| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.87 | 4.84 | 4.73 | 5.37 | 4.66 | 3.97 | 4.41 | 4.46 | 4.34 | 4.56 | 4.86 |
| Cost of Revenue | 3.60 | 3.52 | 3.40 | 3.89 | 3.36 | 2.93 | 3.28 | 3.34 | 3.15 | 3.28 | 3.57 |
| Gross Profit | 1.28 | 1.32 | 1.34 | 1.48 | 1.30 | 1.04 | 1.13 | 1.12 | 1.19 | 1.28 | 1.28 |
| Selling, General & Administrative | — | — | — | 1.24 | 1.05 | 0.87 | 0.96 | 0.96 | 0.97 | 1.00 | 1.00 |
| Operating Income | 0.11 | 0.16 | 0.20 | 0.24 | 0.25 | 0.16 | 0.17 | 0.17 | 0.22 | 0.28 | 0.28 |
| Finance Income | 0.07 | 0.05 | 0.05 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.01 | 0.03 | 0.01 |
| Finance Costs | 0.15 | 0.11 | 0.11 | 0.07 | 0.04 | 0.09 | 0.09 | 0.07 | 0.06 | 0.07 | 0.07 |
| Pretax Income | 0.04 | 0.12 | 0.15 | 0.17 | 0.28 | 0.32 | 0.08 | 0.13 | 0.21 | 0.24 | -0.14 |
| Income Tax Expense | -0.01 | 0.01 | 0.04 | -0.02 | 0.05 | 0.11 | 0.02 | 0.05 | 0.06 | 0.06 | 0.01 |
| Net Income | 0.05 | 0.11 | 0.05 | 0.19 | 0.20 | 0.21 | 0.02 | 0.04 | 0.12 | 0.18 | -0.15 |
| Total Comprehensive Income | 0.38 | 0.67 | 0.04 | 0.22 | 0.29 | 0.19 | -0.05 | -0.04 | 0.21 | 0.17 | -0.14 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 7.68 | 7.25 | 6.00 | 6.00 | 5.60 | 5.04 | 5.29 | 5.57 | 5.66 | 5.25 | 4.99 |
| Current Assets | 2.38 | 2.40 | 2.29 | 2.46 | 2.21 | 1.87 | 2.08 | 1.96 | 2.09 | 2.07 | 1.94 |
| Cash & Cash Equivalents | 0.26 | 0.25 | 0.17 | 0.20 | 0.24 | 0.16 | 0.12 | 0.09 | 0.08 | 0.15 | 0.09 |
| Inventories | 1.13 | 1.17 | 1.18 | 1.26 | 1.01 | 0.78 | 0.88 | 0.88 | 0.80 | 0.79 | 0.85 |
| Trade Receivables | 0.76 | 0.81 | 0.79 | 0.83 | 0.82 | 0.76 | 0.85 | 0.83 | 0.97 | 0.93 | 0.84 |
| Non-current Assets | 5.31 | 4.85 | 3.71 | 3.55 | 3.39 | 3.17 | 3.21 | 3.62 | 3.57 | 3.18 | 3.04 |
| Property, Plant & Equipment | 2.94 | 3.06 | 2.60 | 2.54 | 2.42 | 2.45 | 2.46 | 2.57 | 2.44 | 2.20 | 2.15 |
| Intangible Assets | 0.12 | 0.11 | 0.13 | 0.13 | 0.13 | 0.15 | 0.18 | 0.19 | 0.18 | 0.19 | 0.20 |
| Total Liabilities | 3.62 | 3.48 | 3.07 | 3.27 | 3.05 | 2.75 | 3.17 | 3.36 | 3.34 | 3.12 | 3.02 |
| Current Liabilities | 2.25 | 2.36 | 2.42 | 2.65 | 2.23 | 2.15 | 2.25 | 2.32 | 2.13 | 1.96 | 1.83 |
| Non-current Liabilities | 1.37 | 1.12 | 0.66 | 0.62 | 0.82 | 0.60 | 0.92 | 1.04 | 1.21 | 1.16 | 1.19 |
| Total Equity | 4.07 | 3.77 | 2.93 | 2.73 | 2.55 | 2.29 | 2.13 | 2.21 | 2.32 | 2.13 | 1.96 |
| Share Capital | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 |
| Retained Earnings | 1.47 | 1.53 | 1.50 | 1.53 | 1.35 | 1.19 | 1.01 | 0.99 | 0.98 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 355.0 | 290.6 | 401.5 | 30.4 | 255.7 | 499.6 | 123.4 | 341.2 | 276.6 | 339.6 | 365.8 |
| Cash from Investing Activities | -204.4 | -583.6 | -291.2 | -221.3 | -193.1 | 130.6 | -16.4 | -295.9 | -498.7 | -261.8 | -376.6 |
| Purchase of Property, Plant & Equipment | 160.5 | 256.0 | 314.0 | 286.7 | 183.4 | 199.1 | 139.6 | 383.2 | 454.8 | 243.1 | 201.7 |
| Cash from Financing Activities | -144.5 | 359.7 | -141.9 | 154.8 | 7.4 | -582.0 | -78.8 | -36.1 | 157.6 | -18.5 | 41.1 |
| Dividends Paid | 59.6 | 41.5 | 41.8 | 41.3 | 30.1 | 27.8 | 28.4 | 33.0 | 32.4 | 14.9 | 14.6 |
| Net Change in Cash | 6.1 | 66.7 | -31.5 | -36.1 | 70.0 | 48.3 | 28.2 | 9.2 | -64.5 | 59.3 | 30.3 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.36 | 1.24 | 1.20 | 1.18 | 1.26 | 1.23 | 1.30 | 1.10 | 1.28 | 1.16 |
| Cost of Revenue | 0.96 | 0.90 | 0.85 | 0.89 | 0.92 | 0.93 | 0.93 | 0.81 | 0.92 | 0.86 |
| Gross Profit | 0.39 | 0.34 | 0.35 | 0.29 | 0.34 | 0.30 | 0.37 | 0.29 | 0.36 | 0.30 |
| Selling, General & Administrative | 0.29 | 0.28 | — | — | — | — | — | — | — | — |
| Operating Income | 0.10 | 0.06 | 0.01 | 0.03 | 0.05 | 0.03 | 0.04 | 0.03 | 0.06 | 0.03 |
| Finance Income | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 |
| Finance Costs | 0.03 | 0.03 | 0.06 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Pretax Income | 0.09 | 0.08 | -0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.05 | 0.03 |
| Income Tax Expense | 0.02 | 0.00 | -0.02 | 0.01 | -0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income | 0.07 | 0.08 | -0.01 | 0.01 | 0.03 | 0.02 | 0.05 | -0.00 | 0.04 | 0.02 |
| Total Comprehensive Income | 0.05 | 0.25 | 0.08 | 0.08 | 0.15 | 0.07 | 0.53 | -0.03 | 0.07 | 0.11 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 8.07 | 8.02 | 7.68 | 7.70 | 7.48 | 7.41 | 7.25 | 6.15 | 6.25 | 6.21 |
| Current Assets | 2.56 | 2.47 | 2.38 | 2.51 | 2.40 | 2.48 | 2.40 | 2.49 | 2.47 | 2.47 |
| Cash & Cash Equivalents | 0.23 | 0.25 | 0.26 | 0.22 | 0.20 | 0.23 | 0.25 | 0.20 | 0.17 | 0.17 |
| Inventories | 1.15 | 1.13 | 1.13 | 1.18 | 1.14 | 1.19 | 1.17 | 1.24 | 1.17 | 1.22 |
| Trade Receivables | 0.92 | 0.87 | 0.76 | 0.78 | 0.78 | 0.84 | 0.81 | 0.79 | 0.88 | 0.87 |
| Non-current Assets | 5.51 | 5.55 | 5.31 | 5.19 | 5.09 | 4.93 | 4.85 | 3.66 | 3.77 | 3.75 |
| Property, Plant & Equipment | 2.95 | 2.95 | 2.94 | 2.96 | 2.96 | 3.00 | 3.06 | 2.49 | 2.56 | 2.56 |
| Intangible Assets | 0.12 | 0.12 | 0.12 | 0.13 | 0.11 | 0.11 | 0.11 | 0.11 | 0.13 | 0.13 |
| Total Liabilities | 3.75 | 3.73 | 3.62 | 3.71 | 3.55 | 3.61 | 3.48 | 2.88 | 3.19 | 3.22 |
| Current Liabilities | 2.74 | 2.37 | 2.25 | 2.16 | 2.23 | 2.49 | 2.36 | 2.18 | 2.44 | 2.50 |
| Non-current Liabilities | 1.01 | 1.36 | 1.37 | 1.55 | 1.32 | 1.12 | 1.12 | 0.70 | 0.74 | 0.73 |
| Total Equity | 4.33 | 4.28 | 4.07 | 3.99 | 3.93 | 3.80 | 3.77 | 3.27 | 3.06 | 2.99 |
| Share Capital | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| Retained Earnings | 1.57 | 1.51 | 1.47 | 1.49 | 1.51 | 1.49 | 1.53 | 1.49 | 1.51 | 1.48 |
| 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 | 104.9 | 109.0 | 103.6 | 121.9 | 119.5 | 10.1 | — | — | — | — |
| Cash from Investing Activities | -111.3 | -55.6 | 63.3 | -111.5 | -79.2 | -77.1 | -454.2 | -5.9 | -71.7 | -51.8 |
| Purchase of Property, Plant & Equipment | 51.6 | 57.5 | 49.5 | 35.6 | 41.6 | 33.8 | 81.7 | 51.2 | 61.4 | 61.6 |
| Cash from Financing Activities | -21.7 | -72.3 | -136.5 | 4.0 | -57.8 | 45.7 | 369.0 | -2.0 | -96.7 | 89.4 |
| Dividends Paid | 21.3 | 2.5 | -0.7 | 18.7 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -28.2 | -18.9 | 30.5 | 14.4 | -17.5 | -21.3 | 40.6 | 26.4 | 7.6 | -7.9 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 4,873.4 | +0.6% | -3.2% | +4.2% | +0.0% |
| Operating income | 108.9 | -31.4% | -23.4% | -7.8% | -9.0% |
| Net income | 51.6 | -53.4% | -35.2% | -24.2% | — |
| EPS | ₩1,722 | -53.4% | -35.2% | -24.2% | — |
| Operating cash flow | 355.0 | +22.2% | +126.9% | -6.6% | -0.3% |
| Shareholders' equity | 4,065.0 | +7.7% | +14.1% | +12.1% | +7.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 26.2% | 27.3% | 28.2% | 27.6% | 27.9% | 26.1% |
| Operating margin | 2.2% | 3.3% | 4.2% | 4.5% | 5.4% | 4.1% |
| Net margin | 1.1% | 2.3% | 1.1% | 3.5% | 4.4% | 5.2% |
| Return on equity | 1.3% | 3.3% | 1.8% | 7.2% | 8.4% | 9.3% |
| Return on assets | 0.7% | 1.7% | 0.8% | 3.3% | 3.8% | 4.0% |
| Operating cash flow / revenue | 7.3% | 6.0% | 8.5% | 0.6% | 5.5% | 12.6% |
| Capex / revenue | 3.3% | 5.3% | 6.6% | 5.3% | 3.9% | 5.0% |
| Symbol | Last Price |
|---|---|
| 014680Hansol Chemical Co., Ltd. | ₩193,100 +0.3% |
| 073240Kumho Tire CO., Inc. | ₩7,180 +0.8% |
| 005290Dongjin Semichem Co., Ltd. | ₩40,250 +1.3% |
| 457190ISU Specialty Chemical | ₩63,300 +0.8% |
| 030530Wonik Holdings Co., Ltd. | ₩22,500 +29.9% |
| 298020Hyosung TNC Corporation | ₩347,000 -2.1% |
| 093370Foosung Co., Ltd. | ₩12,500 +2.0% |
| 005070Cosmo Advanced Materials & Technology Co., Ltd. | ₩39,000 +1.2% |
| 004000Lotte Fine Chemical | ₩45,700 -0.9% |
| 000210DL Holdings Co., Ltd. | ₩53,600 -2.5% |