| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0.01 | 0.01 | 0.01 | 8.62 | 5.82 | 4.28 | 4.51 | 3.97 | 3.39 | 3.95 | 4.04 |
| Cost of Revenue | 0.00 | 0.00 | 0.01 | 6.67 | 4.58 | 3.39 | 3.53 | 3.09 | 2.58 | 3.07 | 3.18 |
| Gross Profit | 0.00 | 0.00 | 0.00 | 1.95 | 1.23 | 0.89 | 0.98 | 0.88 | 0.81 | 0.88 | 0.86 |
| Selling, General & Administrative | 0.00 | 0.00 | 0.00 | 0.88 | 0.64 | 0.50 | 0.50 | 0.42 | 0.41 | 0.47 | 0.47 |
| Operating Income | 0.00 | 0.00 | 0.00 | 1.07 | 0.60 | 0.39 | 0.48 | 0.46 | 0.39 | 0.41 | 0.39 |
| Finance Income | 0.00 | 0.00 | 0.00 | 0.12 | 0.06 | 0.08 | 0.04 | 0.04 | 0.13 | 0.04 | 0.07 |
| Finance Costs | 0.00 | 0.00 | 0.00 | 0.28 | 0.15 | 0.11 | 0.09 | 0.08 | 0.20 | 0.15 | 0.17 |
| Pretax Income | 0.00 | 0.00 | 0.00 | 0.89 | 0.52 | 0.36 | 0.40 | 0.40 | 0.31 | 0.29 | 0.29 |
| Income Tax Expense | 0.00 | 0.00 | 0.00 | 0.24 | 0.14 | 0.11 | 0.13 | 0.14 | 0.06 | 0.11 | 0.14 |
| Net Income | 0.00 | 0.00 | 0.00 | 0.64 | 0.39 | 0.25 | 0.27 | 0.26 | 0.27 | 0.18 | 0.15 |
| Total Comprehensive Income | 0.00 | 0.00 | 0.00 | 0.60 | 0.28 | 0.42 | 0.22 | 0.28 | 0.55 | 0.12 | -0.06 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 0.01 | 0.01 | 0.01 | 9.25 | 8.58 | 6.96 | 6.70 | 6.45 | 6.18 | 6.33 | 6.36 |
| Current Assets | 0.00 | 0.00 | 0.00 | 3.08 | 2.65 | 1.86 | 1.52 | 1.68 | 1.65 | 1.53 | 1.64 |
| Cash & Cash Equivalents | 0.00 | 0.00 | 0.00 | 0.70 | 0.95 | 0.78 | 0.21 | 0.55 | 0.42 | 0.36 | 0.42 |
| Inventories | 0.00 | 0.00 | 0.00 | 1.65 | 1.15 | 0.66 | 0.81 | 0.62 | 0.52 | 0.70 | 0.78 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.62 | 0.43 | 0.35 | 0.42 | 0.45 | 0.38 | — | — |
| Non-current Assets | 0.01 | 0.01 | 0.01 | 6.17 | 5.93 | 5.10 | 5.18 | 4.76 | 4.53 | 4.80 | 4.72 |
| Property, Plant & Equipment | 0.00 | 0.00 | 0.00 | 0.97 | 0.95 | 0.55 | 0.53 | 0.43 | 0.41 | 0.45 | 0.43 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 4.81 | 4.62 | 4.27 | 4.37 | 4.16 | 3.98 | 4.23 | 4.16 |
| Total Liabilities | 0.00 | 0.00 | 0.00 | 4.22 | 4.26 | 2.89 | 2.73 | 2.71 | 2.76 | 2.97 | 3.24 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 2.05 | 1.50 | 1.01 | 1.14 | 0.96 | 0.85 | 0.74 | 0.84 |
| Non-current Liabilities | 0.00 | 0.00 | 0.00 | 2.17 | 2.76 | 1.88 | 1.59 | 1.74 | 1.90 | 2.24 | 2.40 |
| Total Equity | 0.01 | 0.00 | 0.00 | 5.02 | 4.32 | 4.07 | 3.98 | 3.74 | 3.43 | 3.35 | 3.13 |
| Share Capital | 0.00 | 0.00 | 0.00 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.00 |
| Retained Earnings | 0.00 | 0.00 | 0.00 | 2.74 | 2.05 | 1.46 | 1.39 | 1.00 | 0.77 | 0.65 | 0.46 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.8 | 0.5 | 1.0 | 704.0 | 460.0 | 565.3 | 485.7 | 616.6 | 376.6 | 326.9 | 342.0 |
| Cash from Investing Activities | -0.2 | -0.4 | -0.2 | -122.6 | -862.1 | -238.9 | -345.9 | -67.9 | -114.7 | -90.1 | -63.2 |
| Purchase of Property, Plant & Equipment | 0.2 | 0.2 | 0.1 | 172.5 | 213.7 | 117.5 | 132.0 | 75.3 | 46.9 | 52.4 | 58.7 |
| Cash from Financing Activities | -0.5 | 0.1 | -0.3 | -875.0 | 524.2 | 242.4 | -493.1 | -421.9 | -179.0 | -302.8 | -12.0 |
| Dividends Paid | 0.1 | 0.1 | 0.1 | 184.5 | — | 51.3 | 110.4 | 123.8 | 67.4 | — | — |
| Net Change in Cash | 0.1 | 0.2 | 0.5 | -318.4 | 99.5 | 582.6 | -354.3 | 112.3 | 94.4 | -69.9 | 239.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.6 | 1.5 | 1.6 | 1.5 | 1.6 | 1.4 | 1.5 | 1.3 | 1.6 | 1.8 |
| Cost of Revenue | 1.2 | 1.2 | 1.3 | 1.2 | 1.2 | 1.1 | 1.2 | 1.0 | 1.2 | 1.4 |
| Gross Profit | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 |
| Selling, General & Administrative | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Operating Income | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Finance Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Finance Costs | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Pretax Income | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Income Tax Expense | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Net Income | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 |
| Total Comprehensive Income | 0.1 | 0.0 | 0.1 | 0.0 | 0.3 | 0.2 | -0.1 | 0.1 | 0.1 | 0.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 8.8 | 8.6 | 8.6 | 8.6 | 8.7 | 8.4 | 8.2 | 8.5 | 8.5 | 8.3 |
| Current Assets | 3.5 | 3.3 | 3.1 | 3.3 | 3.3 | 3.2 | 3.1 | 3.3 | 3.5 | 3.3 |
| Cash & Cash Equivalents | 1.3 | 1.5 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 | 1.3 | 1.3 |
| Inventories | 1.3 | 1.2 | 1.2 | 1.3 | 1.4 | 1.3 | 1.4 | 1.6 | 1.6 | 1.5 |
| Trade Receivables | 0.6 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 |
| Non-current Assets | 5.4 | 5.3 | 5.4 | 5.4 | 5.4 | 5.2 | 5.1 | 5.1 | 5.0 | 5.0 |
| Property, Plant & Equipment | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 |
| Intangible Assets | 3.9 | 4.0 | 4.0 | 4.0 | 4.0 | 3.9 | 3.8 | 3.9 | 3.8 | 3.8 |
| Total Liabilities | 3.7 | 3.6 | 3.5 | 3.7 | 3.7 | 3.7 | 3.5 | 3.6 | 3.7 | 3.6 |
| Current Liabilities | 2.1 | 2.0 | 1.9 | 1.9 | 2.0 | 1.9 | 1.7 | 2.0 | 2.0 | 2.1 |
| Non-current Liabilities | 1.6 | 1.6 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.5 |
| Total Equity | 5.1 | 5.0 | 5.0 | 5.0 | 4.9 | 4.7 | 4.7 | 4.8 | 4.7 | 4.7 |
| Share Capital | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Retained Earnings | 4.0 | 3.9 | 3.8 | 3.8 | 3.8 | 3.7 | 3.8 | 3.7 | 3.7 | 3.6 |
| Breakdown ₩ m | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 2 | 171 | 289 | 167 | 162 | 205 | 364 | -134 | 0 | 303 |
| Cash from Investing Activities | -114 | -55 | -70 | -68 | -49 | -52 | -209 | -72 | -92 | -52 |
| Purchase of Property, Plant & Equipment | 13 | 41 | 47 | 49 | 33 | 40 | 52 | 56 | 58 | 35 |
| Cash from Financing Activities | -76 | 4 | -227 | -47 | -109 | -106 | -79 | 107 | 102 | -18 |
| Dividends Paid | — | — | 27 | 28 | — | — | 0 | 58 | — | — |
| Net Change in Cash | -181 | 88 | -10 | 44 | 39 | 54 | 34 | -77 | -1 | 222 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 6.2 | -1.4% | -91.0% | -73.0% | -47.7% |
| Operating income | 0.5 | -24.5% | -92.3% | -73.8% | -48.7% |
| Net income | 0.3 | -31.5% | -92.4% | -74.2% | -46.5% |
| EPS | ₩3 | -31.5% | -92.4% | -74.2% | -46.5% |
| Operating cash flow | 0.8 | +54.3% | -89.5% | -72.9% | -45.3% |
| Shareholders' equity | 5.0 | +6.9% | -90.0% | -73.8% | -47.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 22.4% | 23.3% | 24.4% | 22.6% | 21.2% | 20.8% |
| Operating margin | 7.8% | 10.2% | 14.2% | 12.4% | 10.2% | 9.2% |
| Net margin | 4.6% | 6.6% | 9.4% | 7.5% | 6.6% | 5.8% |
| Return on equity | 5.8% | 8.9% | 0.0% | 13.8% | 9.2% | 6.1% |
| Return on assets | 3.4% | 5.1% | 0.0% | 7.2% | 5.0% | 3.6% |
| Operating cash flow / revenue | 13.3% | 8.5% | 13.3% | 8.2% | 7.9% | 13.2% |
| Capex / revenue | 2.7% | 3.2% | 1.8% | 2.0% | 3.7% | 2.7% |
| Symbol | Last Price |
|---|---|
| 267270HD Construction Equipment | ₩140,000 +3.5% |
| 108490Robotis | ₩304,500 +22.5% |
| 082740Hanwha Engine | ₩45,600 +0.0% |
| 018880Hanon Systems | ₩3,525 +0.9% |
| 017800Hyundai Elevator | ₩74,900 +0.3% |
| 319400Hyundai Movex Co., Ltd. | ₩22,050 +4.0% |
| 112610CS Wind Corporation | ₩46,950 +2.3% |
| 083650BHI Co., Ltd. | ₩60,000 +1.2% |
| 071970HD-Hyundai Marine Engine | ₩50,200 +1.4% |
| 323280Taesung Co., Ltd. | ₩44,850 +3.2% |