| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 243.7 | 176.0 | 150.3 | 123.5 | 98.8 | 87.4 | 84.5 | 61.0 |
| Cost of Revenue | 159.1 | 116.5 | 103.7 | 89.7 | 72.8 | 64.3 | 62.1 | 46.6 |
| Gross Profit | 84.6 | 59.5 | 46.6 | 33.9 | 26.1 | 23.1 | 22.4 | 14.5 |
| Selling, General & Administrative | 34.2 | 30.0 | 21.6 | 17.8 | 13.4 | 12.0 | 11.3 | 9.3 |
| Operating Income | 50.4 | 29.5 | 25.0 | 16.0 | 12.6 | 11.0 | 11.1 | 5.2 |
| Finance Income | 5.4 | 7.1 | 4.4 | 3.2 | 1.9 | 2.5 | 1.8 | 0.8 |
| Finance Costs | 5.2 | 2.8 | 3.3 | 2.9 | 1.8 | 2.6 | 2.7 | 1.6 |
| Pretax Income | 51.4 | 34.5 | 27.7 | 16.5 | 11.9 | 11.0 | 10.1 | 4.1 |
| Income Tax Expense | -6.7 | 4.2 | 1.9 | -0.9 | 0.4 | -0.0 | -0.0 | -0.5 |
| Net Income | 58.1 | 30.3 | 25.9 | 17.5 | 11.5 | 11.0 | 10.1 | 4.6 |
| Total Comprehensive Income | 58.3 | 29.9 | 25.5 | 17.8 | 11.4 | 10.9 | 9.9 | 4.6 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 393.0 | 297.0 | 256.8 | 226.8 | 197.4 | 186.0 | 135.6 | 123.8 |
| Current Assets | 184.2 | 155.0 | 118.0 | 94.2 | 99.2 | 93.5 | 53.4 | 41.6 |
| Cash & Cash Equivalents | 80.0 | 75.6 | 59.0 | 46.5 | 51.9 | 30.4 | 18.1 | 16.7 |
| Inventories | 32.4 | 31.5 | 19.8 | 18.8 | 16.8 | 21.3 | 14.4 | 10.3 |
| Trade Receivables | 58.1 | 37.4 | 33.7 | 26.2 | 22.2 | 13.8 | 18.6 | 9.7 |
| Non-current Assets | 208.9 | 142.0 | 138.7 | 132.6 | 98.3 | 92.5 | 82.2 | 82.2 |
| Property, Plant & Equipment | 179.9 | 125.2 | 116.0 | 108.5 | 82.0 | 76.6 | 65.5 | 69.2 |
| Intangible Assets | 2.2 | 1.7 | 1.9 | 2.3 | 2.8 | 4.4 | 5.2 | 5.6 |
| Total Liabilities | 88.8 | 50.2 | 36.0 | 36.4 | 23.0 | 21.5 | 47.0 | 44.1 |
| Current Liabilities | 51.9 | 39.7 | 29.2 | 30.5 | 17.1 | 15.4 | 35.7 | 28.5 |
| Non-current Liabilities | 36.9 | 10.5 | 6.8 | 5.9 | 5.9 | 6.1 | 11.3 | 15.7 |
| Total Equity | 304.3 | 246.8 | 220.8 | 190.4 | 174.4 | 164.5 | 88.6 | 79.7 |
| Share Capital | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 9.9 | 9.9 |
| Retained Earnings | 182.7 | 128.5 | 101.5 | 79.2 | 63.5 | 53.7 | 43.7 | 34.8 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 46.9 | 36.0 | 25.6 | 24.9 | 12.6 | 6.8 | 8.7 | 12.3 |
| Cash from Investing Activities | -69.6 | -19.2 | -20.8 | -33.4 | 13.8 | -44.2 | -5.4 | -6.1 |
| Purchase of Property, Plant & Equipment | 63.4 | 19.8 | 21.1 | 31.9 | 14.1 | 18.1 | 4.8 | 1.3 |
| Cash from Financing Activities | 27.5 | -1.1 | 7.9 | 3.2 | -5.1 | 49.8 | -1.9 | -3.8 |
| Dividends Paid | 3.1 | 3.2 | 3.1 | 2.1 | 1.7 | 1.0 | 1.0 | 1.0 |
| Net Change in Cash | 4.7 | 15.7 | 12.7 | -5.4 | 21.4 | 12.3 | 1.4 | 2.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 66.4 | 61.7 | 63.6 | 61.5 | 60.7 | 57.9 | 45.2 | 46.6 | 42.4 | 41.8 |
| Cost of Revenue | 42.9 | 41.7 | 42.0 | 40.9 | 38.6 | 37.6 | 31.9 | 29.3 | 27.4 | 28.0 |
| Gross Profit | 23.5 | 20.0 | 21.6 | 20.7 | 22.0 | 20.3 | 13.3 | 17.3 | 15.1 | 13.8 |
| Selling, General & Administrative | 9.9 | 8.6 | 8.3 | 8.8 | 8.8 | 8.4 | 9.3 | 7.7 | 6.6 | 6.4 |
| Operating Income | 13.6 | 11.4 | 13.3 | 11.9 | 13.3 | 11.9 | 4.0 | 9.6 | 8.5 | 7.4 |
| Finance Income | 1.4 | 2.4 | 1.7 | 0.5 | 0.3 | 2.8 | 2.6 | 1.4 | 1.6 | 1.5 |
| Finance Costs | 0.2 | 0.7 | 1.6 | -0.8 | 2.7 | 1.8 | 0.7 | 0.7 | 0.8 | 0.6 |
| Pretax Income | 15.0 | 13.4 | 13.8 | 13.6 | 11.0 | 13.0 | 5.7 | 10.2 | 9.7 | 8.9 |
| Income Tax Expense | 2.2 | -0.4 | -9.6 | 0.9 | 0.9 | 1.1 | -1.0 | 2.0 | 1.8 | 1.3 |
| Net Income | 12.7 | 13.8 | 23.4 | 12.7 | 10.1 | 11.9 | 6.6 | 8.2 | 7.8 | 7.7 |
| Total Comprehensive Income | 12.8 | 13.8 | 23.6 | 12.7 | 10.1 | 11.9 | 6.3 | 8.2 | 7.8 | 7.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 417.0 | 406.0 | 393.0 | 403.1 | 320.5 | 312.4 | 297.0 | 291.8 | 275.7 | 268.6 |
| Current Assets | 190.4 | 182.1 | 184.2 | 216.7 | 170.5 | 168.8 | 155.0 | 149.6 | 134.6 | 129.0 |
| Cash & Cash Equivalents | 72.8 | 71.8 | 80.0 | 115.0 | 78.2 | 78.0 | 75.6 | 69.4 | 73.2 | 70.6 |
| Inventories | 38.0 | 34.3 | 32.4 | 29.8 | 30.7 | 30.6 | 31.5 | 24.1 | 19.2 | 18.3 |
| Trade Receivables | 66.5 | 61.0 | 58.1 | — | 53.5 | 52.0 | 37.4 | 35.1 | 36.2 | 37.1 |
| Non-current Assets | 226.6 | 223.9 | 208.9 | 186.3 | 150.0 | 143.7 | 142.0 | 142.2 | 141.0 | 139.6 |
| Property, Plant & Equipment | 197.7 | 194.2 | 179.9 | 169.9 | 132.9 | 127.0 | 125.2 | 122.1 | 117.7 | 117.0 |
| Intangible Assets | 2.1 | 2.2 | 2.2 | 2.2 | 2.4 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 |
| Total Liabilities | 80.5 | 83.7 | 88.8 | 121.8 | 54.8 | 56.8 | 50.2 | 48.6 | 38.5 | 39.3 |
| Current Liabilities | 55.2 | 56.9 | 51.9 | 78.9 | 44.3 | 46.3 | 39.7 | 39.4 | 31.1 | 32.0 |
| Non-current Liabilities | 25.3 | 26.8 | 36.9 | 43.0 | 10.6 | 10.5 | 10.5 | 9.2 | 7.4 | 7.3 |
| Total Equity | 336.5 | 322.3 | 304.3 | 281.2 | 265.7 | 255.6 | 246.8 | 243.2 | 237.1 | 229.3 |
| Share Capital | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 |
| Retained Earnings | 205.2 | 192.3 | 182.7 | 160.1 | 147.4 | 137.3 | 128.5 | 122.2 | 114.0 | 106.1 |
| 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 | 10.4 | 12.5 | 14.6 | 12.8 | 12.5 | 7.0 | 7.8 | 9.2 | 7.8 | 11.3 |
| Cash from Investing Activities | -7.9 | -21.2 | -45.9 | -8.3 | -10.0 | -5.4 | -0.7 | -11.9 | -4.9 | -1.8 |
| Purchase of Property, Plant & Equipment | 9.4 | 21.4 | 40.5 | 8.5 | 9.1 | 5.3 | 8.6 | 4.2 | 4.8 | 2.2 |
| Cash from Financing Activities | -1.9 | -0.3 | -3.6 | 31.4 | -0.5 | 0.2 | -1.5 | -0.7 | -0.6 | 1.7 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | 3.2 | 0.0 |
| Net Change in Cash | 0.6 | -9.0 | -34.8 | 36.8 | 0.3 | 2.4 | 6.2 | -3.7 | 2.5 | 11.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 243.7 | +38.5% | +25.4% | +22.8% | — |
| Operating income | 50.4 | +70.9% | +46.5% | +35.5% | — |
| Net income | 58.1 | +91.6% | +49.3% | +39.5% | — |
| EPS | ₩2,723 | +91.6% | +49.3% | +39.5% | — |
| Operating cash flow | 46.9 | +30.1% | +23.4% | +47.1% | — |
| Shareholders' equity | 304.3 | +23.3% | +16.9% | +13.1% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 34.7% | 33.8% | 31.0% | 27.4% | 26.4% | 26.4% |
| Operating margin | 20.7% | 16.7% | 16.7% | 13.0% | 12.8% | 12.6% |
| Net margin | 23.8% | 17.2% | 17.2% | 14.1% | 11.6% | 12.6% |
| Return on equity | 21.1% | 13.0% | 12.6% | 9.6% | 6.8% | 8.7% |
| Return on assets | 16.8% | 10.9% | 10.7% | 8.2% | 6.0% | 6.8% |
| Operating cash flow / revenue | 19.2% | 20.5% | 17.0% | 20.2% | 12.8% | 7.8% |
| Capex / revenue | 26.0% | 11.2% | 14.0% | 25.9% | 14.3% | 20.7% |
| Symbol | Last Price |
|---|---|
| 204270Jntc Co., Ltd. | ₩19,130 +4.0% |
| 003160DI Corporation | ₩31,250 +2.6% |
| 356860TLB Co., Ltd. | ₩37,150 -1.3% |
| 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% |
| 090460BHCo., Ltd. | ₩21,850 +10.7% |
| 388210CMTX Co., Ltd. | ₩74,800 +9.0% |
| 033240Jahwa Electronics Co., Ltd. | ₩30,600 +9.5% |