| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Revenue | 273.5 | 251.6 | 233.6 | 307.3 | 271.1 |
| Cost of Revenue | 188.4 | 177.2 | 167.5 | 186.4 | 162.8 |
| Gross Profit | 85.1 | 74.4 | 66.0 | 121.0 | 108.3 |
| Selling, General & Administrative | 35.0 | 31.0 | 24.8 | 27.2 | 26.0 |
| Operating Income | 50.1 | 43.4 | 41.3 | 93.7 | 82.3 |
| Finance Income | 2.3 | 1.5 | 2.2 | 1.0 | 0.7 |
| Finance Costs | 3.5 | 7.9 | 4.0 | 3.7 | 2.9 |
| Pretax Income | 50.8 | 40.9 | 40.5 | 94.0 | 81.5 |
| Income Tax Expense | 12.5 | 9.1 | 6.3 | 13.9 | 14.8 |
| Net Income | 38.4 | 31.8 | 34.2 | 80.1 | 66.7 |
| Total Comprehensive Income | 122.1 | -40.4 | 107.1 | 53.5 | 77.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 685.6 | 573.9 | 672.6 | 479.6 | 443.7 |
| Current Assets | 140.7 | 137.3 | 140.0 | 147.8 | 118.2 |
| Cash & Cash Equivalents | 39.5 | 36.1 | 31.6 | 30.8 | 46.4 |
| Inventories | 63.7 | 63.6 | 75.7 | 72.9 | 44.4 |
| Trade Receivables | — | — | — | 12.4 | 21.7 |
| Non-current Assets | 544.9 | 436.6 | 526.9 | 331.8 | 325.4 |
| Property, Plant & Equipment | 350.6 | 347.9 | 353.0 | 264.6 | 205.6 |
| Intangible Assets | 5.8 | 6.5 | 6.1 | 5.6 | 5.5 |
| Total Liabilities | 221.9 | 220.1 | 272.9 | 182.1 | 186.7 |
| Current Liabilities | 118.3 | 121.0 | 135.9 | 103.0 | 109.6 |
| Non-current Liabilities | 103.6 | 99.1 | 137.0 | 79.0 | 77.1 |
| Total Equity | 463.7 | 353.8 | 399.7 | 297.6 | 257.0 |
| Share Capital | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 |
| Retained Earnings | 351.5 | 315.6 | 289.1 | 261.4 | 191.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 68.5 | 75.7 | 44.2 | 82.6 | 96.6 |
| Cash from Investing Activities | -12.2 | -25.7 | -125.0 | -92.4 | -77.9 |
| Purchase of Property, Plant & Equipment | 20.0 | 42.2 | 120.6 | 92.5 | 31.2 |
| Cash from Financing Activities | -52.8 | -45.7 | 81.7 | -5.3 | -18.4 |
| Dividends Paid | 4.9 | 3.9 | 5.9 | 11.7 | 11.7 |
| Net Change in Cash | 3.5 | 4.2 | 0.9 | -15.2 | 0.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 90.1 | 93.4 | 80.9 | 69.8 | 64.1 | 58.6 | 69.2 | 63.4 | 61.3 | 57.7 |
| Cost of Revenue | 53.5 | 55.9 | 51.0 | 49.3 | 47.0 | 41.2 | 45.9 | 43.6 | 43.9 | 43.8 |
| Gross Profit | 36.5 | 37.5 | 30.0 | 20.5 | 17.1 | 17.5 | 23.2 | 19.8 | 17.4 | 14.0 |
| Selling, General & Administrative | 10.5 | 16.2 | 9.1 | 8.5 | 8.6 | 8.8 | 7.9 | 7.8 | 7.8 | 7.4 |
| Operating Income | 26.0 | 21.3 | 20.9 | 12.0 | 8.5 | 8.7 | 15.3 | 12.0 | 9.6 | 6.6 |
| Finance Income | 1.5 | 0.3 | 1.7 | 0.1 | 0.3 | 0.2 | 0.5 | 0.3 | 0.3 | 0.3 |
| Finance Costs | 1.3 | 1.0 | -1.0 | 1.3 | 1.6 | 1.6 | 2.7 | 2.1 | 2.2 | 0.9 |
| Pretax Income | 26.1 | 24.1 | 24.1 | 11.5 | 6.8 | 8.4 | 15.2 | 10.5 | 7.5 | 7.8 |
| Income Tax Expense | 6.3 | 6.5 | 6.5 | 2.3 | 1.3 | 2.3 | 2.7 | 2.3 | 1.9 | 2.3 |
| Net Income | 19.8 | 17.6 | 17.6 | 9.2 | 5.4 | 6.1 | 12.5 | 8.2 | 5.6 | 5.5 |
| Total Comprehensive Income | 127.9 | 27.9 | 37.0 | 60.8 | 5.6 | 18.6 | 0.6 | -18.8 | -25.9 | 3.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 862.6 | 709.5 | 685.6 | 634.4 | 565.7 | 579.3 | 573.9 | 595.5 | 639.7 | 683.5 |
| Current Assets | 162.9 | 154.6 | 140.7 | 128.1 | 121.9 | 133.2 | 137.3 | 142.7 | 146.3 | 138.4 |
| Cash & Cash Equivalents | 47.1 | 44.9 | 39.5 | 32.0 | 23.2 | 30.1 | 36.1 | 45.3 | 37.7 | 19.8 |
| Inventories | 71.4 | 61.9 | 63.7 | 65.3 | 67.9 | 64.9 | 63.6 | 66.8 | 70.1 | 72.3 |
| Trade Receivables | — | — | — | — | — | — | — | 21.2 | 23.1 | 21.5 |
| Non-current Assets | 699.6 | 555.0 | 544.9 | 506.3 | 443.9 | 446.1 | 436.6 | 452.8 | 493.3 | 545.1 |
| Property, Plant & Equipment | 348.7 | 346.2 | 350.6 | 336.5 | 340.3 | 344.2 | 347.9 | 349.6 | 357.1 | 362.6 |
| Intangible Assets | 5.6 | 5.7 | 5.8 | 6.0 | 6.2 | 6.1 | 6.5 | 6.7 | 6.8 | 5.9 |
| Total Liabilities | 249.4 | 224.2 | 221.9 | 207.7 | 199.6 | 216.2 | 220.1 | 242.2 | 264.5 | 283.6 |
| Current Liabilities | 116.9 | 119.4 | 118.3 | 106.8 | 107.8 | 119.9 | 121.0 | 141.8 | 149.6 | 157.0 |
| Non-current Liabilities | 132.5 | 104.8 | 103.6 | 100.9 | 91.8 | 96.2 | 99.1 | 100.5 | 114.9 | 126.6 |
| Total Equity | 613.2 | 485.3 | 463.7 | 426.7 | 366.1 | 363.1 | 353.8 | 353.3 | 375.2 | 399.9 |
| Share Capital | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 |
| Retained Earnings | 383.0 | 363.5 | 351.5 | 330.5 | 321.2 | 316.8 | 315.6 | 303.2 | 295.0 | 290.7 |
| 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 | 24.2 | 19.7 | 29.9 | 20.8 | 8.6 | 9.3 | 23.7 | 21.1 | 18.1 | 12.7 |
| Cash from Investing Activities | -9.8 | -1.4 | -5.9 | -4.6 | 4.4 | -6.1 | -7.5 | -4.0 | 11.9 | -26.1 |
| Purchase of Property, Plant & Equipment | 11.4 | 4.2 | 6.3 | 5.0 | 5.1 | 3.6 | 4.9 | 18.6 | 3.4 | 15.4 |
| Cash from Financing Activities | -12.1 | -13.3 | -16.5 | -7.5 | -19.5 | -9.3 | -25.9 | -9.4 | -11.9 | 1.6 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | 3.9 | 0.0 |
| Net Change in Cash | 2.4 | 5.1 | 7.4 | 8.6 | -6.5 | -6.0 | -9.7 | 7.7 | 18.1 | -11.9 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 273.5 | +8.7% | -3.8% | — | — |
| Operating income | 50.1 | +15.4% | -18.9% | — | — |
| Net income | 38.4 | +20.8% | -21.8% | — | — |
| EPS | ₩1,940 | +20.8% | -21.8% | — | — |
| Operating cash flow | 68.5 | -9.4% | -6.0% | — | — |
| Shareholders' equity | 463.7 | +31.1% | +15.9% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Gross margin | 31.1% | 29.6% | 28.3% | 39.4% | 40.0% |
| Operating margin | 18.3% | 17.3% | 17.7% | 30.5% | 30.3% |
| Net margin | 14.0% | 12.6% | 14.6% | 26.1% | 24.6% |
| Return on equity | 9.4% | 8.4% | 9.8% | 28.9% | 25.9% |
| Return on assets | 6.1% | 5.1% | 5.9% | 17.4% | 15.0% |
| Operating cash flow / revenue | 25.1% | 30.1% | 18.9% | 26.9% | 35.6% |
| Capex / revenue | 7.3% | 16.8% | 51.7% | 30.1% | 11.5% |
| Symbol | Last Price |
|---|---|
| 067310Hana Micron, Inc. | ₩34,850 +0.4% |
| 322000HD Hyundai Energy Solutions Co., Ltd. | ₩138,900 +7.3% |
| 036540SFA Semicon Co., Ltd. | ₩5,610 -0.2% |
| 094170Dongwoon Anatech Co., Ltd. | ₩29,350 +2.6% |
| 059090Mi Co., Ltd. | ₩18,060 +3.2% |
| 108320LX Semicon | ₩36,200 +1.7% |
| 046890Seoul Semiconductor Co., Ltd. | ₩9,580 +0.1% |
| 399720Gaonchips Co., Ltd. | ₩42,100 +4.5% |
| 033640Nepes Corporation | ₩21,550 +0.0% |
| 077360DUK SAN HI Metal Co., Ltd. | ₩10,060 +3.7% |