| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.45 | 1.64 | 1.79 | 2.18 | 1.57 | 0.91 | 1.02 | 1.03 | 0.96 | 0.87 | 0.91 |
| Cost of Revenue | 1.33 | 1.50 | 1.62 | 1.95 | 1.41 | 0.80 | 0.92 | 0.93 | 0.83 | 0.74 | 0.83 |
| Gross Profit | 0.12 | 0.14 | 0.18 | 0.22 | 0.16 | 0.11 | 0.10 | 0.10 | 0.13 | 0.13 | 0.08 |
| Selling, General & Administrative | 0.13 | 0.13 | 0.13 | 0.13 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 |
| Operating Income | -0.01 | 0.02 | 0.05 | 0.10 | 0.09 | 0.06 | 0.05 | 0.05 | 0.08 | 0.08 | 0.03 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Finance Costs | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.01 | 0.01 | 0.04 | 0.09 | 0.10 | 0.06 | 0.05 | 0.06 | 0.09 | 0.07 | 0.03 |
| Income Tax Expense | 0.01 | 0.00 | 0.01 | 0.03 | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 |
| Net Income | -0.00 | 0.01 | 0.03 | 0.06 | 0.08 | 0.04 | 0.03 | 0.05 | 0.06 | 0.05 | 0.03 |
| Total Comprehensive Income | -0.01 | 0.02 | 0.03 | 0.06 | 0.08 | 0.04 | 0.03 | 0.05 | 0.06 | 0.05 | 0.03 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.39 | 1.36 | 1.31 | 1.23 | 1.24 | 0.53 | 0.49 | 0.50 | 0.46 | 0.41 | 0.33 |
| Current Assets | 0.50 | 0.51 | 0.59 | 0.59 | 0.60 | 0.30 | 0.30 | 0.30 | 0.30 | 0.25 | 0.17 |
| Cash & Cash Equivalents | 0.07 | 0.07 | 0.09 | 0.10 | 0.06 | 0.07 | 0.06 | 0.09 | 0.09 | 0.07 | 0.03 |
| Inventories | 0.19 | 0.22 | 0.23 | 0.26 | 0.28 | 0.08 | 0.08 | 0.09 | 0.08 | 0.06 | 0.06 |
| Trade Receivables | 0.16 | 0.16 | 0.18 | 0.19 | 0.20 | 0.06 | 0.06 | 0.07 | 0.08 | 0.09 | 0.07 |
| Non-current Assets | 0.89 | 0.84 | 0.72 | 0.64 | 0.64 | 0.24 | 0.19 | 0.20 | 0.16 | 0.16 | 0.16 |
| Property, Plant & Equipment | 0.63 | 0.72 | 0.60 | 0.55 | 0.51 | 0.18 | 0.13 | 0.14 | 0.11 | 0.11 | 0.11 |
| Intangible Assets | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.68 | 0.62 | 0.57 | 0.51 | 0.56 | 0.14 | 0.13 | 0.16 | 0.16 | 0.16 | 0.13 |
| Current Liabilities | 0.48 | 0.44 | 0.48 | 0.47 | 0.48 | 0.13 | 0.12 | 0.15 | 0.15 | 0.15 | 0.12 |
| Non-current Liabilities | 0.20 | 0.17 | 0.09 | 0.03 | 0.07 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Equity | 0.72 | 0.74 | 0.74 | 0.73 | 0.69 | 0.39 | 0.36 | 0.34 | 0.30 | 0.25 | 0.21 |
| 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 | 0.35 | 0.37 | 0.37 | 0.37 | 0.33 | 0.27 | 0.24 | 0.22 | 0.18 | 0.13 | 0.08 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 27.9 | 46.6 | 79.7 | 137.0 | -19.5 | 58.1 | 50.3 | 46.4 | 31.2 | 67.3 | 72.9 |
| Cash from Investing Activities | -122.4 | -115.2 | -154.7 | -42.6 | 49.8 | -47.6 | -40.1 | -45.3 | 3.3 | -23.5 | -4.5 |
| Purchase of Property, Plant & Equipment | 98.2 | 120.5 | 80.3 | 55.4 | 36.8 | 54.6 | 8.9 | 36.0 | 14.1 | -5.1 | -3.9 |
| Cash from Financing Activities | 96.3 | 43.0 | 66.3 | -57.7 | -50.4 | -3.5 | -34.7 | -7.9 | -9.3 | -3.7 | -67.3 |
| Dividends Paid | 13.6 | 12.1 | 26.5 | 26.5 | 11.0 | 11.0 | 11.0 | 11.0 | 9.6 | -6.1 | -6.1 |
| Net Change in Cash | 1.8 | -25.6 | -8.6 | 36.6 | -20.1 | 7.0 | -24.5 | -6.8 | 25.2 | 40.1 | 1.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 503.3 | 370.6 | 348.4 | 357.8 | 376.2 | 370.0 | 359.0 | 426.4 | 450.2 | 406.6 |
| Cost of Revenue | 426.0 | 334.2 | 324.6 | 329.9 | 344.7 | 334.1 | 330.9 | 391.1 | 405.3 | 374.2 |
| Gross Profit | 77.3 | 36.5 | 23.8 | 27.9 | 31.5 | 35.9 | 28.1 | 35.3 | 44.9 | 32.5 |
| Selling, General & Administrative | 34.5 | 30.6 | 29.3 | 35.2 | 32.3 | 32.4 | 30.4 | 29.3 | 34.2 | 31.6 |
| Operating Income | 42.8 | 5.8 | -5.5 | -7.3 | -0.8 | 3.5 | -2.3 | 6.0 | 10.8 | 0.9 |
| Finance Income | 3.0 | 4.4 | 2.6 | 0.4 | 3.5 | 1.6 | 5.8 | 0.7 | 3.2 | 3.4 |
| Finance Costs | 6.3 | 7.0 | 5.3 | 3.5 | 8.1 | 5.1 | 5.4 | 3.4 | 4.8 | 5.2 |
| Pretax Income | 14.5 | -0.3 | -9.7 | 21.0 | -5.8 | 0.1 | 5.7 | -2.7 | 7.6 | -1.3 |
| Income Tax Expense | -1.7 | 1.1 | 0.9 | 6.9 | 1.1 | 1.6 | 4.6 | 1.3 | 4.5 | 0.6 |
| Net Income | 16.2 | -1.4 | -10.6 | 14.0 | -7.0 | -1.4 | 8.7 | -1.4 | 3.1 | -1.8 |
| Total Comprehensive Income | 15.8 | 6.7 | -10.8 | 15.6 | -14.8 | -1.2 | 16.2 | -4.5 | 5.6 | -0.7 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.55 | 1.51 | 1.39 | 1.39 | 1.43 | 1.44 | 1.36 | 1.34 | 1.40 | 1.38 |
| Current Assets | 0.69 | 0.59 | 0.50 | 0.67 | 0.56 | 0.56 | 0.51 | 0.55 | 0.64 | 0.64 |
| Cash & Cash Equivalents | 0.06 | 0.06 | 0.07 | 0.19 | 0.08 | 0.07 | 0.07 | 0.09 | 0.11 | 0.09 |
| Inventories | 0.28 | 0.23 | 0.19 | 0.21 | 0.26 | 0.26 | 0.22 | 0.22 | 0.26 | 0.27 |
| Trade Receivables | 0.23 | 0.21 | 0.16 | 0.17 | 0.16 | 0.17 | 0.16 | 0.17 | 0.21 | 0.19 |
| Non-current Assets | 0.86 | 0.92 | 0.89 | 0.73 | 0.87 | 0.88 | 0.84 | 0.79 | 0.76 | 0.74 |
| Property, Plant & Equipment | 0.60 | 0.66 | 0.63 | 0.61 | 0.75 | 0.75 | 0.72 | 0.66 | 0.61 | 0.60 |
| Intangible Assets | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 |
| Total Liabilities | 0.82 | 0.79 | 0.68 | 0.66 | 0.72 | 0.72 | 0.62 | 0.61 | 0.67 | 0.66 |
| Current Liabilities | 0.59 | 0.57 | 0.48 | 0.50 | 0.59 | 0.55 | 0.44 | 0.48 | 0.54 | 0.56 |
| Non-current Liabilities | 0.23 | 0.22 | 0.20 | 0.16 | 0.13 | 0.16 | 0.17 | 0.14 | 0.12 | 0.09 |
| Total Equity | 0.73 | 0.72 | 0.72 | 0.73 | 0.71 | 0.73 | 0.74 | 0.72 | 0.73 | 0.72 |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.36 | 0.34 | 0.35 | 0.36 | 0.34 | 0.35 | 0.37 | 0.36 | 0.36 | 0.36 |
| 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 | -7.7 | -11.9 | 27.0 | 18.9 | 31.0 | -49.0 | 32.2 | 51.8 | 8.9 | -46.4 |
| Cash from Investing Activities | -16.7 | -36.5 | -165.2 | 108.3 | -32.3 | -33.1 | -57.7 | -47.4 | 15.2 | -25.2 |
| Purchase of Property, Plant & Equipment | 33.0 | 33.8 | 17.4 | 26.3 | 24.1 | 30.3 | 52.8 | 38.2 | 15.9 | 13.5 |
| Cash from Financing Activities | 27.3 | 40.2 | 16.6 | -17.0 | 14.9 | 81.8 | 0.3 | -24.7 | 1.0 | 66.5 |
| Dividends Paid | 0.0 | 6.8 | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 2.9 | -8.3 | -121.6 | 110.3 | 13.6 | -0.4 | -25.2 | -20.4 | 25.0 | -5.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,452.3 | -11.6% | -12.6% | +9.8% | +4.8% |
| Operating income | -10.2 | — | — | — | — |
| Net income | -4.9 | — | — | — | — |
| EPS | ₩-101 | — | — | — | — |
| Operating cash flow | 27.9 | -40.2% | -41.2% | -13.7% | -9.2% |
| Shareholders' equity | 716.4 | -3.3% | -0.5% | +12.9% | +13.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 8.2% | 8.6% | 9.8% | 10.2% | 10.1% | 11.7% |
| Operating margin | -0.7% | 0.9% | 2.5% | 4.4% | 5.9% | 6.3% |
| Net margin | -0.3% | 0.5% | 1.8% | 2.7% | 4.9% | 4.9% |
| Return on equity | -0.7% | 1.2% | 4.5% | 8.4% | 14.3% | 11.8% |
| Return on assets | -0.4% | 0.6% | 2.6% | 4.8% | 8.7% | 8.6% |
| Operating cash flow / revenue | 1.9% | 2.8% | 4.4% | 6.3% | -1.2% | 6.4% |
| Capex / revenue | 6.8% | 7.3% | 4.5% | 2.5% | 2.3% | 6.0% |
| Symbol | Last Price |
|---|---|
| 102710ENF Technology Co., Ltd. | ₩41,950 +2.2% |
| 048410Hyundai Bioscience Co., Ltd. | ₩6,210 +2.6% |
| 002350Nexen Tire Corporation | ₩6,080 +0.0% |
| 002840Miwon Commercial Co., Ltd. | ₩130,000 -1.1% |
| 121600Advanced Nano Products Co., Ltd. | ₩47,000 +0.1% |
| 178920PI Advanced Materials Co., Ltd. | ₩19,030 +0.8% |
| 033500Dongsung Finetec Co., Ltd. | ₩17,160 +0.8% |
| 278280Chunbo Co., Ltd. | ₩39,700 -0.4% |
| 383310Ecopro HN Co., Ltd. | ₩22,950 +2.9% |
| 365340Sung Eel Hi Tech Co., Ltd. | ₩37,200 +0.8% |