 | 324.6 | 315.4 | 301.0 |
| Current Assets | 270.4 | 266.8 | 246.3 | 237.4 | 214.2 | 214.1 | 207.1 | 204.9 | 200.7 | 188.9 |
| Cash & Cash Equivalents | 68.6 | 70.8 | 71.9 | 50.0 | 53.2 | 49.6 | 55.1 | 58.2 | 44.0 | 45.7 |
| Inventories | 71.6 | 58.8 | 54.6 | 56.5 | 45.4 | 54.9 | 41.6 | 43.5 | 43.3 | 46.1 |
| Trade Receivables | 53.8 | 76.6 | 61.9 | 58.1 | 49.4 | 41.5 | 53.5 | 47.7 | 59.1 | 42.1 |
| Non-current Assets | 153.7 | 148.9 | 140.0 | 129.0 | 128.2 | 128.3 | 127.7 | 119.7 | 114.7 | 112.1 |
| Property, Plant & Equipment | 93.8 | 89.8 | 85.8 | 82.1 | 79.4 | 77.8 | 76.7 | 76.9 | 71.3 | 75.9 |
| Intangible Assets | 4.8 | 5.1 | 5.1 | 5.2 | 4.8 | 4.7 | 3.6 | 3.6 | 3.5 | 3.3 |
| Total Liabilities | 97.2 | 102.3 | 81.7 | 70.2 | 60.1 | 71.9 | 66.5 | 58.7 | 60.8 | 63.0 |
| Current Liabilities | 88.2 | 93.7 | 74.3 | 60.6 | 52.2 | 65.3 | 60.1 | 52.0 | 52.0 | 54.8 |
| Non-current Liabilities | 8.9 | 8.6 | 7.4 | 9.6 | 7.9 | 6.6 | 6.4 | 6.7 | 8.7 | 8.2 |
| Total Equity | 326.9 | 313.4 | 304.7 | 296.2 | 282.2 | 270.5 | 268.3 | 265.9 | 254.6 | 237.9 |
| Share Capital | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 4.7 |
| Retained Earnings | 307.0 | 294.3 | 288.6 | 276.1 | 262.6 | 251.1 | 248.9 | 242.8 | 228.8 | 215.4 |
| 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 | 29.2 | 10.7 | 18.7 | 4.4 | 10.5 | 8.0 | 13.7 | 22.7 | 4.1 | 13.9 |
| Cash from Investing Activities | -19.5 | -10.5 | 8.3 | -7.6 | -0.7 | -13.6 | -8.0 | -6.9 | -5.3 | -19.9 |
| Purchase of Property, Plant & Equipment | 4.9 | 5.0 | 3.0 | 3.8 | 2.9 | 3.0 | 1.4 | 6.5 | 3.4 | 7.6 |
| Cash from Financing Activities | -11.9 | -2.3 | -5.1 | -0.5 | -5.6 | -0.1 | -9.5 | -1.2 | -0.7 | 2.8 |
| Dividends Paid | — | — | — | — | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -2.1 | -1.1 | 21.9 | -3.2 | 3.6 | -5.5 | -3.1 | 14.2 | -1.7 | -2.9 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 347.2 | +4.1% | +3.5% | +15.8% | +15.2% |
| Operating income | 59.2 | +1.0% | +1.3% | +26.7% | +25.7% |
| Net income | 45.6 | -0.6% | -1.4% | +24.1% | +23.1% |
| EPS | ₩2,473 | -0.6% | -1.4% | +24.1% | +23.1% |
| Operating cash flow | 41.6 | -23.6% | +9.7% | +16.2% | +19.9% |
| Shareholders' equity | 304.7 | +13.6% | +14.8% | +21.8% | +18.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 40.6% | 37.7% | 34.4% | 38.3% | 37.4% | 36.7% |
| Operating margin | 17.0% | 17.6% | 15.9% | 18.2% | 15.2% | 10.9% |
| Net margin | 13.1% | 13.8% | 13.7% | 15.2% | 12.8% | 9.3% |
| Return on equity | 15.9% | 18.3% | 17.0% | 27.0% | 29.4% | 14.3% |
| Return on assets | 12.6% | 14.9% | 13.9% | 20.8% | 22.4% | 11.1% |
| Operating cash flow / revenue | 12.0% | 16.3% | 17.6% | 10.1% | 8.4% | 11.7% |
| Capex / revenue | 3.7% | 5.7% | 7.6% | 2.1% | 3.8% | 1.1% |
| Symbol | Last Price |
|---|---|
| 084370Eugene Technology Co., Ltd. | ₩136,500 +4.4% |
| 031980PSK Holdings, Inc. | ₩144,000 +11.2% |
| 095610TES Co., Ltd. | ₩146,800 +9.6% |
| 098460Koh Young Technology, Inc. | ₩27,900 +1.3% |
| 089030Techwing, Inc. | ₩47,100 +2.1% |
| 089970VM, Inc. | ₩52,800 +1.7% |
| 183300Ko Mi Co., Ltd. | ₩25,100 +3.3% |
| 122640YEST Co., Ltd. | ₩27,150 +1.1% |
| 053610Protec Co., Ltd. | ₩60,000 +3.3% |
| 082270Gem Vax & KAEL Co., Ltd. | ₩10,560 +1.8% |