| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.53 | 2.77 | 6.90 | 5.36 | 1.49 | 0.85 | 0.62 | 0.59 |
| Cost of Revenue | 2.26 | 2.67 | 6.61 | 4.84 | 1.30 | 0.75 | 0.54 | 0.51 |
| Gross Profit | 0.27 | 0.09 | 0.29 | 0.52 | 0.19 | 0.11 | 0.07 | 0.08 |
| Selling, General & Administrative | 0.13 | 0.13 | 0.14 | 0.14 | 0.08 | 0.05 | 0.04 | 0.03 |
| Operating Income | 0.14 | -0.03 | 0.16 | 0.38 | 0.12 | 0.05 | 0.04 | 0.05 |
| Finance Income | 0.10 | 0.11 | 0.19 | 0.19 | 0.01 | 0.00 | 0.01 | 0.01 |
| Finance Costs | 0.15 | 0.18 | 0.24 | 0.21 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.08 | -0.09 | 0.08 | 0.32 | 0.11 | 0.05 | 0.03 | 0.04 |
| Income Tax Expense | -0.01 | -0.03 | -0.02 | 0.05 | 0.02 | 0.00 | -0.01 | 0.01 |
| Net Income | 0.09 | -0.06 | 0.05 | 0.27 | 0.10 | 0.05 | 0.03 | 0.04 |
| Total Comprehensive Income | 0.09 | 0.04 | 0.07 | 0.27 | 0.09 | 0.05 | 0.04 | 0.03 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.88 | 4.32 | 4.36 | 3.37 | 1.43 | 0.80 | 0.65 | 0.46 |
| Current Assets | 1.39 | 1.38 | 2.44 | 2.27 | 0.74 | 0.30 | 0.25 | 0.21 |
| Cash & Cash Equivalents | 0.52 | 0.50 | 0.51 | 0.32 | 0.10 | 0.06 | 0.02 | 0.01 |
| Inventories | 0.60 | 0.62 | 1.11 | 0.86 | 0.34 | 0.16 | 0.16 | 0.14 |
| Trade Receivables | 0.15 | 0.14 | 0.77 | 0.88 | 0.25 | 0.08 | 0.06 | 0.05 |
| Non-current Assets | 3.49 | 2.95 | 1.92 | 1.10 | 0.69 | 0.49 | 0.40 | 0.25 |
| Property, Plant & Equipment | 3.15 | 2.79 | 1.82 | 1.00 | 0.64 | 0.44 | 0.38 | 0.23 |
| Intangible Assets | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 2.87 | 2.35 | 2.76 | 1.89 | 0.83 | 0.33 | 0.28 | 0.30 |
| Current Liabilities | 1.92 | 1.30 | 2.13 | 1.55 | 0.61 | 0.19 | 0.14 | 0.21 |
| Non-current Liabilities | 0.94 | 1.05 | 0.63 | 0.34 | 0.22 | 0.14 | 0.14 | 0.10 |
| Total Equity | 2.02 | 1.98 | 1.60 | 1.49 | 0.60 | 0.47 | 0.37 | 0.16 |
| Share Capital | 0.05 | 0.05 | 0.05 | — | — | — | — | — |
| Retained Earnings | 0.30 | 0.28 | 0.38 | 0.43 | 0.22 | 0.14 | 0.09 | 0.06 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.21 | 0.67 | 0.02 | -0.24 | -0.10 | 0.13 | 0.01 | 0.02 |
| Cash from Investing Activities | -0.49 | -1.02 | -0.67 | -0.53 | -0.24 | -0.09 | -0.18 | -0.07 |
| Purchase of Property, Plant & Equipment | 0.42 | 1.02 | 0.76 | — | — | — | — | — |
| Cash from Financing Activities | 0.31 | 0.32 | 0.85 | 0.99 | 0.38 | 0.01 | 0.18 | 0.04 |
| Dividends Paid | 0.06 | — | 0.04 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 |
| Net Change in Cash | 0.03 | -0.03 | 0.20 | 0.22 | 0.05 | 0.04 | 0.01 | -0.00 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 576.7 | 605.4 | 497.0 | 625.1 | 779.7 | 629.8 | 464.9 | 521.9 | 809.5 | 970.5 |
| Cost of Revenue | 524.5 | 554.9 | 438.5 | 533.1 | 695.6 | 594.6 | 449.8 | 526.4 | 769.3 | 926.5 |
| Gross Profit | 52.2 | 50.4 | 58.5 | 91.9 | 84.1 | 35.2 | 15.2 | -4.4 | 40.2 | 44.0 |
| Selling, General & Administrative | 34.2 | 29.5 | 16.9 | 41.5 | 35.1 | 32.9 | 18.6 | 36.8 | 36.3 | 37.3 |
| Operating Income | 18.0 | 20.9 | 41.6 | 50.5 | 49.0 | 2.3 | -3.5 | -41.2 | 3.9 | 6.7 |
| Finance Income | 10.5 | 29.7 | 22.8 | 4.8 | 49.1 | 18.4 | 39.2 | 10.8 | 24.1 | 38.8 |
| Finance Costs | 25.9 | 38.1 | 33.6 | 12.7 | 67.7 | 33.5 | 49.3 | 35.9 | 40.3 | 50.0 |
| Pretax Income | 1.7 | 12.4 | 29.7 | 37.4 | 28.6 | -14.1 | -0.5 | -72.3 | -13.6 | -6.5 |
| Income Tax Expense | 2.2 | 0.3 | 11.5 | -11.7 | -5.6 | -4.1 | 10.4 | -22.7 | -20.6 | -1.6 |
| Net Income | -0.5 | 12.2 | 18.2 | 49.1 | 34.3 | -10.0 | -11.0 | -49.5 | 6.9 | -4.9 |
| Total Comprehensive Income | 16.9 | 77.8 | 58.1 | 82.6 | -41.3 | -11.1 | 86.7 | -99.4 | 31.9 | 17.4 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 5.43 | 5.16 | 4.88 | 4.62 | 4.78 | 4.66 | 4.32 | 4.15 | 4.31 | 4.28 |
| Current Assets | 1.68 | 1.49 | 1.39 | 1.36 | 1.69 | 1.61 | 1.38 | 1.49 | 1.73 | 2.08 |
| Cash & Cash Equivalents | 0.47 | 0.34 | 0.52 | 0.30 | 0.44 | 0.58 | 0.50 | 0.48 | 0.41 | 0.44 |
| Inventories | 0.79 | 0.68 | 0.60 | 0.50 | 0.61 | 0.56 | 0.62 | 0.68 | 0.75 | 0.92 |
| Trade Receivables | 0.30 | 0.33 | 0.15 | 0.43 | 0.50 | 0.37 | 0.14 | 0.24 | 0.50 | 0.62 |
| Non-current Assets | 3.75 | 3.67 | 3.49 | 3.26 | 3.09 | 3.05 | 2.95 | 2.67 | 2.57 | 2.20 |
| Property, Plant & Equipment | 3.38 | 3.32 | 3.15 | 2.94 | 2.83 | 2.89 | 2.79 | 2.52 | 2.46 | 2.09 |
| Intangible Assets | 0.07 | 0.05 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 3.33 | 3.07 | 2.87 | 2.66 | 2.84 | 2.70 | 2.35 | 2.60 | 2.65 | 2.66 |
| Current Liabilities | 2.12 | 2.10 | 1.92 | 1.93 | 1.63 | 1.41 | 1.30 | 1.56 | 1.88 | 1.88 |
| Non-current Liabilities | 1.21 | 0.97 | 0.94 | 0.73 | 1.21 | 1.29 | 1.05 | 1.04 | 0.77 | 0.78 |
| Total Equity | 2.10 | 2.08 | 2.02 | 1.96 | 1.94 | 1.96 | 1.98 | 1.55 | 1.65 | 1.62 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 0.28 | 0.29 | 0.30 | 0.28 | 0.26 | 0.26 | 0.28 | 0.29 | 0.35 | 0.36 |
| 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 | -72.2 | -88.9 | 411.4 | 63.5 | -174.9 | -85.3 | 168.2 | 126.6 | 229.0 | 146.3 |
| Cash from Investing Activities | -72.6 | -90.4 | -171.2 | -85.1 | -81.0 | -153.3 | -204.5 | -176.0 | -313.4 | -327.9 |
| Purchase of Property, Plant & Equipment | 63.1 | 98.6 | 153.9 | 85.7 | 26.4 | 152.1 | 204.7 | 169.5 | 318.3 | 331.3 |
| Cash from Financing Activities | 263.4 | -13.0 | -12.0 | -121.8 | 128.9 | 313.0 | 42.9 | 120.3 | 58.0 | 102.0 |
| Net Change in Cash | 118.6 | -192.2 | 228.1 | -143.4 | -127.0 | 74.4 | 6.5 | 70.9 | -26.5 | -79.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 2,531.6 | -8.5% | -22.1% | +24.3% | — |
| Operating income | 143.3 | — | -27.8% | +21.2% | — |
| Net income | 91.6 | — | -30.5% | +14.4% | — |
| EPS | ₩936 | — | -30.5% | +14.4% | — |
| Operating cash flow | 214.7 | -68.0% | — | +11.4% | — |
| Shareholders' equity | 2,016.0 | +2.0% | +10.6% | +34.0% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 10.7% | 3.4% | 4.3% | 9.6% | 12.8% | 12.4% |
| Operating margin | 5.7% | -1.2% | 2.3% | 7.1% | 7.7% | 6.4% |
| Net margin | 3.6% | -2.1% | 0.8% | 5.1% | 6.6% | 5.5% |
| Return on equity | 4.6% | -3.3% | 3.5% | 26.2% | 18.4% | 11.1% |
| Return on assets | 2.0% | -1.3% | 1.4% | 11.4% | 8.8% | 6.4% |
| Operating cash flow / revenue | 8.5% | 24.2% | 0.3% | -4.5% | -6.8% | 14.6% |
| Capex / revenue | 16.5% | 37.0% | 11.0% | — | — | — |
| Symbol | Last Price |
|---|---|
| 373220LG ENERGY SOLUTION, LTD. | ₩358,500 -1.9% |
| 006400SAMSUNG SDI CO.,LTD | ₩548,000 +1.7% |
| 003670POSCO Future M Co., Ltd. | ₩183,600 -0.1% |
| 086520Ecopro Co., Ltd. | ₩82,400 +0.9% |
| 066970L&F Co., Ltd. | ₩121,300 +0.3% |
| 007340DN Automotive Corporation | ₩45,100 -2.0% |
| 450080Ecopro Materials | ₩35,850 +1.8% |
| 004490Sebang Global Battery | ₩64,400 -3.2% |