| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 350.3 | 338.1 | 276.5 | 310.6 | 324.6 | 202.6 | 205.5 | 220.2 | 130.2 | 141.1 | 94.7 |
| Cost of Revenue | 179.4 | 172.4 | 150.9 | 158.9 | 170.1 | 104.7 | 106.3 | 115.3 | 66.5 | 74.6 | 50.3 |
| Gross Profit | 170.9 | 165.7 | 125.7 | 151.7 | 154.5 | 97.9 | 99.1 | 104.8 | 63.7 | 66.5 | 44.4 |
| Selling, General & Administrative | 119.3 | 104.5 | 101.3 | 98.1 | 80.6 | 75.6 | 75.3 | 64.0 | 38.0 | 30.0 | 25.8 |
| Operating Income | 51.7 | 61.2 | 24.3 | 53.6 | 73.9 | 22.3 | 23.8 | 40.8 | 25.7 | 36.5 | 18.6 |
| Finance Income | 7.7 | 8.1 | 6.9 | 3.0 | 0.9 | 1.3 | 1.9 | 1.5 | 1.9 | 2.1 | 2.2 |
| Finance Costs | 1.5 | 1.6 | 0.5 | 0.5 | 0.4 | 0.2 | 0.2 | — | — | — | 0.0 |
| Pretax Income | 54.2 | 76.9 | 31.8 | 59.2 | 84.2 | 17.5 | 21.5 | 33.8 | 29.7 | 40.5 | 20.9 |
| Income Tax Expense | 9.7 | 11.4 | 6.4 | 16.6 | 21.0 | 7.6 | 10.7 | 13.1 | 2.4 | 8.5 | 0.8 |
| Net Income | 44.5 | 65.4 | 25.4 | 42.6 | 63.2 | 9.9 | 10.8 | 20.7 | 27.4 | 32.0 | 20.1 |
| Total Comprehensive Income | 42.6 | 66.3 | 25.5 | 46.3 | 64.9 | 9.1 | 12.9 | 23.3 | 23.7 | 32.0 | 20.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 580.6 | 539.5 | 437.0 | 434.0 | 382.9 | 294.0 | 278.4 | 273.5 | 265.8 | 239.7 | 201.6 |
| Current Assets | 427.6 | 391.3 | 299.9 | 297.3 | 241.0 | 160.3 | 148.6 | 149.2 | 157.1 | 181.6 | 149.6 |
| Cash & Cash Equivalents | 54.9 | 29.9 | 43.6 | 45.9 | 30.0 | 22.9 | 21.3 | 23.6 | 28.0 | 50.1 | 42.7 |
| Inventories | 91.4 | 107.5 | 102.2 | 117.1 | 78.4 | 56.2 | 34.2 | 54.8 | 19.5 | 6.0 | 8.1 |
| Trade Receivables | 40.3 | 44.8 | 8.3 | 20.0 | 20.6 | 11.0 | 11.6 | 17.1 | 44.6 | 6.7 | 1.7 |
| Non-current Assets | 153.0 | 148.2 | 137.1 | 136.7 | 141.9 | 133.6 | 129.7 | 124.2 | 108.8 | 58.0 | 52.0 |
| Property, Plant & Equipment | 93.3 | 90.9 | 92.2 | 92.3 | 94.9 | 86.2 | 78.1 | 66.4 | 43.2 | 37.0 | 36.8 |
| Intangible Assets | — | — | — | 36.7 | 38.0 | 39.9 | 43.3 | 50.2 | 58.4 | 14.5 | 10.4 |
| Total Liabilities | 89.2 | 103.8 | 68.5 | 87.3 | 72.2 | 45.0 | 33.1 | 36.7 | 34.7 | 27.9 | 17.7 |
| Current Liabilities | 66.9 | 83.4 | 56.8 | 77.6 | 61.8 | 32.4 | 23.5 | 33.0 | 30.8 | 25.2 | 15.6 |
| Non-current Liabilities | 22.3 | 20.4 | 11.8 | 9.7 | 10.4 | 12.6 | 9.6 | 3.7 | 3.9 | 2.8 | 2.1 |
| Total Equity | 491.4 | 435.7 | 368.5 | 346.7 | 310.7 | 249.0 | 245.3 | 236.7 | 231.2 | 211.7 | 183.9 |
| Share Capital | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.2 |
| Retained Earnings | 425.8 | 389.5 | 331.7 | 314.0 | 280.9 | 225.5 | 226.5 | 226.7 | 226.6 | 204.2 | 176.1 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 66.5 | 61.5 | 47.7 | 38.9 | 72.5 | 17.3 | 52.1 | 29.8 | -20.9 | 43.6 | 35.6 |
| Cash from Investing Activities | -55.0 | -75.8 | -43.1 | -12.2 | -66.1 | -12.8 | -48.5 | -30.0 | 6.7 | -32.0 | -15.3 |
| Purchase of Property, Plant & Equipment | 13.4 | 9.1 | 11.8 | 7.4 | 14.7 | 15.9 | 13.6 | 27.3 | 8.7 | 2.4 | 2.9 |
| Cash from Financing Activities | 13.9 | 2.9 | -7.2 | -12.8 | 0.7 | -4.0 | -5.8 | -4.2 | -4.3 | -4.2 | -9.7 |
| Dividends Paid | 5.1 | 4.4 | 6.0 | 6.0 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 4.3 | 3.2 |
| Net Change in Cash | 25.0 | -13.7 | -2.3 | 15.9 | 7.1 | 1.6 | -2.3 | -4.5 | -22.0 | 7.4 | 10.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 122.1 | 101.9 | 99.9 | 62.3 | 104.9 | 83.2 | 114.5 | 77.4 | 77.7 | 68.4 |
| Cost of Revenue | 62.7 | 50.2 | 52.3 | 29.8 | 55.1 | 42.2 | 54.8 | 37.9 | 41.1 | 38.6 |
| Gross Profit | 59.4 | 51.7 | 47.6 | 32.6 | 49.8 | 41.0 | 59.7 | 39.6 | 36.6 | 29.8 |
| Selling, General & Administrative | 41.2 | 32.9 | 30.1 | 27.4 | 30.0 | 31.8 | 28.2 | 23.8 | 26.7 | 25.9 |
| Operating Income | 18.2 | 18.8 | 17.5 | 5.2 | 19.7 | 9.2 | 31.6 | 15.8 | 9.9 | 4.0 |
| Finance Income | 2.2 | 2.1 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.0 | 2.0 | 2.0 |
| Finance Costs | 0.3 | 0.3 | 0.6 | 0.3 | 0.3 | 0.3 | 0.7 | 0.3 | 0.3 | 0.2 |
| Pretax Income | 24.3 | 28.1 | 21.5 | 10.4 | 11.3 | 11.0 | 40.7 | 13.8 | 14.3 | 8.0 |
| Income Tax Expense | -41.6 | 5.3 | 4.6 | 1.8 | 0.4 | 2.8 | 4.6 | 3.2 | 2.0 | 1.6 |
| Net Income | 66.0 | 22.8 | 16.9 | 8.6 | 10.9 | 8.1 | 36.1 | 10.6 | 12.3 | 6.4 |
| Total Comprehensive Income | 65.9 | 24.4 | 17.1 | 9.4 | 8.2 | 7.9 | 37.2 | 9.9 | 12.4 | 6.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 681.2 | 627.8 | 580.6 | 523.8 | 527.7 | 566.2 | 539.5 | 501.6 | 480.1 | 478.6 |
| Current Assets | 489.7 | 468.8 | 427.6 | 376.8 | 382.7 | 420.3 | 391.3 | 358.1 | 335.2 | 333.1 |
| Cash & Cash Equivalents | 90.2 | 71.4 | 54.9 | 36.0 | 50.0 | 44.0 | 29.9 | 44.1 | 34.8 | 35.5 |
| Inventories | 107.5 | 104.1 | 91.4 | 93.1 | 86.3 | 108.4 | 107.5 | 99.5 | 93.1 | 94.1 |
| Trade Receivables | 30.7 | 58.9 | 40.3 | 22.6 | 29.4 | 40.8 | 44.8 | 17.9 | 27.4 | 21.8 |
| Non-current Assets | 191.5 | 159.0 | 153.0 | 147.0 | 145.0 | 145.9 | 148.2 | 143.5 | 144.8 | 145.5 |
| Property, Plant & Equipment | 102.7 | 96.0 | 93.3 | 90.1 | 90.6 | 90.2 | 90.9 | 89.6 | 89.6 | 90.9 |
| Intangible Assets | — | — | — | — | — | — | 39.2 | 37.4 | 37.8 | 37.2 |
| Total Liabilities | 103.6 | 116.8 | 89.2 | 70.0 | 79.4 | 127.0 | 103.8 | 103.6 | 92.5 | 104.3 |
| Current Liabilities | 80.4 | 94.5 | 66.9 | 48.1 | 57.7 | 106.8 | 83.4 | 84.0 | 72.0 | 84.4 |
| Non-current Liabilities | 23.2 | 22.3 | 22.3 | 21.9 | 21.7 | 20.3 | 20.4 | 19.6 | 20.5 | 19.9 |
| Total Equity | 577.6 | 511.0 | 491.4 | 453.8 | 448.3 | 439.2 | 435.7 | 398.0 | 387.6 | 374.3 |
| Share Capital | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 |
| Retained Earnings | 507.7 | 442.8 | 425.8 | 409.1 | 401.1 | 391.7 | 389.5 | 355.0 | 344.5 | 332.8 |
| 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 | 61.4 | 10.7 | 23.9 | -7.3 | 14.1 | 35.8 | 8.0 | 33.6 | 0.3 | 19.6 |
| Cash from Investing Activities | -36.6 | 4.5 | -24.3 | -8.0 | -1.1 | -21.6 | -20.1 | -22.2 | 2.7 | -36.2 |
| Purchase of Property, Plant & Equipment | 10.0 | 4.4 | 5.6 | 1.9 | 3.9 | 2.0 | 4.1 | 3.0 | 1.2 | 0.9 |
| Cash from Financing Activities | -6.0 | -0.3 | 19.6 | -0.1 | -5.1 | -0.4 | -0.5 | -0.5 | -4.2 | 8.1 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 18.8 | 16.5 | 19.0 | -14.0 | 6.0 | 14.1 | -14.2 | 9.3 | -0.8 | -8.0 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 350.3 | +3.6% | +4.1% | +11.6% | +14.0% |
| Operating income | 51.7 | -15.5% | -1.2% | +18.3% | +10.8% |
| Net income | 44.5 | -32.0% | +1.5% | +35.2% | +8.3% |
| EPS | ₩1,941 | -32.0% | +1.5% | +35.2% | +8.3% |
| Operating cash flow | 66.5 | +8.1% | +19.5% | +30.9% | +6.4% |
| Shareholders' equity | 491.4 | +12.8% | +12.3% | +14.6% | +10.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 48.8% | 49.0% | 45.4% | 48.8% | 47.6% | 48.3% |
| Operating margin | 14.7% | 18.1% | 8.8% | 17.3% | 22.8% | 11.0% |
| Net margin | 12.7% | 19.4% | 9.2% | 13.7% | 19.5% | 4.9% |
| Return on equity | 9.6% | 16.3% | 7.1% | 13.0% | 22.6% | 4.0% |
| Return on assets | 7.9% | 13.4% | 5.8% | 10.4% | 18.7% | 3.4% |
| Operating cash flow / revenue | 19.0% | 18.2% | 17.2% | 12.5% | 22.3% | 8.6% |
| Capex / revenue | 3.8% | 2.7% | 4.3% | 2.4% | 4.5% | 7.9% |
| Symbol | Last Price |
|---|---|
| 034220LG Display Co., Ltd. | ₩9,130 +1.0% |
| 319660PSK, Inc. | ₩126,500 +3.3% |
| 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% |
| 083450Global Standard Technology Co., Ltd. | ₩43,000 +4.5% |
| 122640YEST Co., Ltd. | ₩27,150 +1.1% |