| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 205.6 | 175.1 | 144.8 | 124.5 | 85.3 | 71.2 | 52.0 | 41.8 | 32.9 | 24.5 | 20.0 |
| Cost of Revenue | 69.1 | 60.8 | 52.4 | 43.1 | 30.1 | 25.0 | 17.8 | 15.4 | 10.5 | 8.8 | 7.9 |
| Gross Profit | 136.5 | 114.2 | 92.4 | 81.5 | 55.2 | 46.2 | 34.2 | 26.4 | 22.3 | 15.6 | 12.1 |
| Selling, General & Administrative | 94.3 | 75.7 | 64.8 | 48.8 | 37.6 | 31.2 | 26.2 | 20.7 | 16.3 | 12.2 | 9.7 |
| Operating Income | 42.2 | 38.5 | 27.6 | 32.6 | 17.6 | 15.0 | 8.0 | 5.7 | 6.0 | 3.5 | 2.4 |
| Finance Income | 9.5 | 14.3 | 4.2 | 1.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.2 | 0.0 |
| Finance Costs | 11.4 | 5.5 | 2.6 | 0.4 | 1.3 | 3.7 | 0.2 | 0.0 | 0.0 | 0.0 | 0.7 |
| Pretax Income | 41.2 | 47.2 | 27.1 | 31.9 | 8.8 | 10.7 | 8.4 | 6.2 | 5.0 | 3.9 | 3.5 |
| Income Tax Expense | 6.7 | 4.4 | 2.6 | 3.9 | 0.3 | 0.8 | -0.1 | 0.6 | 0.4 | 0.2 | -0.1 |
| Net Income | 34.5 | 42.8 | 24.6 | 28.0 | 9.1 | 10.0 | 8.5 | 5.6 | 4.5 | 3.7 | 3.6 |
| Total Comprehensive Income | 38.0 | 44.2 | 25.2 | 27.3 | 8.9 | 10.0 | 8.6 | 5.8 | 4.3 | 3.9 | 3.6 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 349.9 | 274.3 | 201.7 | 167.0 | 133.9 | 104.4 | 60.5 | 43.2 | 37.1 | 32.2 | 25.5 |
| Current Assets | 196.7 | 191.2 | 148.1 | 126.3 | 106.7 | 80.7 | 54.2 | 40.1 | 34.4 | 29.6 | 23.4 |
| Cash & Cash Equivalents | 75.1 | 93.4 | 70.9 | 45.1 | 40.0 | 35.3 | 11.6 | 11.1 | 10.8 | 5.0 | 5.2 |
| Inventories | 54.8 | 45.3 | 38.0 | 38.3 | 24.4 | 20.3 | 16.8 | 12.9 | 9.4 | 5.2 | 6.1 |
| Trade Receivables | 57.1 | 45.4 | 36.5 | 37.5 | 31.3 | 20.4 | 21.4 | 12.7 | 13.1 | 13.8 | 6.1 |
| Non-current Assets | 153.3 | 83.2 | 53.6 | 40.7 | 27.2 | 23.7 | 6.3 | 3.2 | 2.7 | 2.6 | 2.1 |
| Property, Plant & Equipment | 116.0 | 63.5 | 37.2 | 26.0 | 22.9 | 20.8 | 4.7 | 2.1 | 1.8 | 1.4 | 0.5 |
| Intangible Assets | 28.3 | 11.2 | 10.6 | 9.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — |
| Total Liabilities | 124.8 | 86.4 | 58.2 | 47.6 | 43.8 | 51.3 | 16.1 | 7.1 | 6.5 | 5.8 | 2.9 |
| Current Liabilities | 73.4 | 62.9 | 49.7 | 39.7 | 26.7 | 27.3 | 15.0 | 7.1 | 6.5 | 5.5 | 2.8 |
| Non-current Liabilities | 51.4 | 23.5 | 8.5 | 7.9 | 17.1 | 24.1 | 1.1 | 0.0 | 0.0 | 0.3 | 0.1 |
| Total Equity | 225.1 | 187.9 | 143.5 | 119.5 | 90.1 | 53.1 | 44.4 | 36.1 | 30.6 | 26.4 | 22.6 |
| Share Capital | 3.5 | 3.5 | 3.5 | 3.5 | 3.4 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.2 |
| Retained Earnings | 162.4 | 131.4 | 91.3 | 69.5 | 43.3 | 35.4 | 26.2 | 18.4 | 13.3 | 9.1 | 5.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 24.5 | 34.7 | 31.3 | 27.6 | 10.8 | 12.5 | 1.6 | 3.9 | 2.7 | 0.2 | 0.0 |
| Cash from Investing Activities | -70.9 | -28.7 | -12.6 | -14.2 | -3.8 | -14.9 | 0.9 | -3.2 | 3.3 | -0.4 | -2.8 |
| Purchase of Property, Plant & Equipment | 53.7 | 28.2 | 12.2 | 3.9 | 2.5 | 14.6 | 1.2 | 0.8 | 0.7 | 0.7 | 0.1 |
| Cash from Financing Activities | 29.2 | 10.1 | 6.2 | -8.9 | -2.4 | 26.6 | -2.0 | -0.4 | -0.1 | -0.1 | 4.6 |
| Dividends Paid | 3.5 | 2.8 | 2.8 | 1.7 | 1.2 | 0.8 | 0.7 | 0.5 | 0.3 | 0.3 | — |
| Net Change in Cash | -18.4 | 22.5 | 25.8 | 4.5 | 4.5 | 24.2 | 0.5 | 0.3 | 5.8 | -0.2 | 1.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 53.0 | 39.4 | 56.8 | 45.6 | 52.3 | 50.9 | 63.3 | 41.4 | 44.7 | 25.7 |
| Cost of Revenue | 17.2 | 11.8 | 20.8 | 14.5 | 18.0 | 15.8 | 22.6 | 15.0 | 14.1 | 9.1 |
| Gross Profit | 35.8 | 27.5 | 36.0 | 31.1 | 34.3 | 35.1 | 40.7 | 26.4 | 30.5 | 16.6 |
| Selling, General & Administrative | 31.6 | 25.4 | 27.6 | 22.5 | 22.3 | 22.0 | 24.1 | 17.7 | 17.9 | 16.0 |
| Operating Income | 4.2 | 2.1 | 8.4 | 8.6 | 12.0 | 13.2 | 16.6 | 8.7 | 12.7 | 0.5 |
| Finance Income | 2.0 | 5.3 | 3.1 | 2.3 | 1.0 | 1.6 | 4.7 | 0.5 | 2.0 | 1.8 |
| Finance Costs | 2.0 | 2.2 | 2.1 | 0.5 | 6.3 | 1.4 | -0.0 | 2.0 | 0.3 | 0.3 |
| Pretax Income | 4.1 | 5.2 | 9.8 | 10.1 | 6.1 | 15.2 | 23.4 | 6.3 | 14.7 | 2.8 |
| Income Tax Expense | 1.5 | 0.1 | 4.0 | 0.5 | 2.0 | 0.2 | 3.1 | -0.0 | 1.3 | 0.1 |
| Net Income | 2.6 | 5.1 | 5.8 | 9.7 | 4.0 | 15.0 | 20.3 | 6.3 | 13.4 | 2.7 |
| Total Comprehensive Income | 3.3 | 6.9 | 6.8 | 10.8 | 4.5 | 15.9 | 21.2 | 6.8 | 13.5 | 2.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 473.9 | 369.2 | 349.9 | 323.1 | 302.9 | 305.3 | 274.3 | 237.6 | 230.9 | 207.8 |
| Current Assets | 264.9 | 178.5 | 196.7 | 178.3 | 180.5 | 198.8 | 191.2 | 166.2 | 166.2 | 149.5 |
| Cash & Cash Equivalents | 104.5 | 64.5 | 75.1 | 62.7 | 72.6 | 87.8 | 93.4 | 76.2 | 81.4 | 76.7 |
| Inventories | 61.2 | 60.8 | 54.8 | 62.0 | 58.7 | 54.8 | 45.3 | 47.5 | 45.0 | 42.0 |
| Trade Receivables | 56.9 | 40.5 | 57.1 | 42.9 | 40.2 | 48.4 | 47.5 | 36.8 | 32.5 | 23.6 |
| Non-current Assets | 209.0 | 190.7 | 153.3 | 144.8 | 122.3 | 106.5 | 83.2 | 71.4 | 64.7 | 58.3 |
| Property, Plant & Equipment | 160.5 | 151.8 | 116.0 | 106.9 | 84.5 | 73.3 | 63.5 | 54.4 | 48.1 | 42.0 |
| Intangible Assets | 31.3 | 29.4 | 28.3 | 26.8 | 26.0 | 25.6 | 11.2 | 10.9 | 11.0 | 10.8 |
| Total Liabilities | 133.6 | 139.7 | 124.8 | 104.8 | 95.6 | 104.8 | 86.4 | 72.7 | 73.4 | 64.4 |
| Current Liabilities | 73.2 | 79.3 | 73.4 | 58.3 | 59.7 | 72.7 | 62.9 | 53.7 | 58.0 | 56.3 |
| Non-current Liabilities | 60.4 | 60.5 | 51.4 | 46.5 | 36.0 | 32.0 | 23.5 | 19.0 | 15.4 | 8.1 |
| Total Equity | 340.3 | 229.4 | 225.1 | 218.3 | 207.2 | 200.5 | 187.9 | 164.9 | 157.4 | 143.4 |
| Share Capital | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
| Retained Earnings | 166.6 | 164.0 | 162.4 | 156.6 | 146.9 | 142.9 | 131.4 | 111.0 | 104.7 | 91.3 |
| 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 | -21.6 | 15.6 | 9.6 | 1.0 | 3.1 | 10.8 | 19.8 | 0.3 | 5.0 | 9.7 |
| Cash from Investing Activities | -33.0 | -36.7 | -11.6 | -21.2 | -14.5 | -23.5 | -10.8 | -6.0 | -6.7 | -5.3 |
| Purchase of Property, Plant & Equipment | 10.0 | 35.4 | 9.5 | 21.9 | 11.8 | 10.6 | 10.9 | 5.5 | 6.3 | 5.5 |
| Cash from Financing Activities | 94.4 | 7.8 | 13.9 | 8.9 | -0.4 | 6.8 | 3.1 | 3.1 | 4.1 | -0.2 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | -0.0 | — | — |
| Net Change in Cash | 40.0 | -10.5 | 12.4 | -9.9 | -15.3 | -5.6 | 17.3 | -5.2 | 4.8 | 5.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 205.6 | +17.5% | +18.2% | +23.6% | +26.2% |
| Operating income | 42.2 | +9.5% | +8.9% | +23.0% | +33.4% |
| Net income | 34.5 | -19.5% | +7.2% | +28.2% | +25.3% |
| EPS | ₩4,923 | -19.5% | +7.2% | +28.2% | +25.3% |
| Operating cash flow | 24.5 | -29.5% | -3.9% | +14.4% | +93.9% |
| Shareholders' equity | 225.1 | +19.8% | +23.5% | +33.5% | +25.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 66.4% | 65.2% | 63.8% | 65.4% | 64.7% | 64.8% |
| Operating margin | 20.5% | 22.0% | 19.0% | 26.2% | 20.6% | 21.0% |
| Net margin | 16.8% | 24.5% | 17.0% | 22.5% | 10.7% | 14.0% |
| Return on equity | 16.7% | 25.8% | 18.7% | 26.7% | 12.7% | 20.4% |
| Return on assets | 11.0% | 18.0% | 13.3% | 18.6% | 7.6% | 12.1% |
| Operating cash flow / revenue | 11.9% | 19.8% | 21.6% | 22.1% | 12.7% | 17.5% |
| Capex / revenue | 26.1% | 16.1% | 8.4% | 3.1% | 3.0% | 20.5% |
| Symbol | Last Price |
|---|---|
| 131290TSE Co., Ltd. | ₩236,500 +5.6% |
| 020150Lotte Energy Materials Corporation | ₩36,850 +3.4% |
| 281820Kctech Co., Ltd. | ₩68,100 +9.1% |
| 078600Daejoo Electronic Materials Co., Ltd. | ₩84,600 +2.4% |
| 007810Korea Circuit Co., Ltd. | ₩51,000 -0.8% |
| 043260Sungho Electronics Corp. | ₩15,670 +0.4% |
| 001820Samwha Capacitor Co., Ltd. | ₩109,800 +4.6% |
| 204270Jntc Co., Ltd. | ₩19,130 +4.0% |
| 003160DI Corporation | ₩31,250 +2.6% |
| 356860TLB Co., Ltd. | ₩37,150 -1.3% |