| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.06 | 3.52 | 3.60 | 3.91 | 2.79 | 2.47 | 2.39 | 2.10 | 2.01 | 2.00 | 1.58 |
| Cost of Revenue | 2.95 | 2.62 | 2.45 | 2.59 | 1.96 | 1.84 | 1.78 | 1.53 | 1.47 | 1.47 | 1.14 |
| Gross Profit | 1.12 | 0.90 | 1.15 | 1.32 | 0.83 | 0.63 | 0.61 | 0.57 | 0.54 | 0.53 | 0.45 |
| Selling, General & Administrative | 0.60 | 0.58 | 0.52 | 0.49 | 0.39 | 0.37 | 0.37 | 0.37 | 0.36 | 0.35 | 0.25 |
| Operating Income | 0.51 | 0.32 | 0.64 | 0.82 | 0.44 | 0.26 | 0.24 | 0.20 | 0.18 | 0.18 | 0.20 |
| Finance Income | 0.04 | 0.04 | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
| Finance Costs | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Pretax Income | 0.58 | 0.41 | 0.68 | 0.88 | 0.45 | 0.25 | 0.23 | 0.17 | 0.13 | 0.15 | 0.19 |
| Income Tax Expense | 0.15 | 0.11 | 0.15 | 0.14 | 0.12 | 0.07 | 0.06 | 0.06 | 0.04 | 0.04 | 0.05 |
| Net Income | 0.43 | 0.29 | 0.53 | 0.74 | 0.33 | 0.18 | 0.17 | 0.11 | 0.09 | 0.11 | 0.14 |
| Total Comprehensive Income | 0.33 | 0.43 | 0.54 | 0.72 | 0.46 | 0.04 | 0.32 | 0.33 | -0.02 | 0.10 | 0.23 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 5.72 | 5.39 | 5.30 | 4.51 | 3.55 | 3.04 | 3.10 | 2.64 | 2.27 | 2.39 | 2.22 |
| Current Assets | 3.64 | 3.43 | 3.35 | 2.82 | 2.04 | 1.68 | 1.50 | 1.34 | 1.28 | 1.41 | 1.26 |
| Cash & Cash Equivalents | 1.09 | 0.80 | 0.90 | 0.74 | 0.64 | 0.66 | 0.45 | 0.36 | 0.39 | 0.46 | 0.45 |
| Inventories | 1.22 | 1.23 | 1.33 | 0.98 | 0.64 | 0.50 | 0.54 | 0.49 | 0.43 | 0.48 | 0.39 |
| Trade Receivables | 0.64 | 0.55 | 0.49 | 0.51 | 0.39 | 0.34 | 0.35 | 0.33 | 0.30 | 0.33 | 0.31 |
| Non-current Assets | 2.07 | 1.96 | 1.95 | 1.69 | 1.50 | 1.35 | 1.60 | 1.30 | 1.00 | 0.98 | 0.96 |
| Property, Plant & Equipment | 1.01 | 0.91 | 0.81 | 0.71 | 0.69 | 0.60 | 0.61 | 0.63 | 0.55 | 0.57 | 0.56 |
| Intangible Assets | 0.16 | 0.15 | 0.19 | 0.18 | 0.17 | 0.16 | 0.16 | 0.15 | 0.16 | 0.22 | 0.20 |
| Total Liabilities | 1.61 | 1.49 | 1.71 | 1.40 | 1.11 | 1.04 | 1.14 | 0.98 | 0.93 | 1.01 | 0.86 |
| Current Liabilities | 0.94 | 0.73 | 1.12 | 0.82 | 0.53 | 0.59 | 0.62 | 0.47 | 0.55 | 0.62 | 0.44 |
| Non-current Liabilities | 0.67 | 0.77 | 0.59 | 0.58 | 0.59 | 0.45 | 0.51 | 0.51 | 0.38 | 0.39 | 0.42 |
| Total Equity | 4.11 | 3.90 | 3.59 | 3.11 | 2.43 | 1.99 | 1.97 | 1.66 | 1.34 | 1.38 | 1.36 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 3.49 | 3.08 | 2.71 | 2.26 | 1.63 | 1.36 | 1.13 | 0.98 | 0.88 | 0.78 | 0.68 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 374.9 | 623.7 | 525.1 | 458.8 | 287.4 | 346.1 | 231.8 | 183.9 | 159.1 | 101.9 | 258.4 |
| Cash from Investing Activities | 16.5 | -254.6 | -437.5 | -389.5 | -211.6 | 7.3 | -111.7 | -116.9 | -167.3 | -102.2 | -167.1 |
| Purchase of Property, Plant & Equipment | 223.2 | 116.8 | 171.6 | 145.6 | 129.2 | 90.0 | 126.2 | 127.1 | 144.3 | 69.2 | 56.4 |
| Cash from Financing Activities | -95.3 | -412.1 | 21.2 | 90.5 | -104.4 | -128.7 | -25.1 | -80.4 | -47.1 | 8.8 | 156.4 |
| Dividends Paid | 89.6 | 57.0 | 67.1 | 43.9 | 21.9 | 17.5 | 15.4 | 13.2 | 11.0 | 8.9 | 8.9 |
| Net Change in Cash | 291.0 | -96.9 | 160.4 | 94.2 | -23.1 | 218.0 | 90.8 | -32.8 | -72.1 | 7.7 | 251.6 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.23 | 0.90 | 1.01 | 1.20 | 1.04 | 0.81 | 0.85 | 1.07 | 0.89 | 0.71 |
| Cost of Revenue | 0.89 | 0.63 | 0.73 | 0.87 | 0.74 | 0.60 | 0.70 | 0.82 | 0.59 | 0.51 |
| Gross Profit | 0.35 | 0.26 | 0.28 | 0.33 | 0.30 | 0.21 | 0.15 | 0.24 | 0.30 | 0.20 |
| Selling, General & Administrative | 0.17 | 0.14 | 0.17 | 0.15 | 0.15 | 0.13 | 0.18 | 0.14 | 0.13 | 0.13 |
| Operating Income | 0.18 | 0.12 | 0.11 | 0.18 | 0.15 | 0.08 | -0.03 | 0.10 | 0.17 | 0.07 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Finance Costs | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | -0.00 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.21 | 0.19 | 0.14 | 0.22 | 0.13 | 0.10 | 0.02 | 0.08 | 0.21 | 0.11 |
| Income Tax Expense | 0.05 | 0.04 | 0.04 | 0.06 | 0.03 | 0.03 | 0.01 | 0.03 | 0.04 | 0.03 |
| Net Income | 0.16 | 0.15 | 0.10 | 0.15 | 0.10 | 0.07 | 0.00 | 0.05 | 0.16 | 0.08 |
| Total Comprehensive Income | 0.21 | 0.27 | 0.17 | 0.21 | -0.09 | 0.05 | 0.25 | -0.05 | 0.13 | 0.10 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 6.22 | 6.07 | 5.72 | 5.51 | 5.43 | 5.39 | 5.39 | 5.02 | 5.43 | 5.32 |
| Current Assets | 4.01 | 3.90 | 3.64 | 3.52 | 3.48 | 3.40 | 3.43 | 3.14 | 3.51 | 3.37 |
| Cash & Cash Equivalents | 0.72 | 0.83 | 1.09 | 0.74 | 0.49 | 0.74 | 0.80 | 0.63 | 0.84 | 0.99 |
| Inventories | 1.39 | 1.47 | 1.22 | 1.15 | 1.34 | 1.30 | 1.23 | 1.15 | 1.33 | 1.35 |
| Trade Receivables | 0.93 | 0.56 | 0.64 | 0.74 | 0.74 | 0.52 | 0.55 | 0.64 | 0.74 | 0.45 |
| Non-current Assets | 2.21 | 2.17 | 2.07 | 1.99 | 1.96 | 1.99 | 1.96 | 1.88 | 1.92 | 1.96 |
| Property, Plant & Equipment | 1.13 | 1.09 | 1.01 | 0.94 | 0.90 | 0.93 | 0.91 | 0.82 | 0.86 | 0.86 |
| Intangible Assets | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.20 | 0.20 | 0.19 |
| Total Liabilities | 1.69 | 1.75 | 1.61 | 1.55 | 1.65 | 1.51 | 1.49 | 1.37 | 1.70 | 1.71 |
| Current Liabilities | 0.97 | 1.06 | 0.94 | 0.91 | 0.89 | 0.71 | 0.73 | 0.61 | 1.10 | 1.12 |
| Non-current Liabilities | 0.72 | 0.69 | 0.67 | 0.64 | 0.76 | 0.80 | 0.77 | 0.76 | 0.59 | 0.59 |
| Total Equity | 4.53 | 4.31 | 4.11 | 3.96 | 3.79 | 3.87 | 3.90 | 3.65 | 3.73 | 3.61 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 3.73 | 3.58 | 3.49 | 3.37 | 3.23 | 3.11 | 3.08 | 3.01 | 2.92 | 2.74 |
| 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 | -83.8 | 31.8 | 220.1 | 364.1 | -110.3 | -99.0 | 432.6 | 259.4 | -157.0 | 88.7 |
| Cash from Investing Activities | 23.8 | -286.8 | 147.1 | -14.2 | -159.7 | 43.2 | -138.8 | -131.9 | -4.4 | 20.4 |
| Purchase of Property, Plant & Equipment | 43.7 | 53.3 | 78.2 | 40.3 | 46.1 | 58.5 | 40.7 | 22.2 | 23.9 | 30.0 |
| Cash from Financing Activities | -83.7 | 7.6 | -68.1 | -33.7 | -5.6 | 12.1 | -43.8 | -343.2 | -15.2 | -9.9 |
| Dividends Paid | — | — | -0.0 | 29.8 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -106.2 | -264.4 | 346.5 | 252.6 | -250.4 | -57.6 | 171.3 | -210.1 | -148.0 | 90.0 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 4,063.6 | +15.5% | +1.3% | +10.5% | +9.9% |
| Operating income | 514.4 | +63.0% | -14.5% | +14.7% | +10.1% |
| Net income | 426.3 | +44.7% | -16.9% | +18.5% | +11.4% |
| EPS | ₩9,619 | +44.7% | -16.9% | +18.5% | +11.4% |
| Operating cash flow | 374.9 | -39.9% | -6.5% | +1.6% | +3.8% |
| Shareholders' equity | 4,105.5 | +5.4% | +9.6% | +15.5% | +11.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 27.5% | 25.5% | 32.0% | 33.7% | 29.6% | 25.5% |
| Operating margin | 12.7% | 9.0% | 17.7% | 21.0% | 15.8% | 10.5% |
| Net margin | 10.5% | 8.4% | 14.8% | 19.0% | 12.0% | 7.4% |
| Return on equity | 10.7% | 7.9% | 15.9% | 26.8% | 15.1% | 9.2% |
| Return on assets | 7.7% | 5.5% | 10.9% | 18.4% | 10.2% | 5.9% |
| Operating cash flow / revenue | 9.2% | 17.7% | 14.6% | 11.7% | 10.3% | 14.0% |
| Capex / revenue | 5.5% | 3.3% | 4.8% | 3.7% | 4.6% | 3.6% |
| Symbol | Last Price |
|---|---|
| 047050POSCO International | ₩54,700 -1.4% |
| 095340ISC Co., Ltd. | ₩182,000 +6.0% |
| 026960Dong SUH Companies, Inc. | ₩25,450 -1.0% |
| 018670SK GAS Ltd. | ₩238,500 +1.9% |
| 001120LX International Corp. | ₩40,300 -0.4% |
| 001740SKNetworks Company Limited | ₩6,400 +0.2% |
| 031330Samt Co., Ltd. | ₩7,970 +3.2% |
| 032190Daou Data Corp. | ₩20,000 -1.7% |
| 017940E1 Corporation | ₩97,700 -0.7% |
| 001530DI Dongil | ₩27,600 +2.8% |