| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 5.05 | 4.55 | 4.13 | 4.37 | 3.51 | 2.59 | 2.45 | 2.77 | 2.94 | 2.83 | 2.82 |
| Cost of Revenue | 4.47 | 3.94 | 3.68 | 3.91 | 3.01 | 2.32 | 2.26 | 2.51 | 2.54 | 2.46 | 2.58 |
| Gross Profit | 0.57 | 0.62 | 0.44 | 0.46 | 0.50 | 0.27 | 0.19 | 0.27 | 0.41 | 0.37 | 0.24 |
| Selling, General & Administrative | 0.28 | 0.29 | 0.21 | 0.23 | 0.19 | 0.15 | 0.15 | 0.16 | 0.17 | 0.15 | 0.13 |
| Operating Income | 0.30 | 0.32 | 0.23 | 0.23 | 0.31 | 0.12 | 0.04 | 0.11 | 0.24 | 0.22 | 0.11 |
| Finance Income | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 |
| Finance Costs | 0.05 | 0.05 | 0.05 | 0.05 | 0.02 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.05 |
| Pretax Income | 0.24 | 0.32 | 0.20 | 0.22 | 0.31 | 0.10 | 0.03 | 0.09 | 0.20 | 0.18 | 0.08 |
| Income Tax Expense | 0.09 | 0.08 | 0.04 | 0.04 | 0.06 | 0.03 | 0.01 | 0.03 | 0.05 | — | — |
| Net Income | 0.15 | 0.24 | 0.16 | 0.18 | 0.24 | 0.07 | 0.02 | 0.06 | 0.15 | — | — |
| Total Comprehensive Income | 0.17 | 0.27 | 0.15 | 0.21 | 0.26 | 0.07 | 0.02 | 0.10 | 0.09 | 0.16 | 0.06 |
| Interest Income | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Expense | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.33 | 4.10 | 3.66 | 3.40 | 3.15 | 2.55 | 2.56 | 2.67 | 2.73 | 2.71 | 2.61 |
| Current Assets | 2.76 | 2.56 | 2.24 | 2.01 | 1.86 | 1.30 | 1.25 | 1.36 | 1.42 | 1.38 | 1.28 |
| Cash & Cash Equivalents | 0.24 | 0.35 | 0.41 | 0.15 | 0.13 | 0.08 | 0.07 | 0.06 | 0.06 | 0.07 | 0.05 |
| Inventories | 1.62 | 1.46 | 1.23 | 1.20 | 1.18 | 0.79 | 0.79 | 0.87 | 0.84 | 0.74 | 0.74 |
| Trade Receivables | 0.80 | 0.60 | 0.52 | 0.58 | 0.50 | 0.39 | 0.34 | 0.39 | 0.49 | 0.53 | 0.45 |
| Non-current Assets | 1.57 | 1.53 | 1.42 | 1.38 | 1.29 | 1.25 | 1.32 | 1.31 | 1.31 | 1.33 | 1.33 |
| Property, Plant & Equipment | 1.39 | 1.31 | 1.18 | 1.14 | 1.10 | 1.08 | 1.14 | 1.14 | 1.16 | 1.19 | 1.18 |
| Intangible Assets | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 2.03 | 1.90 | 1.69 | 1.55 | 1.46 | 1.11 | 1.18 | 1.29 | 1.42 | 1.48 | 1.51 |
| Current Liabilities | 1.45 | 1.36 | 1.35 | 1.12 | 1.11 | 0.75 | 0.76 | 0.84 | 0.99 | 0.96 | 0.97 |
| Non-current Liabilities | 0.58 | 0.54 | 0.34 | 0.44 | 0.35 | 0.36 | 0.42 | 0.45 | 0.43 | 0.52 | 0.55 |
| Total Equity | 2.30 | 2.20 | 1.97 | 1.84 | 1.69 | 1.45 | 1.38 | 1.38 | 1.31 | 1.23 | 1.09 |
| Share Capital | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
| Retained Earnings | 1.59 | 1.49 | 1.31 | 1.20 | 1.03 | 0.81 | 0.73 | 0.74 | 0.68 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -168.5 | 39.9 | 696.2 | — | — | — | — | — | — | — | — |
| Cash from Investing Activities | -177.4 | -216.8 | -136.8 | -141.5 | -114.2 | -53.8 | -56.8 | -75.1 | -87.7 | -100.8 | -84.9 |
| Purchase of Property, Plant & Equipment | 184.7 | 195.9 | 136.1 | 117.0 | 91.0 | 50.0 | 61.2 | 73.8 | 81.8 | 98.7 | 90.3 |
| Cash from Financing Activities | 278.5 | 89.9 | -306.4 | 30.2 | 172.1 | -46.4 | -135.9 | -8.5 | -56.5 | -128.7 | -245.6 |
| Dividends Paid | 71.0 | 32.8 | 27.3 | -28.1 | -16.8 | -11.2 | -16.9 | -22.5 | -19.7 | -14.0 | -16.9 |
| Net Change in Cash | -106.1 | -62.7 | 253.1 | 28.6 | 46.9 | 8.9 | 14.8 | -1.2 | -16.4 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.47 | 1.27 | 1.42 | 1.17 | 1.29 | 1.16 | 1.23 | 1.13 | 1.23 | 0.96 |
| Cost of Revenue | 1.28 | 1.10 | 1.24 | 1.07 | 1.14 | 1.03 | 1.07 | 1.00 | 1.02 | 0.86 |
| Gross Profit | 0.19 | 0.17 | 0.18 | 0.11 | 0.15 | 0.13 | 0.16 | 0.13 | 0.22 | 0.11 |
| Selling, General & Administrative | 0.06 | 0.08 | 0.09 | 0.07 | 0.06 | 0.06 | 0.12 | 0.06 | 0.06 | 0.05 |
| Operating Income | 0.13 | 0.09 | 0.09 | 0.04 | 0.09 | 0.07 | 0.03 | 0.07 | 0.16 | 0.05 |
| Finance Income | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.11 | 0.10 | 0.06 | 0.04 | 0.08 | 0.06 | 0.05 | 0.06 | 0.15 | 0.05 |
| Income Tax Expense | 0.03 | 0.02 | 0.05 | 0.01 | 0.01 | 0.02 | 0.01 | 0.02 | 0.04 | 0.01 |
| Net Income | 0.08 | 0.08 | 0.01 | 0.03 | 0.06 | 0.04 | 0.04 | 0.05 | 0.11 | 0.04 |
| Total Comprehensive Income | 0.10 | 0.10 | 0.04 | 0.05 | 0.03 | 0.04 | 0.05 | 0.04 | 0.12 | 0.05 |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Expense | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 5.01 | 4.75 | 4.33 | 4.24 | 4.16 | 4.10 | 4.10 | 3.92 | 3.98 | 3.77 |
| Current Assets | 3.41 | 3.17 | 2.76 | 2.70 | 2.65 | 2.59 | 2.56 | 2.45 | 2.53 | 2.33 |
| Cash & Cash Equivalents | 0.24 | 0.30 | 0.24 | 0.30 | 0.29 | 0.28 | 0.35 | 0.38 | 0.36 | 0.33 |
| Inventories | 2.17 | 1.90 | 1.62 | 1.62 | 1.55 | 1.52 | 1.46 | 1.39 | 1.40 | 1.31 |
| Trade Receivables | 0.87 | 0.83 | 0.80 | — | — | — | — | — | — | — |
| Non-current Assets | 1.60 | 1.57 | 1.57 | 1.54 | 1.51 | 1.51 | 1.53 | 1.48 | 1.45 | 1.44 |
| Property, Plant & Equipment | 1.41 | 1.39 | 1.39 | 1.34 | 1.32 | 1.31 | 1.31 | 1.23 | 1.21 | 1.19 |
| Intangible Assets | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 2.56 | 2.40 | 2.03 | 1.99 | 1.95 | 1.93 | 1.90 | 1.78 | 1.88 | 1.78 |
| Current Liabilities | 1.97 | 1.81 | 1.45 | 1.35 | 1.31 | 1.41 | 1.36 | 1.38 | 1.47 | 1.43 |
| Non-current Liabilities | 0.59 | 0.59 | 0.58 | 0.64 | 0.64 | 0.52 | 0.54 | 0.40 | 0.40 | 0.35 |
| Total Equity | 2.44 | 2.35 | 2.30 | 2.26 | 2.20 | 2.17 | 2.20 | 2.15 | 2.11 | 1.98 |
| Share Capital | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
| Retained Earnings | 1.71 | 1.62 | 1.59 | 1.56 | 1.53 | 1.46 | 1.49 | 1.48 | 1.43 | 1.32 |
| 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 | -141.9 | 79.8 | -81.2 | 43.4 | 10.3 | -141.0 | 68.5 | 136.0 | -46.4 | -118.2 |
| Cash from Investing Activities | -47.5 | -64.5 | -72.9 | -45.4 | -32.6 | -26.5 | -74.1 | -30.4 | -36.9 | -75.5 |
| Purchase of Property, Plant & Equipment | 37.7 | 36.5 | 50.2 | 43.7 | 49.7 | 41.1 | 68.0 | 43.9 | 26.0 | 58.2 |
| Cash from Financing Activities | 124.0 | 79.5 | 90.6 | 7.0 | 43.4 | 137.6 | -52.5 | -73.5 | 107.8 | 108.1 |
| Dividends Paid | 46.4 | 0.0 | — | — | — | — | — | — | — | — |
| Net Change in Cash | -61.1 | 64.2 | -58.8 | 11.9 | 5.8 | -65.1 | -37.8 | 24.3 | 29.7 | -78.9 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 5.05 | +10.9% | +4.9% | +14.2% | +6.0% |
| Operating income | 0.30 | -8.1% | +8.7% | +19.7% | +10.4% |
| Net income | 0.15 | -37.7% | -5.7% | +15.4% | — |
| EPS | ₩5,251 | -37.7% | -5.7% | +15.4% | — |
| Operating cash flow | -0.17 | — | — | — | — |
| Shareholders' equity | 2.30 | +4.5% | +7.6% | +9.7% | +7.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 11.4% | 13.5% | 10.7% | 10.6% | 14.2% | 10.5% |
| Operating margin | 5.9% | 7.1% | 5.5% | 5.3% | 9.0% | 4.7% |
| Net margin | 2.9% | 5.2% | 3.8% | 4.0% | 6.9% | 2.8% |
| Return on equity | 6.5% | 11.3% | 8.2% | 9.9% | 15.5% | 5.1% |
| Return on assets | 3.5% | 6.1% | 4.4% | 5.4% | 8.5% | 2.8% |
| Operating cash flow / revenue | -3.3% | 0.9% | 16.9% | — | — | — |
| Capex / revenue | 3.7% | 4.3% | 3.3% | 2.7% | 2.6% | 1.9% |
| Symbol | Last Price |
|---|---|
| 010130Korea Zinc Company, Ltd. | ₩1,222,000 -0.2% |
| 006110Sama Aluminium Co., Ltd. | ₩68,700 -0.7% |
| 000670Youngpoong Corporation | ₩39,300 -1.8% |
| 295310HVM Co., Ltd. | ₩48,450 +15.2% |