| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.64 | 1.87 | 1.90 | 2.12 | 1.90 | 1.16 | 0.87 | 0.79 | 0.69 | 0.61 | 0.54 |
| Cost of Revenue | 1.12 | 1.25 | 1.37 | 1.44 | 1.24 | 0.87 | 0.65 | 0.60 | 0.54 | 0.48 | 0.42 |
| Gross Profit | 0.52 | 0.62 | 0.53 | 0.68 | 0.66 | 0.30 | 0.21 | 0.19 | 0.15 | 0.13 | 0.11 |
| Selling, General & Administrative | 0.41 | 0.45 | 0.40 | 0.37 | 0.29 | 0.20 | 0.17 | 0.14 | 0.11 | 0.08 | 0.06 |
| Operating Income | 0.11 | 0.17 | 0.13 | 0.31 | 0.37 | 0.09 | 0.05 | 0.06 | 0.05 | 0.05 | 0.06 |
| Finance Income | 0.03 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
| Finance Costs | 0.02 | 0.03 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.11 | 0.17 | 0.13 | 0.30 | 0.38 | 0.09 | 0.05 | 0.06 | 0.05 | 0.06 | 0.06 |
| Income Tax Expense | 0.02 | 0.04 | 0.03 | 0.07 | 0.08 | 0.02 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 |
| Net Income | 0.08 | 0.13 | 0.10 | 0.23 | 0.30 | 0.07 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 |
| Total Comprehensive Income | 0.09 | 0.13 | 0.10 | 0.24 | 0.29 | 0.07 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.40 | 1.50 | 1.21 | 1.29 | 1.17 | 0.75 | 0.63 | 0.61 | 0.54 | 0.49 | 0.46 |
| Current Assets | 1.06 | 1.12 | 0.90 | 1.01 | 1.03 | 0.63 | 0.52 | 0.51 | 0.50 | 0.44 | 0.41 |
| Cash & Cash Equivalents | 0.18 | 0.24 | 0.18 | 0.19 | 0.14 | 0.10 | 0.11 | 0.22 | 0.07 | 0.26 | 0.23 |
| Inventories | 0.19 | 0.21 | 0.34 | 0.48 | 0.20 | 0.14 | 0.12 | 0.10 | 0.06 | 0.06 | 0.06 |
| Trade Receivables | 0.35 | 0.45 | 0.20 | 0.14 | 0.18 | 0.21 | 0.16 | 0.16 | 0.14 | 0.11 | 0.11 |
| Non-current Assets | 0.34 | 0.38 | 0.30 | 0.28 | 0.14 | 0.12 | 0.11 | 0.10 | 0.05 | 0.05 | 0.05 |
| Property, Plant & Equipment | 0.11 | 0.11 | 0.10 | 0.11 | 0.05 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| Intangible Assets | 0.08 | 0.08 | 0.07 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 0.27 | 0.42 | 0.23 | 0.34 | 0.37 | 0.22 | 0.16 | 0.16 | 0.13 | 0.11 | 0.12 |
| Current Liabilities | 0.24 | 0.35 | 0.21 | 0.32 | 0.36 | 0.21 | 0.14 | 0.16 | 0.13 | 0.10 | 0.11 |
| Non-current Liabilities | 0.03 | 0.07 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 |
| Total Equity | 1.13 | 1.08 | 0.98 | 0.95 | 0.80 | 0.53 | 0.47 | 0.45 | 0.41 | 0.38 | 0.35 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 1.04 | 0.99 | 0.89 | 0.87 | 0.72 | 0.45 | 0.39 | 0.36 | 0.33 | 0.29 | 0.26 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 137.1 | 168.9 | 102.7 | -81.7 | 421.5 | 83.0 | 20.7 | 27.4 | 32.5 | 49.0 | 44.8 |
| Cash from Investing Activities | -148.8 | -76.8 | -26.5 | 230.8 | -361.3 | -75.4 | -117.2 | 131.8 | -205.9 | 0.6 | -8.1 |
| Purchase of Property, Plant & Equipment | 19.6 | 23.1 | 32.9 | 59.9 | 31.0 | 17.3 | 10.4 | 12.4 | 3.0 | 3.2 | 2.1 |
| Cash from Financing Activities | -48.8 | -38.1 | -81.6 | -94.6 | -25.3 | -16.6 | -16.3 | -11.4 | -14.6 | -16.3 | 3.1 |
| Dividends Paid | 39.0 | 29.3 | 73.2 | 87.8 | 22.0 | 13.5 | 13.5 | 11.4 | 14.6 | 16.3 | 9.6 |
| Net Change in Cash | -60.6 | 53.9 | -5.4 | 54.5 | 35.0 | -9.1 | -112.8 | 147.8 | -188.0 | 33.4 | 39.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 401.2 | 388.8 | 389.8 | 394.4 | 378.6 | 476.2 | 502.6 | 419.9 | 484.9 | 458.3 |
| Cost of Revenue | 284.8 | 272.4 | 264.6 | 274.0 | 263.4 | 313.9 | 336.3 | 280.6 | 323.5 | 309.4 |
| Gross Profit | 116.4 | 116.4 | 125.2 | 120.4 | 115.2 | 162.4 | 166.2 | 139.3 | 161.4 | 149.0 |
| Selling, General & Administrative | 94.4 | 95.8 | 100.3 | 106.4 | 104.9 | 102.7 | 135.7 | 105.0 | 105.3 | 102.7 |
| Operating Income | 22.0 | 20.6 | 24.9 | 14.0 | 10.2 | 59.7 | 30.5 | 34.3 | 56.1 | 46.2 |
| Finance Income | 3.4 | 4.3 | 5.8 | 1.7 | 13.2 | 6.2 | 3.4 | 7.3 | 4.9 | 4.2 |
| Finance Costs | 5.4 | 12.2 | 6.1 | 3.4 | 2.3 | 5.4 | 18.2 | 2.3 | 6.6 | 6.7 |
| Pretax Income | 23.2 | 15.4 | 24.9 | 13.7 | 10.4 | 58.0 | 28.1 | 32.1 | 57.1 | 50.7 |
| Income Tax Expense | 5.3 | 4.2 | 6.0 | 3.6 | 2.1 | 12.6 | 7.4 | 6.7 | 12.8 | 10.6 |
| Net Income | 17.9 | 11.2 | 18.9 | 10.1 | 8.3 | 45.4 | 20.8 | 25.4 | 44.3 | 40.1 |
| Total Comprehensive Income | 18.1 | 12.6 | 21.8 | 10.5 | 7.2 | 45.6 | 22.2 | 25.9 | 44.2 | 39.8 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.44 | 1.50 | 1.40 | 1.46 | 1.45 | 1.59 | 1.50 | 1.41 | 1.39 | 1.38 |
| Current Assets | 1.13 | 1.18 | 1.06 | 1.12 | 1.09 | 1.22 | 1.12 | 1.07 | 1.08 | 1.06 |
| Cash & Cash Equivalents | 0.05 | 0.26 | 0.18 | 0.12 | 0.32 | 0.36 | 0.24 | 0.26 | 0.26 | 0.31 |
| Inventories | 0.22 | 0.20 | 0.19 | 0.25 | 0.22 | 0.20 | 0.21 | 0.24 | 0.17 | 0.24 |
| Trade Receivables | 0.36 | 0.37 | 0.35 | 0.36 | 0.37 | 0.44 | 0.45 | 0.32 | 0.34 | 0.20 |
| Non-current Assets | 0.31 | 0.32 | 0.34 | 0.34 | 0.36 | 0.37 | 0.38 | 0.34 | 0.31 | 0.31 |
| Property, Plant & Equipment | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Intangible Assets | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Total Liabilities | 0.31 | 0.39 | 0.27 | 0.36 | 0.36 | 0.51 | 0.42 | 0.35 | 0.36 | 0.39 |
| Current Liabilities | 0.27 | 0.35 | 0.24 | 0.31 | 0.29 | 0.43 | 0.35 | 0.31 | 0.34 | 0.37 |
| Non-current Liabilities | 0.04 | 0.04 | 0.03 | 0.05 | 0.06 | 0.07 | 0.07 | 0.05 | 0.02 | 0.02 |
| Total Equity | 1.13 | 1.11 | 1.13 | 1.10 | 1.09 | 1.09 | 1.08 | 1.06 | 1.03 | 0.99 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 1.05 | 1.03 | 1.04 | 1.02 | 1.01 | 1.00 | 0.99 | 0.97 | 0.95 | 0.90 |
| 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 | -37.3 | 100.7 | 26.4 | 19.9 | -34.0 | 124.8 | -29.8 | -59.7 | -14.0 | 272.4 |
| Cash from Investing Activities | -151.4 | -15.4 | 38.4 | -225.6 | 43.6 | -5.2 | 15.2 | 60.1 | -11.7 | -140.4 |
| Purchase of Property, Plant & Equipment | 3.7 | 5.2 | 5.2 | 3.7 | 4.6 | 6.1 | 4.8 | 6.2 | 4.7 | 7.3 |
| Cash from Financing Activities | -26.8 | -2.6 | -2.6 | -2.4 | -41.2 | -2.7 | -2.4 | -2.2 | -31.4 | -2.1 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -215.5 | 82.6 | 62.2 | -208.0 | -31.6 | 116.9 | -17.0 | -1.9 | -57.1 | 129.9 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,639.1 | -12.1% | -8.2% | +7.1% | +11.8% |
| Operating income | 108.9 | -34.8% | -29.5% | +2.9% | +6.9% |
| Net income | 82.6 | -36.7% | -29.3% | +2.6% | +5.5% |
| EPS | ₩5,081 | -36.7% | -29.3% | +2.6% | +5.5% |
| Operating cash flow | 137.1 | -18.8% | — | +10.6% | +11.8% |
| Shareholders' equity | 1,125.6 | +4.3% | +5.8% | +16.2% | +12.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 31.9% | 33.0% | 28.1% | 31.9% | 34.7% | 25.5% |
| Operating margin | 6.6% | 9.0% | 6.8% | 14.7% | 19.5% | 8.1% |
| Net margin | 5.0% | 7.0% | 5.3% | 11.0% | 15.6% | 6.2% |
| Return on equity | 7.5% | 12.7% | 10.5% | 26.7% | 44.5% | 14.4% |
| Return on assets | 5.7% | 9.6% | 8.1% | 19.0% | 30.8% | 10.5% |
| Operating cash flow / revenue | 8.4% | 9.1% | 5.4% | -3.9% | 22.2% | 7.1% |
| Capex / revenue | 1.2% | 1.2% | 1.7% | 2.8% | 1.6% | 1.5% |
| Symbol | Last Price |
|---|---|
| 067310Hana Micron, Inc. | ₩34,850 +0.4% |
| 322000HD Hyundai Energy Solutions Co., Ltd. | ₩138,900 +7.3% |
| 166090Hana Materials, Inc. | ₩49,900 +0.7% |
| 036540SFA Semicon Co., Ltd. | ₩5,610 -0.2% |
| 094170Dongwoon Anatech Co., Ltd. | ₩29,350 +2.6% |
| 059090Mi Co., Ltd. | ₩18,060 +3.2% |
| 046890Seoul Semiconductor Co., Ltd. | ₩9,580 +0.1% |
| 399720Gaonchips Co., Ltd. | ₩42,100 +4.5% |
| 033640Nepes Corporation | ₩21,550 +0.0% |
| 077360DUK SAN HI Metal Co., Ltd. | ₩10,060 +3.7% |