| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.69 | 1.59 | 1.67 | 1.49 | 1.34 | 1.30 | 1.08 | 0.96 | 0.88 | 0.83 | 0.59 |
| Cost of Revenue | 1.17 | 1.05 | 1.01 | 0.95 | 0.85 | 0.81 | 0.68 | 0.58 | 0.52 | 0.50 | 0.30 |
| Gross Profit | 0.53 | 0.53 | 0.66 | 0.54 | 0.50 | 0.49 | 0.40 | 0.38 | 0.36 | 0.33 | 0.30 |
| Selling, General & Administrative | 0.29 | 0.29 | 0.28 | 0.26 | 0.24 | 0.22 | 0.23 | 0.23 | 0.22 | 0.21 | 0.20 |
| Operating Income | 0.08 | 0.10 | 0.25 | 0.11 | 0.09 | 0.12 | 0.07 | 0.08 | 0.08 | 0.06 | 0.04 |
| Finance Income | 0.01 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.08 | 0.10 | 0.24 | 0.10 | 0.08 | 0.12 | 0.07 | 0.07 | 0.07 | 0.06 | 0.02 |
| Income Tax Expense | 0.00 | -0.01 | 0.03 | 0.02 | 0.04 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 |
| Net Income | 0.08 | 0.11 | 0.21 | 0.08 | 0.04 | 0.09 | 0.05 | 0.04 | 0.05 | 0.04 | -0.01 |
| Total Comprehensive Income | 0.12 | 0.11 | 0.21 | 0.08 | 0.04 | 0.09 | 0.05 | 0.04 | 0.06 | 0.05 | -0.01 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.80 | 1.46 | 1.40 | 1.12 | 1.05 | 0.95 | 0.80 | 0.71 | 0.68 | 0.64 | 0.58 |
| Current Assets | 1.09 | 0.96 | 0.95 | 0.71 | 0.67 | 0.60 | 0.47 | 0.39 | 0.37 | 0.34 | 0.29 |
| Cash & Cash Equivalents | 0.22 | 0.23 | 0.22 | 0.12 | 0.13 | 0.12 | 0.08 | 0.05 | 0.05 | 0.02 | 0.01 |
| Inventories | 0.43 | 0.35 | 0.26 | 0.27 | 0.22 | 0.19 | 0.15 | 0.11 | 0.10 | 0.10 | 0.09 |
| Trade Receivables | 0.27 | 0.27 | 0.27 | 0.25 | 0.20 | 0.18 | 0.17 | 0.19 | 0.19 | 0.20 | 0.17 |
| Non-current Assets | 0.71 | 0.50 | 0.46 | 0.41 | 0.38 | 0.35 | 0.33 | 0.32 | 0.31 | 0.30 | 0.29 |
| Property, Plant & Equipment | 0.43 | 0.32 | 0.31 | 0.31 | 0.30 | 0.27 | 0.26 | 0.25 | 0.25 | 0.24 | 0.23 |
| Intangible Assets | 0.11 | 0.08 | 0.05 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 |
| Total Liabilities | 0.79 | 0.56 | 0.59 | 0.50 | 0.48 | 0.39 | 0.33 | 0.28 | 0.27 | 0.29 | 0.26 |
| Current Liabilities | 0.52 | 0.37 | 0.51 | 0.37 | 0.32 | 0.32 | 0.28 | 0.20 | 0.22 | 0.21 | 0.15 |
| Non-current Liabilities | 0.28 | 0.19 | 0.08 | 0.13 | 0.16 | 0.07 | 0.05 | 0.08 | 0.05 | 0.08 | 0.11 |
| Total Equity | 1.01 | 0.90 | 0.82 | 0.62 | 0.57 | 0.55 | 0.47 | 0.43 | 0.40 | 0.35 | 0.31 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.74 | 0.67 | 0.58 | 0.38 | 0.30 | 0.27 | 0.19 | 0.14 | 0.11 | 0.06 | 0.02 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 67.4 | 64.3 | 318.2 | 67.7 | 12.9 | 104.3 | 77.3 | 42.6 | 81.7 | 57.8 | 7.3 |
| Cash from Investing Activities | -245.3 | 3.7 | -171.3 | -65.4 | -90.8 | -63.9 | -39.7 | -30.3 | -23.9 | -43.4 | -35.9 |
| Purchase of Property, Plant & Equipment | 140.9 | 38.5 | 41.2 | -44.9 | -48.2 | -32.6 | -21.8 | -21.9 | -19.8 | -37.9 | -32.2 |
| Cash from Financing Activities | 167.0 | -63.1 | -43.7 | -16.3 | 85.1 | 7.1 | -6.6 | -11.7 | -34.7 | -5.6 | -7.5 |
| Dividends Paid | 13.8 | 13.3 | 11.6 | -11.2 | -10.8 | -9.3 | -8.8 | -8.5 | -8.5 | -5.6 | -7.5 |
| Net Change in Cash | -11.0 | 4.9 | 103.1 | -14.0 | 7.2 | 47.5 | 31.0 | 0.6 | 23.1 | 8.7 | -36.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 478.5 | 447.8 | 426.8 | 429.8 | 434.8 | 401.0 | 415.4 | 412.8 | 396.8 | 361.5 |
| Cost of Revenue | 338.0 | 323.8 | 296.3 | 293.7 | 298.5 | 277.6 | 284.8 | 283.9 | 256.1 | 229.0 |
| Gross Profit | 140.5 | 124.0 | 130.5 | 136.1 | 136.4 | 123.4 | 130.6 | 128.8 | 140.7 | 132.5 |
| Selling, General & Administrative | 75.9 | 74.8 | 71.7 | 74.1 | 71.7 | 74.3 | 76.8 | 68.7 | 71.7 | 72.0 |
| Operating Income | 18.6 | 14.1 | 23.5 | 21.0 | 23.6 | 12.5 | 6.8 | 26.0 | 35.8 | 30.8 |
| Finance Income | 2.7 | 3.0 | 3.0 | 1.2 | 2.5 | 2.3 | 4.8 | 3.1 | 3.7 | 5.9 |
| Finance Costs | 3.1 | 2.5 | 2.1 | 0.8 | 3.1 | 2.5 | 5.7 | 2.5 | 1.9 | 2.3 |
| Pretax Income | 17.5 | 13.7 | 24.8 | 20.8 | 22.4 | 13.6 | 3.4 | 26.5 | 38.7 | 33.4 |
| Income Tax Expense | -2.9 | 1.1 | -1.5 | 0.6 | 3.0 | 1.7 | -4.6 | 4.9 | -16.4 | 6.7 |
| Net Income | 20.4 | 12.6 | 26.3 | 20.2 | 19.4 | 11.9 | 8.1 | 21.7 | 55.0 | 26.7 |
| Total Comprehensive Income | -10.5 | 29.0 | 53.0 | 30.4 | 22.4 | 12.0 | 5.6 | 21.8 | 54.6 | 28.0 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.87 | 1.83 | 1.80 | 1.52 | 1.50 | 1.49 | 1.46 | 1.46 | 1.47 | 1.41 |
| Current Assets | 1.08 | 1.05 | 1.09 | 0.87 | 0.96 | 0.99 | 0.96 | 0.98 | 0.99 | 0.96 |
| Cash & Cash Equivalents | 0.19 | 0.17 | 0.22 | 0.12 | 0.15 | 0.21 | 0.23 | 0.20 | 0.21 | 0.21 |
| Inventories | 0.42 | 0.44 | 0.43 | 0.40 | 0.40 | 0.39 | 0.35 | 0.34 | 0.34 | 0.28 |
| Trade Receivables | 0.27 | 0.26 | 0.27 | 0.28 | 0.29 | 0.27 | 0.27 | 0.26 | 0.27 | 0.25 |
| Non-current Assets | 0.79 | 0.79 | 0.71 | 0.65 | 0.54 | 0.50 | 0.50 | 0.48 | 0.47 | 0.46 |
| Property, Plant & Equipment | 0.43 | 0.47 | 0.43 | 0.41 | 0.32 | 0.31 | 0.32 | 0.31 | 0.31 | 0.31 |
| Intangible Assets | 0.14 | 0.12 | 0.11 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.05 |
| Total Liabilities | 0.85 | 0.80 | 0.79 | 0.58 | 0.59 | 0.59 | 0.56 | 0.57 | 0.59 | 0.59 |
| Current Liabilities | 0.53 | 0.52 | 0.52 | 0.46 | 0.39 | 0.40 | 0.37 | 0.39 | 0.50 | 0.50 |
| Non-current Liabilities | 0.32 | 0.28 | 0.28 | 0.12 | 0.20 | 0.20 | 0.19 | 0.18 | 0.09 | 0.09 |
| Total Equity | 1.02 | 1.03 | 1.01 | 0.95 | 0.92 | 0.89 | 0.90 | 0.90 | 0.88 | 0.83 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.77 | 0.75 | 0.74 | 0.71 | 0.69 | 0.67 | 0.67 | 0.67 | 0.64 | 0.59 |
| 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 | 13.3 | 12.3 | 76.2 | 21.5 | -24.0 | -6.3 | 20.2 | 12.1 | -13.6 | 45.5 |
| Cash from Investing Activities | -57.9 | -53.5 | -144.8 | -43.4 | -53.7 | -3.4 | 35.3 | -10.5 | 25.0 | -46.0 |
| Purchase of Property, Plant & Equipment | 13.1 | 57.5 | 17.8 | 100.3 | 19.4 | 3.5 | 12.2 | 42.4 | -5.7 | -10.4 |
| Cash from Financing Activities | 62.2 | -1.5 | 159.8 | -1.3 | 11.5 | -3.1 | -32.8 | -2.5 | -20.6 | -7.2 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 17.6 | -42.7 | 91.2 | -23.2 | -66.2 | -12.7 | 22.8 | -0.9 | -9.3 | -7.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,692.4 | +6.7% | +4.4% | +5.4% | +11.1% |
| Operating income | 80.6 | -19.0% | -9.8% | -8.3% | +6.6% |
| Net income | 77.8 | -30.2% | -0.9% | -3.0% | — |
| EPS | ₩5,638 | -30.2% | -0.9% | -3.0% | — |
| Operating cash flow | 67.4 | +4.8% | -0.2% | -8.4% | +24.9% |
| Shareholders' equity | 1,006.4 | +12.3% | +17.4% | +12.8% | +12.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 31.1% | 33.6% | 39.7% | 36.5% | 36.9% | 37.5% |
| Operating margin | 4.8% | 6.3% | 14.8% | 7.4% | 7.1% | 9.5% |
| Net margin | 4.6% | 7.0% | 12.8% | 5.4% | 3.2% | 6.9% |
| Return on equity | 8.2% | 13.0% | 29.7% | 13.5% | 7.6% | 17.6% |
| Return on assets | 4.8% | 7.8% | 16.9% | 7.4% | 4.3% | 10.3% |
| Operating cash flow / revenue | 4.0% | 4.1% | 19.1% | 4.6% | 1.0% | 8.0% |
| Capex / revenue | 8.3% | 2.4% | 2.5% | 3.0% | 3.6% | 2.5% |
| Symbol | Last Price |
|---|---|
| 475830Orum Therapeutics, Inc. | ₩55,900 +2.6% |
| 195940HK inno.N Corporation | ₩42,050 +0.7% |
| 003090Daewoong Co., Ltd. | ₩16,860 -2.0% |
| 086450Dong Kook Pharmaceutical Co., Ltd. | ₩21,600 -0.9% |
| 115180Qurient Co., Ltd. | ₩23,050 +17.3% |
| 476830Rznomics, Inc. | ₩28,200 +6.8% |
| 003850Boryung Corporation | ₩9,040 +1.6% |
| 950260Ingenia Therapeutics Inc.(reg.s) | ₩15,580 -1.5% |
| 085660Chabiotech Co., Ltd. | ₩8,090 +2.1% |
| 476060Onconic Therapeutics, Inc. | ₩16,440 -3.9% |