| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 185.8 | 114.9 | 111.4 | 108.0 | 101.6 | 70.5 | 107.8 | 108.1 | 62.1 | 61.2 | 49.7 |
| Cost of Revenue | 121.6 | 79.2 | 74.6 | 69.6 | 63.9 | 50.2 | 68.2 | 61.4 | 41.0 | 40.2 | 33.5 |
| Gross Profit | 64.2 | 35.6 | 36.8 | 38.4 | 37.7 | 20.2 | 39.5 | 46.7 | 21.0 | 21.1 | 16.2 |
| Selling, General & Administrative | 33.4 | 34.1 | 36.5 | 37.2 | 33.4 | 23.3 | 21.6 | 20.0 | 12.9 | 15.6 | 13.2 |
| Operating Income | 30.9 | 1.5 | 0.3 | 0.8 | 4.4 | -3.0 | 17.9 | 26.7 | 8.1 | 5.5 | 3.0 |
| Finance Income | 11.6 | 13.3 | 13.0 | 11.1 | 5.6 | 5.3 | 4.4 | 2.5 | 1.9 | 2.1 | 1.3 |
| Finance Costs | 4.9 | 6.1 | 7.7 | 8.3 | 5.8 | 2.0 | 2.3 | 2.5 | 1.6 | 1.9 | 0.7 |
| Pretax Income | 37.8 | 25.0 | 7.4 | 4.0 | 5.4 | 0.5 | 20.3 | 27.2 | 6.6 | 5.8 | 4.6 |
| Income Tax Expense | 2.3 | 5.3 | -10.3 | -0.9 | -0.5 | -1.0 | 0.2 | 1.8 | 0.4 | -0.3 | -0.1 |
| Net Income | 35.5 | 19.7 | 17.7 | 4.9 | 5.9 | 1.6 | 20.2 | 25.4 | 6.1 | 5.6 | 4.5 |
| Total Comprehensive Income | 34.7 | 20.9 | 18.9 | 3.7 | 6.2 | 1.2 | 20.5 | 25.7 | 5.7 | 5.7 | 4.7 |
| Interest Income | — | — | — | 5.0 | 2.2 | 2.0 | 2.3 | 1.2 | 0.5 | 0.4 | 0.4 |
| Interest Expense | — | — | — | — | — | — | 1.1 | 1.5 | 0.3 | 0.3 | 0.3 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 546.2 | 482.9 | 509.4 | 473.3 | 446.9 | 312.3 | 260.2 | 234.3 | 155.1 | 131.4 | 124.5 |
| Current Assets | 301.9 | 317.9 | 332.9 | 339.9 | 321.2 | 213.2 | 190.9 | 178.2 | 107.2 | 96.4 | 92.5 |
| Cash & Cash Equivalents | 109.9 | 110.8 | 80.9 | 85.4 | 33.4 | 27.2 | 109.6 | 80.6 | 36.0 | 29.8 | 22.8 |
| Inventories | 88.7 | 75.0 | 78.8 | 83.2 | 78.6 | 74.8 | 52.1 | 47.3 | 49.7 | 50.1 | 51.6 |
| Trade Receivables | 45.1 | 25.4 | 17.6 | 18.9 | 16.1 | 11.2 | 15.5 | 24.9 | 18.4 | 15.2 | 12.6 |
| Non-current Assets | 244.3 | 165.1 | 176.5 | 133.5 | 125.7 | 99.1 | 69.4 | 56.1 | 47.9 | 35.0 | 32.0 |
| Property, Plant & Equipment | 113.5 | 114.9 | 119.6 | 96.8 | 80.6 | 75.8 | 45.3 | 40.5 | 36.0 | 30.0 | 29.6 |
| Intangible Assets | 6.1 | 6.2 | 4.7 | 4.8 | 4.3 | 4.6 | 3.8 | 3.8 | 4.6 | 1.6 | 1.0 |
| Total Liabilities | 149.7 | 125.0 | 181.1 | 165.5 | 138.6 | 95.2 | 44.7 | 70.6 | 27.6 | 27.6 | 26.5 |
| Current Liabilities | 76.0 | 95.0 | 168.0 | 94.7 | 59.7 | 45.0 | 42.6 | 43.7 | 24.9 | 27.2 | 24.5 |
| Non-current Liabilities | 73.8 | 29.9 | 13.1 | 70.8 | 78.9 | 50.2 | 2.1 | 26.9 | 2.7 | 0.4 | 1.9 |
| Total Equity | 396.5 | 358.0 | 328.3 | 307.8 | 308.3 | 217.1 | 215.6 | 163.7 | 127.4 | 103.8 | 98.0 |
| Share Capital | 13.4 | 13.4 | 13.4 | 13.4 | 13.3 | 11.9 | 11.9 | 11.2 | 11.0 | 5.9 | 5.9 |
| Retained Earnings | 203.3 | 127.2 | 104.1 | 99.2 | 100.4 | 96.7 | 99.5 | 84.0 | 61.3 | 55.1 | 49.6 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 29.5 | 32.4 | 16.0 | 4.0 | 22.1 | -24.2 | 27.1 | 48.1 | 5.2 | 15.2 | -5.3 |
| Cash from Investing Activities | -37.9 | 59.5 | -7.6 | 32.9 | -122.8 | -112.6 | -8.3 | -29.6 | 3.1 | -2.0 | -2.2 |
| Purchase of Property, Plant & Equipment | 4.4 | 22.0 | 42.5 | 23.5 | 9.8 | 26.4 | 8.9 | 7.5 | 2.1 | 2.6 | 9.5 |
| Cash from Financing Activities | 7.8 | -62.9 | -10.5 | 14.4 | 106.8 | 54.7 | 10.2 | 26.0 | -1.9 | -6.3 | 2.5 |
| Dividends Paid | 2.5 | 2.6 | 3.1 | 3.9 | 2.4 | 4.8 | 4.5 | 1.1 | — | — | — |
| Net Change in Cash | -0.9 | 29.9 | -2.1 | 51.8 | 6.4 | -82.4 | 29.0 | 44.6 | 6.2 | 7.0 | -4.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 51.5 | 43.1 | 68.8 | 40.5 | 44.6 | 31.9 | 38.7 | 24.6 | 26.1 | 25.6 |
| Cost of Revenue | 30.7 | 25.3 | 47.8 | 24.9 | 28.5 | 20.3 | 27.3 | 17.7 | 17.4 | 16.8 |
| Gross Profit | 20.8 | 17.8 | 21.0 | 15.6 | 16.1 | 11.6 | 11.3 | 6.9 | 8.7 | 8.8 |
| Selling, General & Administrative | 9.7 | 10.0 | 9.5 | 8.2 | 7.8 | 7.8 | 8.9 | 8.0 | 8.9 | 8.5 |
| Operating Income | 11.2 | 7.7 | 11.5 | 7.4 | 8.3 | 3.7 | 2.5 | -1.1 | -0.2 | 0.4 |
| Finance Income | 3.4 | 4.2 | 2.9 | 3.2 | 2.7 | 2.8 | 3.3 | 2.6 | 3.4 | 4.1 |
| Finance Costs | 0.4 | 1.3 | 1.5 | 0.4 | 1.5 | 1.5 | 1.0 | 1.6 | 1.6 | 1.9 |
| Pretax Income | 14.7 | 10.8 | 13.0 | 10.1 | 9.6 | 5.0 | -5.0 | -0.1 | 2.4 | 27.7 |
| Income Tax Expense | 2.6 | 2.1 | -2.6 | 3.0 | 1.2 | 0.7 | 0.5 | -0.8 | -0.1 | 5.7 |
| Net Income | 12.1 | 8.7 | 15.6 | 7.1 | 8.4 | 4.3 | -5.5 | 0.7 | 2.5 | 22.0 |
| Total Comprehensive Income | 12.2 | 9.0 | 15.3 | 7.5 | 7.6 | 4.3 | -4.8 | 0.2 | 3.0 | 22.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 603.5 | 566.7 | 546.2 | 502.8 | 487.9 | 484.8 | 482.9 | 472.2 | 519.1 | 497.6 |
| Current Assets | 346.0 | 308.7 | 301.9 | 288.9 | 286.7 | 303.8 | 317.9 | 294.6 | 331.0 | 320.1 |
| Cash & Cash Equivalents | 30.4 | 29.0 | 109.9 | 28.3 | 34.7 | 19.4 | 110.8 | 37.4 | 18.4 | 58.4 |
| Inventories | 139.9 | 105.7 | 88.7 | 102.4 | 88.9 | 84.0 | 75.0 | 80.5 | 78.1 | 77.9 |
| Trade Receivables | 27.1 | 27.6 | 45.1 | 19.7 | 26.0 | 20.0 | 25.4 | 16.4 | 15.5 | 15.3 |
| Non-current Assets | 257.5 | 258.0 | 244.3 | 213.9 | 201.2 | 181.0 | 165.1 | 177.6 | 188.0 | 177.5 |
| Property, Plant & Equipment | 116.5 | 115.8 | 113.5 | 113.9 | 114.4 | 114.0 | 114.9 | 117.3 | 118.6 | 119.0 |
| Intangible Assets | 5.9 | 5.9 | 6.1 | 6.3 | 6.2 | 6.1 | 6.2 | 5.5 | 6.2 | 5.5 |
| Total Liabilities | 151.7 | 142.6 | 149.7 | 129.9 | 122.8 | 128.4 | 125.0 | 122.6 | 167.2 | 147.9 |
| Current Liabilities | 114.8 | 100.3 | 76.0 | 80.8 | 79.8 | 98.2 | 95.0 | 89.7 | 145.2 | 135.8 |
| Non-current Liabilities | 36.9 | 42.3 | 73.8 | 49.0 | 43.0 | 30.2 | 29.9 | 32.9 | 22.0 | 12.1 |
| Total Equity | 451.8 | 424.1 | 396.5 | 372.9 | 365.1 | 356.4 | 358.0 | 349.6 | 351.9 | 349.7 |
| Share Capital | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 |
| Retained Earnings | 208.7 | 199.9 | 203.3 | 141.3 | 135.6 | 128.5 | 127.2 | 128.0 | 126.3 | 123.5 |
| 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 | -6.3 | 27.6 | 7.1 | 9.1 | 1.1 | 12.2 | 21.4 | -13.9 | 21.5 | 3.5 |
| Cash from Investing Activities | -1.7 | -101.2 | 48.4 | -13.6 | 20.6 | -93.3 | 58.4 | 69.2 | -59.1 | -8.9 |
| Purchase of Property, Plant & Equipment | 1.4 | 3.6 | 1.0 | 1.0 | 1.8 | 0.5 | 19.2 | 0.7 | 1.8 | 0.3 |
| Cash from Financing Activities | 9.2 | -7.9 | 26.0 | -2.2 | -5.7 | -10.3 | -7.2 | -36.0 | -0.7 | -18.9 |
| Dividends Paid | 0.0 | 10.1 | 0.0 | 0.0 | 0.0 | 2.5 | 0.4 | -0.4 | 0.0 | 2.6 |
| Net Change in Cash | 1.5 | -80.9 | 81.6 | -6.4 | 15.4 | -91.4 | 73.4 | 18.9 | -38.3 | -24.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 185.8 | +61.7% | +19.8% | +21.4% | +14.1% |
| Operating income | 30.9 | +1,919.2% | +237.6% | — | +26.1% |
| Net income | 35.5 | +80.2% | +94.1% | +86.6% | +23.1% |
| EPS | ₩1,336 | +80.2% | +94.1% | +86.6% | +23.1% |
| Operating cash flow | 29.5 | -9.0% | +95.2% | — | — |
| Shareholders' equity | 396.5 | +10.8% | +8.8% | +12.8% | +15.0% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 34.6% | 31.0% | 33.0% | 35.6% | 37.1% | 28.7% |
| Operating margin | 16.6% | 1.3% | 0.3% | 0.7% | 4.3% | -4.3% |
| Net margin | 19.1% | 17.1% | 15.9% | 4.5% | 5.8% | 2.2% |
| Return on equity | 9.4% | 5.7% | 5.6% | 1.6% | 2.2% | 0.7% |
| Return on assets | 6.9% | 4.0% | 3.6% | 1.1% | 1.6% | 0.5% |
| Operating cash flow / revenue | 15.9% | 28.2% | 14.3% | 3.7% | 21.8% | -34.3% |
| Capex / revenue | 2.4% | 19.2% | 38.2% | 21.7% | 9.6% | 37.5% |
| Symbol | Last Price |
|---|---|
| 066570LG ELECTRONICS INC. | ₩201,500 +0.9% |
| 489790Hanwha Vision | ₩49,400 +1.4% |
| 009450Kyung Dong Navien Co., Ltd. | ₩61,000 +1.2% |
| 065350Shinsung Delta Tech Co., Ltd. | ₩30,900 +5.6% |
| 189300Intellian Technologies, Inc. | ₩63,100 +4.0% |
| 032500KMW Co., Ltd. | ₩14,650 +3.4% |
| 050890Solid, Inc. | ₩8,520 +1.9% |
| 037460Samji Electronics Co., Ltd. | ₩30,000 +0.0% |