| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.70 | 1.59 | 1.95 | 1.69 | 1.15 | 1.08 | 0.91 | 0.71 |
| Cost of Revenue | 1.42 | 1.34 | 1.64 | 1.49 | 1.02 | 0.92 | 0.76 | 0.63 |
| Gross Profit | 0.28 | 0.26 | 0.31 | 0.21 | 0.13 | 0.16 | 0.15 | 0.08 |
| Selling, General & Administrative | 0.23 | 0.19 | 0.16 | 0.13 | 0.11 | 0.10 | 0.10 | 0.09 |
| Operating Income | 0.05 | 0.07 | 0.15 | 0.08 | 0.03 | 0.06 | 0.05 | -0.01 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.03 | 0.06 | 0.14 | 0.05 | 0.03 | 0.04 | 0.04 | -0.02 |
| Income Tax Expense | 0.02 | 0.02 | 0.02 | 0.00 | 0.01 | 0.00 | 0.00 | -0.00 |
| Net Income | 0.01 | 0.04 | 0.12 | 0.05 | 0.01 | 0.04 | 0.04 | -0.02 |
| Total Comprehensive Income | 0.01 | 0.05 | 0.11 | 0.04 | 0.02 | 0.03 | 0.04 | -0.02 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.28 | 0.98 | 0.94 | 1.03 | 0.71 | 0.45 | 0.34 | 0.35 |
| Current Assets | 0.76 | 0.60 | 0.65 | 0.86 | 0.55 | 0.34 | 0.23 | 0.24 |
| Cash & Cash Equivalents | 0.16 | 0.09 | 0.13 | 0.11 | 0.05 | 0.07 | 0.06 | 0.03 |
| Inventories | 0.40 | 0.33 | 0.27 | 0.57 | 0.33 | 0.14 | 0.09 | 0.10 |
| Trade Receivables | 0.19 | 0.17 | 0.13 | 0.17 | 0.16 | 0.13 | 0.08 | 0.09 |
| Non-current Assets | 0.52 | 0.38 | 0.29 | 0.18 | 0.16 | 0.12 | 0.11 | 0.11 |
| Property, Plant & Equipment | 0.35 | 0.31 | 0.23 | 0.13 | 0.12 | 0.08 | 0.07 | 0.07 |
| Intangible Assets | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.71 | 0.55 | 0.54 | 0.74 | 0.44 | 0.34 | 0.28 | 0.32 |
| Current Liabilities | 0.57 | 0.53 | 0.51 | 0.68 | 0.40 | 0.32 | 0.26 | 0.22 |
| Non-current Liabilities | 0.14 | 0.02 | 0.03 | 0.07 | 0.04 | 0.02 | 0.02 | 0.10 |
| Total Equity | 0.56 | 0.43 | 0.40 | 0.29 | 0.27 | 0.12 | 0.06 | 0.03 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
| Retained Earnings | 0.35 | 0.37 | 0.34 | 0.22 | 0.17 | 0.06 | 0.02 | -0.02 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 54.6 | -5.3 | 336.9 | 40.9 | -178.9 | 42.0 | 90.7 | -29.9 |
| Cash from Investing Activities | -162.7 | -20.6 | -277.0 | -45.9 | -63.6 | -57.4 | -21.7 | -25.5 |
| Purchase of Property, Plant & Equipment | 96.9 | 123.7 | 123.9 | 45.2 | 57.8 | 48.7 | 17.8 | 18.7 |
| Cash from Financing Activities | 183.8 | -57.7 | -42.8 | 58.2 | 219.0 | 26.1 | -37.5 | 47.8 |
| Net Change in Cash | 70.8 | -45.9 | 24.9 | 54.2 | -14.6 | 8.1 | 30.2 | -8.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 491.8 | 478.2 | 427.7 | 472.6 | 402.6 | 397.4 | 343.5 | 472.2 | 393.9 | 384.8 |
| Cost of Revenue | 402.1 | 394.5 | 358.1 | 398.6 | 336.2 | 330.7 | 282.8 | 400.6 | 331.0 | 321.1 |
| Gross Profit | 89.7 | 83.7 | 69.5 | 74.0 | 66.4 | 66.7 | 60.7 | 71.6 | 62.9 | 63.8 |
| Selling, General & Administrative | 67.9 | 62.0 | 61.5 | 59.3 | 54.2 | 55.2 | 59.4 | 44.6 | 42.4 | 43.5 |
| Operating Income | 21.8 | 21.7 | 8.1 | 14.8 | 12.2 | 11.5 | 1.3 | 27.0 | 20.6 | 20.3 |
| Finance Income | 1.1 | 0.6 | 3.3 | 0.6 | 3.2 | 1.1 | 0.7 | 2.6 | 2.4 | 2.2 |
| Finance Costs | 7.1 | 5.4 | 7.3 | 6.1 | 4.1 | 4.5 | 6.8 | 2.6 | 5.1 | 5.8 |
| Pretax Income | 14.4 | 23.8 | -4.3 | 14.4 | 15.4 | 6.2 | -5.3 | 23.6 | 21.9 | 18.5 |
| Income Tax Expense | 9.0 | 19.0 | 0.6 | 7.9 | 5.2 | 3.8 | -4.8 | 12.3 | 6.7 | 6.9 |
| Net Income | 5.4 | 4.7 | -4.9 | 6.4 | 10.2 | 2.5 | -0.5 | 11.4 | 15.2 | 11.6 |
| Total Comprehensive Income | 12.9 | 15.7 | 5.3 | 15.5 | -9.8 | 2.0 | 15.6 | -0.7 | 10.5 | 23.0 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.47 | 1.38 | 1.28 | 1.27 | 1.22 | 1.09 | 0.98 | 0.95 | 1.00 | 0.98 |
| Current Assets | 0.92 | 0.84 | 0.76 | 0.78 | 0.75 | 0.68 | 0.60 | 0.62 | 0.68 | 0.67 |
| Cash & Cash Equivalents | 0.13 | 0.18 | 0.16 | 0.13 | 0.09 | 0.10 | 0.09 | 0.08 | 0.10 | 0.12 |
| Inventories | 0.46 | 0.40 | 0.40 | 0.39 | 0.41 | 0.37 | 0.33 | 0.30 | 0.36 | 0.29 |
| Trade Receivables | 0.30 | 0.24 | 0.19 | 0.24 | 0.22 | 0.19 | 0.17 | 0.21 | 0.19 | 0.17 |
| Non-current Assets | 0.56 | 0.54 | 0.52 | 0.50 | 0.48 | 0.41 | 0.38 | 0.33 | 0.32 | 0.30 |
| Property, Plant & Equipment | 0.39 | 0.37 | 0.35 | 0.33 | 0.32 | 0.29 | 0.31 | 0.27 | 0.26 | 0.24 |
| Intangible Assets | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.89 | 0.81 | 0.71 | 0.72 | 0.78 | 0.66 | 0.55 | 0.52 | 0.56 | 0.56 |
| Current Liabilities | 0.76 | 0.67 | 0.57 | 0.57 | 0.65 | 0.55 | 0.53 | 0.51 | 0.54 | 0.53 |
| Non-current Liabilities | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.10 | 0.02 | 0.01 | 0.03 | 0.03 |
| Total Equity | 0.59 | 0.57 | 0.56 | 0.56 | 0.44 | 0.43 | 0.43 | 0.43 | 0.43 | 0.42 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.36 | 0.35 | 0.35 | 0.35 | 0.34 | 0.36 | 0.37 | 0.38 | 0.36 | 0.35 |
| 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 | -72.1 | 46.7 | 59.0 | -26.6 | -5.5 | 27.7 | 43.7 | -19.2 | -21.4 | -8.3 |
| Cash from Investing Activities | -16.6 | -18.5 | -26.1 | -28.7 | -60.0 | -48.0 | -50.9 | -10.4 | 16.9 | 23.7 |
| Purchase of Property, Plant & Equipment | 11.0 | 28.3 | 14.3 | 21.2 | 24.0 | 37.4 | 42.4 | 32.1 | 31.8 | 17.4 |
| Cash from Financing Activities | 38.1 | -8.3 | -18.4 | 86.4 | 77.8 | 38.0 | -15.8 | 22.4 | -24.6 | -39.6 |
| Net Change in Cash | -48.9 | 24.1 | 29.4 | 37.8 | -13.4 | 17.0 | 5.3 | -16.3 | -24.5 | -10.4 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,700.2 | +6.6% | +0.1% | +9.6% | — |
| Operating income | 46.5 | -32.7% | -15.0% | -3.8% | — |
| Net income | 14.2 | -62.4% | -32.2% | -18.3% | — |
| EPS | ₩297 | -62.4% | -32.2% | -18.3% | — |
| Operating cash flow | 54.6 | — | +10.1% | +5.4% | — |
| Shareholders' equity | 562.8 | +29.6% | +24.7% | +37.0% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 16.3% | 16.2% | 16.1% | 12.3% | 11.7% | 14.8% |
| Operating margin | 2.7% | 4.3% | 7.9% | 4.5% | 2.3% | 5.2% |
| Net margin | 0.8% | 2.4% | 6.1% | 2.7% | 1.2% | 3.6% |
| Return on equity | 2.8% | 9.0% | 34.6% | 16.3% | 6.9% | 43.3% |
| Return on assets | 1.3% | 3.9% | 12.1% | 5.2% | 2.3% | 9.8% |
| Operating cash flow / revenue | 3.2% | -0.3% | 17.3% | 2.4% | -15.5% | 3.9% |
| Capex / revenue | 5.7% | 7.8% | 6.4% | 2.7% | 5.0% | 4.5% |
| Symbol | Last Price |
|---|---|
| 417200LS Materials Co., Ltd. | ₩10,960 +3.9% |
| 090460BHCo., Ltd. | ₩21,850 +10.7% |
| 388210CMTX Co., Ltd. | ₩74,800 +9.0% |
| 033240Jahwa Electronics Co., Ltd. | ₩30,600 +9.5% |
| 425420TFE Co., Ltd. | ₩52,700 +3.9% |
| 005690Pharmicell Co., Ltd. | ₩10,500 +1.2% |
| 327260RF Materials | ₩34,050 +0.7% |
| 036810Fine Semitech Corp. | ₩25,550 +0.0% |
| 024850HLB Inno Vation | ₩16,660 +4.9% |
| 336370Solus Advanced Materials | ₩7,450 +0.9% |