| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.93 | 3.07 | 1.52 | 1.37 | 1.20 | 0.97 | 0.80 | 0.50 | 0.31 | 0.31 | 0.30 |
| Cost of Revenue | 2.46 | 2.67 | 1.31 | 1.24 | 1.02 | 0.82 | 0.69 | 0.42 | 0.24 | 0.29 | 0.23 |
| Gross Profit | 0.47 | 0.40 | 0.21 | 0.14 | 0.17 | 0.15 | 0.11 | 0.08 | 0.07 | 0.02 | 0.07 |
| Selling, General & Administrative | 0.15 | 0.15 | 0.10 | 0.09 | 0.07 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 |
| Operating Income | 0.32 | 0.26 | 0.10 | 0.04 | 0.10 | 0.10 | 0.06 | 0.03 | 0.04 | -0.02 | 0.04 |
| Finance Income | 0.09 | 0.04 | 0.04 | 0.06 | 0.05 | 0.05 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 |
| Finance Costs | 0.14 | 0.14 | 0.09 | 0.10 | 0.06 | 0.06 | 0.03 | 0.02 | 0.01 | 0.01 | 0.03 |
| Pretax Income | 0.05 | 0.17 | 0.02 | 0.00 | 0.09 | 0.06 | 0.04 | 0.01 | 0.04 | -0.02 | 0.03 |
| Income Tax Expense | 0.01 | 0.03 | 0.00 | 0.01 | 0.02 | 0.02 | 0.01 | -0.00 | -0.00 | 0.00 | 0.00 |
| Net Income | 0.04 | 0.14 | 0.02 | -0.01 | 0.06 | 0.03 | 0.03 | 0.01 | 0.04 | -0.02 | 0.02 |
| Total Comprehensive Income | 0.05 | 0.23 | 0.03 | 0.03 | 0.10 | 0.01 | 0.05 | 0.01 | 0.01 | -0.01 | 0.04 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 3.22 | 3.61 | 2.87 | 1.78 | 1.77 | 0.88 | 0.74 | 0.61 | 0.39 | 0.39 | 0.39 |
| Current Assets | 1.64 | 1.83 | 1.35 | 1.01 | 1.07 | 0.55 | 0.43 | 0.39 | 0.22 | 0.23 | 0.25 |
| Cash & Cash Equivalents | 0.48 | 0.36 | 0.21 | 0.19 | 0.26 | 0.09 | 0.08 | 0.04 | 0.04 | 0.06 | 0.05 |
| Inventories | 0.50 | 0.66 | 0.58 | 0.38 | 0.35 | 0.20 | 0.12 | 0.15 | 0.07 | 0.05 | 0.08 |
| Trade Receivables | 0.41 | 0.39 | 0.40 | 0.37 | 0.40 | 0.20 | 0.16 | 0.16 | 0.09 | 0.07 | 0.07 |
| Non-current Assets | 1.58 | 1.78 | 1.50 | 0.77 | 0.70 | 0.33 | 0.31 | 0.22 | 0.17 | 0.16 | 0.14 |
| Property, Plant & Equipment | 1.02 | 1.13 | 0.93 | 0.53 | 0.51 | 0.27 | 0.23 | 0.18 | 0.15 | 0.12 | 0.12 |
| Intangible Assets | 0.18 | 0.26 | 0.27 | 0.12 | 0.12 | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 2.01 | 2.41 | 1.93 | 0.85 | 0.83 | 0.44 | 0.37 | 0.29 | 0.09 | 0.09 | 0.07 |
| Current Liabilities | 1.13 | 1.48 | 1.43 | 0.62 | 0.57 | 0.33 | 0.28 | 0.23 | 0.08 | 0.08 | 0.05 |
| Non-current Liabilities | 0.89 | 0.93 | 0.49 | 0.23 | 0.25 | 0.10 | 0.09 | 0.06 | 0.01 | 0.01 | 0.01 |
| Total Equity | 1.20 | 1.20 | 0.94 | 0.92 | 0.94 | 0.44 | 0.37 | 0.32 | 0.30 | 0.30 | 0.33 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.55 | 0.36 | 0.24 | 0.24 | 0.27 | 0.22 | 0.20 | 0.17 | 0.17 | 0.13 | 0.16 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 527.7 | 49.1 | 110.8 | 150.8 | -105.4 | 24.0 | 85.7 | -20.5 | -3.1 | 48.8 | -19.8 |
| Cash from Investing Activities | -96.0 | -211.7 | -235.9 | -105.3 | -300.6 | -110.3 | -66.4 | -61.7 | -13.9 | -33.0 | 63.8 |
| Purchase of Property, Plant & Equipment | 92.6 | 199.7 | 192.3 | 98.4 | 92.3 | 110.2 | 87.7 | 26.4 | 36.7 | 16.0 | 17.4 |
| Cash from Financing Activities | -325.3 | 291.5 | 141.1 | -94.9 | 567.8 | 109.4 | 23.3 | 79.3 | 9.5 | -12.5 | -20.4 |
| Dividends Paid | 41.4 | 20.7 | 20.7 | 25.3 | 17.3 | 7.1 | 6.2 | 5.5 | 3.2 | 4.9 | 8.2 |
| Net Change in Cash | 106.4 | 128.8 | 16.0 | -70.2 | 170.0 | 7.9 | — | -4.8 | -11.2 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 686.4 | 711.1 | 782.7 | 597.0 | 650.0 | 901.9 | 672.5 | 805.5 | 857.8 | 736.7 |
| Cost of Revenue | 564.8 | 602.1 | 658.9 | 502.9 | 558.1 | 743.5 | 582.4 | 667.2 | 701.3 | 717.2 |
| Gross Profit | 121.6 | 109.0 | 123.8 | 94.1 | 91.9 | 158.4 | 90.2 | 138.3 | 156.5 | 19.5 |
| Selling, General & Administrative | 35.5 | 34.7 | 53.7 | 28.4 | 32.6 | 33.2 | 63.8 | 28.7 | 27.5 | 28.9 |
| Operating Income | 86.0 | 74.3 | 70.2 | 65.7 | 59.3 | 125.2 | 26.3 | 109.6 | 129.0 | -9.5 |
| Finance Income | 13.2 | 16.6 | 23.3 | 11.7 | 35.5 | 15.7 | 15.9 | 8.9 | 9.9 | 9.5 |
| Finance Costs | 29.7 | 37.0 | 34.2 | 22.1 | 48.2 | 32.8 | 45.8 | 23.2 | 33.2 | 33.4 |
| Pretax Income | 70.3 | 54.1 | -160.1 | 55.2 | 50.2 | 108.6 | -4.1 | 100.4 | 110.4 | -34.9 |
| Income Tax Expense | 9.2 | 10.2 | -7.9 | -2.7 | 11.2 | 13.1 | -6.1 | 26.9 | 2.2 | 5.2 |
| Net Income | 61.1 | 43.9 | -152.2 | 57.9 | 38.9 | 95.4 | 2.0 | 73.5 | 108.2 | -40.0 |
| Total Comprehensive Income | 84.6 | 96.6 | -129.7 | 94.6 | -19.9 | 109.8 | 71.6 | 48.9 | 128.5 | -15.9 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 3.51 | 3.43 | 3.22 | 3.39 | 3.32 | 3.59 | 3.61 | 3.13 | 3.18 | 3.02 |
| Current Assets | 1.90 | 1.83 | 1.64 | 1.62 | 1.58 | 1.78 | 1.83 | 1.50 | 1.55 | 1.44 |
| Cash & Cash Equivalents | 0.43 | 0.45 | 0.48 | 0.45 | 0.30 | 0.33 | 0.36 | 0.21 | 0.19 | 0.16 |
| Inventories | 0.61 | 0.56 | 0.50 | 0.48 | 0.43 | 0.48 | 0.66 | 0.49 | 0.50 | 0.51 |
| Trade Receivables | 0.58 | 0.55 | 0.41 | 0.46 | 0.67 | 0.77 | 0.60 | 0.53 | 0.61 | 0.58 |
| Non-current Assets | 1.60 | 1.60 | 1.58 | 1.76 | 1.74 | 1.80 | 1.78 | 1.63 | 1.63 | 1.57 |
| Property, Plant & Equipment | 1.05 | 1.05 | 1.02 | 1.12 | 1.11 | 1.15 | 1.13 | 1.06 | 1.04 | 0.97 |
| Intangible Assets | 0.18 | 0.18 | 0.18 | 0.26 | 0.25 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 |
| Total Liabilities | 2.17 | 2.17 | 2.01 | 2.05 | 2.08 | 2.33 | 2.41 | 2.00 | 2.15 | 2.11 |
| Current Liabilities | 1.27 | 1.28 | 1.13 | 1.24 | 1.30 | 1.41 | 1.48 | 1.17 | 1.29 | 1.32 |
| Non-current Liabilities | 0.89 | 0.89 | 0.89 | 0.81 | 0.78 | 0.92 | 0.93 | 0.83 | 0.85 | 0.79 |
| Total Equity | 1.34 | 1.26 | 1.20 | 1.33 | 1.24 | 1.26 | 1.20 | 1.13 | 1.04 | 0.91 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.62 | 0.56 | 0.55 | 0.71 | 0.65 | 0.61 | 0.36 | 0.36 | 0.29 | 0.18 |
| 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 | 45.1 | -1.7 | 8.1 | 283.1 | 188.0 | 48.5 | 137.5 | 14.4 | 110.1 | -212.9 |
| Cash from Investing Activities | 1.3 | -8.5 | 4.5 | -46.0 | -23.2 | -31.3 | -46.0 | -26.1 | -86.9 | -52.7 |
| Purchase of Property, Plant & Equipment | 11.8 | 9.6 | 22.4 | 14.6 | 23.7 | 31.9 | 52.4 | 43.9 | 56.9 | 46.4 |
| Cash from Financing Activities | -69.2 | -38.8 | -3.5 | -95.8 | -180.8 | -45.1 | 29.6 | 44.2 | 7.1 | 210.5 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -22.7 | -49.0 | 9.1 | 141.2 | -16.1 | -27.8 | 146.2 | 20.7 | 36.9 | -51.8 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 2,931.6 | -4.6% | +28.7% | +24.8% | +25.7% |
| Operating income | 320.3 | +25.4% | +96.6% | +26.8% | +24.3% |
| Net income | 40.1 | -72.1% | — | +3.6% | +6.5% |
| EPS | ₩952 | -72.1% | — | +3.6% | +6.5% |
| Operating cash flow | 527.7 | +975.5% | +51.8% | +85.6% | — |
| Shareholders' equity | 1,201.7 | +0.1% | +9.1% | +22.1% | +13.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 16.0% | 13.2% | 13.6% | 9.9% | 14.3% | 15.3% |
| Operating margin | 10.9% | 8.3% | 6.9% | 3.1% | 8.5% | 10.1% |
| Net margin | 1.4% | 4.7% | 1.2% | -0.7% | 5.4% | 3.5% |
| Return on equity | 3.3% | 13.4% | 2.0% | -1.1% | 9.3% | 8.3% |
| Return on assets | 1.2% | 4.4% | 0.8% | -0.6% | 4.9% | 4.2% |
| Operating cash flow / revenue | 18.0% | 1.6% | 7.3% | 11.0% | -8.8% | 2.5% |
| Capex / revenue | 3.2% | 6.5% | 12.7% | 7.2% | 7.7% | 11.4% |
| Symbol | Last Price |
|---|---|
| 082740Hanwha Engine | ₩45,600 +0.0% |
| 018880Hanon Systems | ₩3,525 +0.9% |
| 017800Hyundai Elevator | ₩74,900 +0.3% |
| 319400Hyundai Movex Co., Ltd. | ₩22,050 +4.0% |
| 083650BHI Co., Ltd. | ₩60,000 +1.2% |
| 071970HD-Hyundai Marine Engine | ₩50,200 +1.4% |
| 323280Taesung Co., Ltd. | ₩44,850 +3.2% |
| 420770Giga Vis Co., Ltd. | ₩101,200 +1.3% |
| 017960Hankuk Carbon Co., Ltd. | ₩22,550 +0.9% |
| 232140YC Corporation | ₩11,730 -0.2% |