| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 960.1 | 869.0 | 731.1 | 818.5 | 750.6 | 579.6 | 520.3 | 441.3 | 403.7 | 345.1 | 200.1 |
| Cost of Revenue | — | — | — | 765.2 | 689.0 | 532.7 | 472.1 | 405.6 | 365.9 | 309.3 | 181.3 |
| Gross Profit | 99.0 | 71.5 | 56.7 | 53.3 | 61.6 | 46.9 | 48.2 | 35.7 | 37.8 | 35.8 | 18.8 |
| Selling, General & Administrative | 32.3 | 26.8 | 27.2 | — | — | — | — | — | — | 16.3 | 7.7 |
| Operating Income | 66.8 | 44.8 | 29.5 | 27.5 | 28.2 | 16.1 | 26.0 | 18.0 | 19.8 | 19.5 | 11.1 |
| Finance Income | 1.9 | 0.7 | 0.6 | 0.4 | 0.1 | 0.4 | 0.8 | 1.7 | 1.4 | 1.2 | 0.3 |
| Finance Costs | 6.3 | 7.0 | 12.8 | 8.3 | 3.9 | 4.0 | 4.8 | 4.4 | 2.6 | 1.8 | 0.7 |
| Pretax Income | 61.1 | 48.1 | 8.6 | -5.1 | 21.1 | 12.3 | 22.3 | 14.0 | 18.6 | 18.4 | 8.2 |
| Income Tax Expense | 12.7 | 12.7 | 4.3 | 4.1 | 5.2 | 4.0 | 5.3 | 3.3 | 4.3 | 3.7 | 2.1 |
| Net Income | 48.5 | 35.3 | 4.3 | -9.1 | 15.9 | 8.3 | 17.1 | 10.7 | 14.3 | 14.7 | 6.1 |
| Total Comprehensive Income | 37.5 | 49.3 | 4.6 | -5.4 | 29.8 | 1.1 | 22.3 | 14.0 | -0.9 | 17.3 | 7.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 491.3 | 488.7 | 408.4 | 506.7 | 495.3 | 416.6 | 359.7 | 349.6 | 285.1 | 275.8 | 244.2 |
| Current Assets | 397.7 | 385.0 | 308.2 | 404.1 | 381.3 | 306.2 | 244.7 | 240.2 | 209.2 | 199.5 | 168.5 |
| Cash & Cash Equivalents | 42.3 | 31.2 | 23.9 | 24.8 | 10.4 | 11.1 | 22.5 | 9.2 | 30.0 | 28.5 | 6.5 |
| Inventories | 159.4 | 152.9 | 128.8 | 162.6 | 186.3 | 120.1 | 115.6 | 93.9 | 75.5 | 59.2 | 61.3 |
| Trade Receivables | 135.5 | 174.0 | 136.3 | 184.2 | 145.3 | 130.2 | 87.4 | 94.5 | 67.9 | 77.9 | 71.0 |
| Non-current Assets | 93.6 | 103.7 | 100.2 | 102.6 | 114.0 | 110.3 | 114.9 | 109.4 | 76.0 | 76.3 | 75.7 |
| Property, Plant & Equipment | 41.6 | 48.0 | 47.7 | 51.4 | 57.4 | 56.5 | 61.9 | 56.1 | 25.4 | 23.2 | 26.2 |
| Intangible Assets | 34.1 | 36.7 | 34.4 | 35.3 | 35.0 | 31.2 | 32.2 | 31.3 | 30.6 | 34.6 | 33.9 |
| Total Liabilities | 265.6 | 291.7 | 252.8 | 348.7 | 322.9 | 267.7 | 198.4 | 206.0 | 151.6 | 145.8 | 130.4 |
| Current Liabilities | 259.6 | 284.0 | 247.2 | 343.4 | 307.6 | 248.2 | 191.7 | 189.5 | 136.6 | 138.2 | 125.6 |
| Non-current Liabilities | 6.0 | 7.7 | 5.6 | 5.2 | 15.2 | 19.5 | 6.7 | 16.5 | 15.1 | 7.6 | 4.7 |
| Total Equity | 225.8 | 197.0 | 155.6 | 158.1 | 172.4 | 148.9 | 161.2 | 143.6 | 133.5 | 130.0 | 113.9 |
| Share Capital | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.1 |
| Retained Earnings | 97.7 | 61.8 | 36.8 | 40.4 | 49.6 | 41.0 | 39.2 | 28.1 | 23.1 | 14.9 | 5.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 72.5 | 18.5 | 37.6 | 8.2 | -32.5 | -13.7 | -22.8 | 20.6 | -7.4 | 25.7 | -5.1 |
| Cash from Investing Activities | -29.4 | -4.5 | -3.8 | -10.5 | 13.2 | -15.6 | 9.7 | -44.3 | 0.9 | -1.2 | 9.9 |
| Purchase of Property, Plant & Equipment | 2.1 | 1.8 | 3.5 | 9.2 | 1.9 | 4.3 | 10.9 | 27.3 | 16.4 | 1.4 | 3.2 |
| Cash from Financing Activities | -32.2 | -6.9 | -35.2 | 13.7 | 18.9 | 18.0 | 26.3 | 2.1 | 7.8 | -2.9 | 1.1 |
| Dividends Paid | 8.7 | 7.9 | 8.4 | 7.3 | 6.9 | 11.5 | 6.2 | 6.1 | 6.9 | 4.7 | 4.3 |
| Net Change in Cash | 10.9 | 7.1 | -1.4 | 11.4 | -0.3 | -11.3 | 13.2 | -21.5 | 1.4 | 21.6 | 5.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 350.3 | 285.5 | 248.7 | 232.8 | 250.2 | 228.3 | 233.1 | 223.4 | 232.6 | 179.9 |
| Cost of Revenue | 319.9 | 257.5 | — | 210.6 | 219.3 | 204.4 | 217.2 | 205.0 | 211.0 | 164.2 |
| Gross Profit | 30.3 | 28.0 | 22.0 | 22.2 | 31.0 | 23.9 | 15.9 | 18.4 | 21.6 | 15.7 |
| Selling, General & Administrative | 5.1 | 7.9 | — | — | — | — | — | — | — | — |
| Operating Income | 25.3 | 20.1 | 13.1 | 14.8 | 23.6 | 15.3 | 7.8 | 12.5 | 14.7 | 9.7 |
| Finance Income | 0.9 | 0.7 | 0.7 | 0.6 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 |
| Finance Costs | 2.5 | 1.5 | 1.7 | 1.5 | 1.6 | 1.5 | 1.7 | 1.8 | 1.8 | 1.7 |
| Pretax Income | 24.0 | 19.5 | 9.3 | 14.4 | 23.6 | 13.8 | 10.1 | 10.3 | 18.2 | 9.5 |
| Income Tax Expense | 4.9 | 5.3 | 2.9 | 3.2 | 5.5 | 1.1 | 4.1 | 1.9 | 5.2 | 1.6 |
| Net Income | 19.1 | 14.2 | 6.3 | 11.2 | 18.2 | 12.7 | 6.0 | 8.4 | 13.0 | 8.0 |
| Total Comprehensive Income | 22.0 | 24.0 | 11.5 | 15.3 | -0.8 | 11.5 | 18.9 | 6.1 | 13.1 | 11.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 576.4 | 533.2 | 491.3 | 460.8 | 440.2 | 477.3 | 488.7 | 441.3 | 465.3 | 418.5 |
| Current Assets | 479.4 | 436.8 | 397.7 | 365.3 | 346.0 | 375.9 | 385.0 | 343.7 | 364.4 | 317.0 |
| Cash & Cash Equivalents | 30.9 | 37.8 | 42.3 | 37.3 | 37.5 | 42.3 | 31.2 | 20.1 | 21.5 | 27.1 |
| Inventories | 196.3 | 172.9 | 159.4 | 144.6 | 134.6 | 150.5 | 152.9 | 139.7 | 156.8 | 131.3 |
| Trade Receivables | 178.6 | 157.9 | 135.5 | 143.0 | 139.5 | 159.9 | 174.0 | 159.1 | 161.7 | 138.3 |
| Non-current Assets | 97.0 | 96.4 | 93.6 | 95.5 | 94.2 | 101.4 | 103.7 | 97.5 | 100.9 | 101.5 |
| Property, Plant & Equipment | 42.7 | 42.7 | 41.6 | 41.8 | 41.6 | 46.6 | 48.0 | 45.6 | 47.9 | 47.6 |
| Intangible Assets | 36.3 | 35.7 | 34.1 | 36.1 | 35.6 | 36.3 | 36.7 | 34.2 | 35.0 | 35.0 |
| Total Liabilities | 308.1 | 282.7 | 265.6 | 246.5 | 241.2 | 274.8 | 291.7 | 263.2 | 293.4 | 257.8 |
| Current Liabilities | 302.0 | 276.7 | 259.6 | 240.5 | 235.0 | 268.4 | 284.0 | 256.3 | 285.9 | 251.8 |
| Non-current Liabilities | 6.1 | 6.1 | 6.0 | 6.1 | 6.2 | 6.4 | 7.7 | 6.9 | 7.4 | 6.0 |
| Total Equity | 268.3 | 250.4 | 225.8 | 214.3 | 199.0 | 202.5 | 197.0 | 178.0 | 172.0 | 160.7 |
| Share Capital | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 |
| Retained Earnings | 119.5 | 102.5 | 97.7 | 92.8 | 83.0 | 67.0 | 61.8 | 57.2 | 49.8 | 37.9 |
| 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 | -22.2 | 2.8 | 20.5 | -1.6 | 31.3 | 22.3 | 16.8 | 19.7 | -27.6 | 9.6 |
| Cash from Investing Activities | -8.1 | -2.6 | -11.3 | -0.4 | -15.8 | -2.0 | -0.6 | -0.0 | -1.0 | -2.9 |
| Purchase of Property, Plant & Equipment | 0.6 | 0.4 | 0.4 | 0.7 | 0.6 | 0.4 | 0.7 | 0.2 | 0.5 | 0.3 |
| Cash from Financing Activities | 23.7 | -4.8 | -4.3 | 2.0 | -20.6 | -9.3 | -5.3 | -20.7 | 23.1 | -4.0 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -6.6 | -4.6 | 5.0 | 0.0 | -5.1 | 11.0 | 11.0 | -1.0 | -5.6 | 2.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 960.1 | +10.5% | +5.5% | +10.6% | +17.0% |
| Operating income | 66.8 | +49.2% | +34.5% | +32.9% | +19.6% |
| Net income | 48.5 | +37.1% | — | +42.4% | +23.0% |
| EPS | ₩1,583 | +37.1% | — | +42.4% | +23.0% |
| Operating cash flow | 72.5 | +291.3% | +107.1% | — | — |
| Shareholders' equity | 225.8 | +14.6% | +12.6% | +8.7% | +7.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 10.3% | 8.2% | 7.8% | 6.5% | 8.2% | 8.1% |
| Operating margin | 7.0% | 5.2% | 4.0% | 3.4% | 3.8% | 2.8% |
| Net margin | 5.0% | 4.1% | 0.6% | -1.1% | 2.1% | 1.4% |
| Return on equity | 22.9% | 20.1% | 2.7% | -5.5% | 9.9% | 5.3% |
| Return on assets | 9.9% | 7.9% | 0.9% | -1.8% | 3.5% | 2.1% |
| Operating cash flow / revenue | 7.6% | 2.1% | 5.1% | 1.0% | -4.3% | -2.4% |
| Capex / revenue | 0.2% | 0.2% | 0.5% | 1.1% | 0.2% | 0.7% |
| Symbol | Last Price |
|---|---|
| 004990Lotte Corporation | ₩24,750 -0.4% |
| 000240Hankook & Company | ₩24,550 +0.6% |
| 009970Youngone Holdings Co., Ltd. | ₩170,900 -0.3% |
| 005440Hyundai G.F. Holdings | ₩11,910 -0.8% |
| 006040Dongwon Industries Co., Ltd. | ₩38,100 +0.7% |
| 003380Harim Holdings Co., Ltd. | ₩11,020 +1.2% |
| 006120SK Discovery Co., Ltd. | ₩52,900 -1.9% |
| 036830Soulbrain Holdings Co., Ltd. | ₩43,100 +3.9% |
| 499790GS P & L Co., Ltd. | ₩42,800 +3.4% |
| 036530SNT Holdings | ₩45,150 -1.2% |