| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.79 | 1.75 | 1.59 | 1.68 | 1.04 | 0.72 | 0.65 | 0.77 | 0.69 | — | — |
| Cost of Revenue | 1.65 | 1.59 | 1.44 | 1.49 | 0.94 | 0.66 | 0.57 | 0.61 | 0.58 | 0.37 | 0.33 |
| Gross Profit | 0.15 | 0.17 | 0.16 | 0.19 | 0.10 | 0.06 | 0.09 | 0.15 | 0.11 | 0.00 | 0.03 |
| Selling, General & Administrative | 0.09 | 0.08 | 0.07 | 0.06 | 0.03 | 0.03 | 0.03 | 0.06 | 0.03 | 0.03 | 0.02 |
| Operating Income | 0.05 | 0.09 | 0.08 | 0.13 | 0.07 | 0.03 | 0.06 | 0.09 | 0.08 | -0.03 | 0.01 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | -0.01 | -0.01 |
| Pretax Income | 0.05 | 0.11 | 0.10 | 0.16 | 0.10 | 0.03 | 0.07 | 0.10 | 0.06 | -0.03 | 0.01 |
| Income Tax Expense | 0.01 | 0.03 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | -0.00 | 0.00 |
| Net Income | 0.04 | 0.08 | 0.08 | 0.14 | 0.08 | 0.03 | 0.06 | 0.08 | 0.05 | -0.02 | 0.01 |
| Total Comprehensive Income | 0.02 | 0.10 | 0.08 | 0.15 | 0.09 | 0.02 | 0.07 | 0.08 | 0.04 | -0.02 | 0.01 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.37 | 1.32 | 1.09 | 1.01 | 0.79 | 0.56 | 0.48 | 0.47 | 0.52 | 0.31 | 0.33 |
| Current Assets | 0.75 | 0.75 | 0.58 | 0.53 | 0.51 | 0.30 | 0.23 | 0.24 | 0.34 | 0.15 | 0.18 |
| Cash & Cash Equivalents | 0.29 | 0.23 | 0.14 | 0.09 | 0.10 | 0.06 | 0.06 | 0.07 | 0.08 | 0.01 | 0.02 |
| Inventories | 0.19 | 0.17 | 0.14 | 0.10 | 0.11 | 0.09 | 0.04 | 0.02 | 0.06 | 0.07 | 0.07 |
| Trade Receivables | — | — | — | 0.13 | 0.22 | 0.11 | 0.09 | 0.11 | 0.16 | 0.06 | 0.08 |
| Non-current Assets | 0.62 | 0.57 | 0.51 | 0.48 | 0.29 | 0.26 | 0.25 | 0.23 | 0.18 | 0.16 | 0.15 |
| Property, Plant & Equipment | 0.34 | 0.32 | 0.27 | 0.26 | 0.24 | 0.21 | 0.21 | 0.20 | 0.16 | 0.15 | 0.14 |
| Intangible Assets | — | — | — | 0.12 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.58 | 0.58 | 0.44 | 0.43 | 0.39 | 0.24 | 0.20 | 0.28 | 0.37 | 0.20 | 0.22 |
| Current Liabilities | 0.46 | 0.47 | 0.42 | 0.41 | 0.37 | 0.23 | 0.17 | 0.23 | 0.26 | 0.13 | 0.15 |
| Non-current Liabilities | 0.12 | 0.11 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.05 | 0.11 | 0.08 | 0.08 |
| Total Equity | 0.79 | 0.74 | 0.65 | 0.58 | 0.41 | 0.32 | 0.28 | 0.19 | 0.15 | 0.11 | 0.11 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Retained Earnings | 0.63 | 0.63 | 0.57 | 0.49 | 0.35 | 0.28 | 0.25 | 0.19 | 0.11 | 0.06 | 0.08 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 159.2 | 186.5 | 111.7 | 197.4 | 33.1 | 20.2 | 70.7 | 161.5 | 59.0 | 0.6 | -18.9 |
| Cash from Investing Activities | -133.2 | -88.5 | -53.3 | -240.0 | -35.3 | -39.5 | -58.5 | -66.0 | -37.8 | -12.3 | -23.7 |
| Purchase of Property, Plant & Equipment | 108.0 | 77.3 | 64.8 | 66.5 | 41.2 | 56.7 | 56.3 | 67.3 | 68.5 | — | — |
| Cash from Financing Activities | 33.5 | -10.2 | -10.0 | 35.1 | 36.3 | 24.5 | -19.5 | -110.6 | 53.1 | 5.3 | 37.5 |
| Dividends Paid | 7.7 | 7.9 | 7.9 | 7.8 | 7.7 | 0.0 | — | — | — | — | — |
| Net Change in Cash | 60.5 | 88.9 | 48.7 | -8.3 | 34.1 | 4.1 | -8.3 | -15.1 | 72.9 | -5.9 | -4.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 414.2 | 371.6 | 508.0 | 562.5 | 389.7 | 332.4 | 487.9 | 499.2 | 468.5 | 298.9 |
| Cost of Revenue | 381.5 | 335.6 | 453.6 | 504.0 | 352.0 | 335.6 | 472.1 | 426.1 | 416.3 | 273.7 |
| Gross Profit | 32.8 | 35.9 | 54.5 | 58.5 | 37.7 | -3.1 | 15.8 | 73.2 | 52.2 | 25.2 |
| Selling, General & Administrative | 24.9 | 25.3 | 25.7 | 24.0 | 21.7 | 22.2 | 21.1 | 20.6 | 20.9 | 16.7 |
| Operating Income | 7.9 | 10.7 | 28.8 | 34.5 | 16.0 | -25.4 | -5.3 | 52.6 | 31.3 | 8.4 |
| Finance Income | 3.0 | 19.8 | 2.2 | -0.5 | 6.1 | 2.1 | 2.1 | -0.5 | 3.0 | 3.1 |
| Finance Costs | 4.3 | 7.4 | 3.4 | 4.4 | 10.9 | 4.0 | 11.6 | 1.8 | 5.0 | 4.2 |
| Pretax Income | 13.7 | 37.0 | 25.8 | 45.5 | 5.4 | -24.5 | 7.0 | 48.6 | 34.3 | 15.6 |
| Income Tax Expense | 6.1 | 10.9 | 3.4 | 5.5 | 1.6 | 1.1 | 9.3 | 13.4 | 6.7 | -1.4 |
| Net Income | 7.6 | 26.1 | 22.4 | 40.0 | 3.8 | -25.5 | -2.3 | 35.3 | 27.6 | 17.0 |
| Total Comprehensive Income | 14.0 | 42.2 | 30.9 | 44.8 | -24.4 | -28.7 | 23.2 | 35.0 | 26.5 | 18.3 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.46 | 1.40 | 1.37 | 1.43 | 1.21 | 1.27 | 1.32 | 1.33 | 1.34 | 1.17 |
| Current Assets | 0.78 | 0.75 | 0.75 | 0.83 | 0.66 | 0.70 | 0.75 | 0.78 | 0.78 | 0.62 |
| Cash & Cash Equivalents | 0.30 | 0.28 | 0.29 | 0.27 | 0.12 | 0.20 | 0.23 | 0.18 | 0.09 | 0.09 |
| Inventories | 0.20 | 0.22 | 0.19 | 0.20 | 0.20 | 0.18 | 0.17 | 0.20 | 0.18 | 0.15 |
| Trade Receivables | 0.24 | 0.20 | — | — | — | — | — | — | 0.33 | 0.17 |
| Non-current Assets | 0.68 | 0.65 | 0.62 | 0.59 | 0.55 | 0.57 | 0.57 | 0.55 | 0.56 | 0.55 |
| Property, Plant & Equipment | 0.39 | 0.37 | 0.34 | 0.33 | 0.30 | 0.32 | 0.32 | 0.31 | 0.31 | 0.31 |
| Intangible Assets | — | — | — | — | — | — | — | — | 0.13 | 0.13 |
| Total Liabilities | 0.61 | 0.57 | 0.58 | 0.67 | 0.53 | 0.57 | 0.58 | 0.60 | 0.65 | 0.51 |
| Current Liabilities | 0.50 | 0.46 | 0.46 | 0.51 | 0.44 | 0.46 | 0.47 | 0.53 | 0.58 | 0.44 |
| Non-current Liabilities | 0.11 | 0.12 | 0.12 | 0.15 | 0.09 | 0.11 | 0.11 | 0.07 | 0.07 | 0.07 |
| Total Equity | 0.85 | 0.83 | 0.79 | 0.76 | 0.68 | 0.70 | 0.74 | 0.72 | 0.69 | 0.66 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.65 | 0.65 | 0.63 | 0.62 | 0.59 | 0.59 | 0.63 | 0.64 | 0.60 | 0.58 |
| 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 | 46.4 | 18.5 | 84.9 | 84.5 | 1.0 | -11.2 | 115.0 | 29.8 | -17.3 | 59.0 |
| Cash from Investing Activities | -34.1 | -30.1 | -32.4 | -26.7 | -53.7 | -20.4 | -16.9 | 42.4 | 34.5 | -148.6 |
| Purchase of Property, Plant & Equipment | 20.5 | 34.4 | 29.8 | 45.0 | 17.6 | 15.6 | 13.1 | 14.8 | 10.1 | 39.3 |
| Cash from Financing Activities | 1.2 | 1.6 | -34.7 | 90.1 | -27.7 | 5.9 | -46.3 | 12.5 | -13.8 | 37.5 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 17.9 | -8.3 | 18.0 | 149.0 | -81.2 | -25.3 | 50.9 | 85.4 | 4.2 | -51.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,792.7 | +2.2% | +2.2% | +20.0% | — |
| Operating income | 54.0 | -38.0% | -25.6% | +9.7% | +19.0% |
| Net income | 40.6 | -47.6% | -33.9% | +9.4% | +16.7% |
| EPS | ₩1,206 | -47.6% | -33.9% | +9.4% | +16.7% |
| Operating cash flow | 159.2 | -14.7% | -6.9% | +51.1% | — |
| Shareholders' equity | 790.8 | +6.7% | +11.0% | +20.1% | +22.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 8.2% | 9.5% | 9.8% | 11.5% | 9.7% | 8.7% |
| Operating margin | 3.0% | 5.0% | 5.3% | 7.8% | 6.9% | 4.7% |
| Net margin | 2.3% | 4.4% | 5.3% | 8.4% | 7.9% | 3.6% |
| Return on equity | 5.3% | 11.2% | 13.8% | 28.5% | 22.5% | 8.7% |
| Return on assets | 3.0% | 6.4% | 8.1% | 15.6% | 12.1% | 5.0% |
| Operating cash flow / revenue | 8.9% | 10.6% | 7.0% | 11.7% | 3.2% | 2.8% |
| Capex / revenue | 6.0% | 4.4% | 4.1% | 4.0% | 4.0% | 7.9% |
| Symbol | Last Price |
|---|---|
| 101490S & S TECH Corporation | ₩40,050 +1.9% |
| 195870HAESUNG DS Co., Ltd. | ₩49,900 +0.6% |
| 252990Semcns Co., Ltd. | ₩13,660 +4.8% |
| 213420DUK SAN Neolux Co., Ltd. | ₩32,250 +3.9% |
| 417200LS Materials Co., Ltd. | ₩10,960 +3.9% |
| 388210CMTX Co., Ltd. | ₩74,800 +9.0% |
| 033240Jahwa Electronics Co., Ltd. | ₩30,600 +9.5% |
| 425420TFE Co., Ltd. | ₩52,700 +3.9% |
| 005690Pharmicell Co., Ltd. | ₩10,500 +1.2% |
| 248070Solum Co., Ltd. | ₩12,910 +1.0% |