| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 71.26 | 67.77 | 61.33 | 60.85 | 28.35 | 18.91 | 26.63 | 27.26 | 14.30 | — | — |
| Cost of Revenue | 61.20 | 61.34 | 56.37 | 54.88 | 25.74 | 18.34 | 24.80 | 25.36 | 12.89 | — | — |
| Gross Profit | 10.06 | 6.43 | 4.97 | 5.97 | 2.62 | 0.57 | 1.83 | 1.90 | 1.41 | — | — |
| Selling, General & Administrative | 3.96 | 3.44 | 2.93 | 2.58 | 1.58 | 1.17 | 1.16 | 1.03 | 0.57 | — | — |
| Operating Income | 6.10 | 2.98 | 2.03 | 3.39 | 1.04 | -0.60 | 0.67 | 0.86 | 0.84 | — | — |
| Finance Income | 2.91 | 3.07 | 2.46 | 3.81 | 0.47 | 0.59 | 0.48 | 0.41 | 0.77 | — | — |
| Finance Costs | 4.08 | 7.36 | 4.08 | 5.11 | 0.97 | 0.81 | 0.76 | 0.64 | 0.38 | — | — |
| Pretax Income | 4.80 | 2.37 | 0.96 | 2.90 | 0.47 | -1.05 | 0.20 | 0.43 | 1.20 | — | — |
| Income Tax Expense | 1.12 | 0.44 | 0.17 | 0.66 | 0.31 | -0.26 | 0.09 | 0.15 | 0.19 | — | — |
| Net Income | 3.68 | 1.93 | 0.79 | 2.23 | 0.15 | -0.79 | 0.12 | 0.28 | 1.01 | — | — |
| Total Comprehensive Income | 4.65 | 1.74 | 0.57 | 2.34 | 0.25 | -0.52 | 0.10 | 0.28 | 0.99 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 78.69 | 73.87 | 67.98 | 65.57 | 35.78 | 26.56 | 25.72 | 23.35 | 20.89 | — | — |
| Current Assets | 39.63 | 35.59 | 32.08 | 30.13 | 13.56 | 8.05 | 9.94 | 8.88 | 7.83 | — | — |
| Cash & Cash Equivalents | 6.37 | 5.67 | 4.40 | 3.99 | 2.14 | 2.04 | 2.03 | 1.10 | 1.13 | — | — |
| Inventories | 10.23 | 10.01 | 9.42 | 9.47 | 6.03 | 3.02 | 3.88 | 4.33 | 3.30 | — | — |
| Trade Receivables | 6.68 | 6.08 | 6.09 | 5.92 | 4.62 | 2.23 | 2.78 | 2.80 | 3.16 | — | — |
| Non-current Assets | 39.05 | 38.27 | 35.90 | 35.44 | 22.22 | 18.51 | 15.78 | 14.46 | 13.06 | — | — |
| Property, Plant & Equipment | 28.16 | 26.26 | 25.05 | 24.22 | 13.27 | 10.68 | 8.41 | 7.89 | 7.23 | — | — |
| Intangible Assets | 4.31 | 4.31 | 4.27 | 4.37 | 3.06 | 2.01 | 2.15 | 2.09 | 2.16 | — | — |
| Total Liabilities | 48.35 | 47.48 | 44.75 | 42.31 | 23.93 | 15.46 | 13.83 | 12.79 | 10.79 | — | — |
| Current Liabilities | 33.64 | 32.33 | 28.53 | 26.27 | 11.69 | 6.34 | 8.02 | 8.66 | 6.53 | — | — |
| Non-current Liabilities | 14.71 | 15.15 | 16.22 | 16.03 | 12.24 | 9.12 | 5.81 | 4.13 | 4.26 | — | — |
| Total Equity | 30.34 | 26.39 | 23.23 | 23.26 | 11.85 | 11.10 | 11.88 | 10.55 | 10.10 | — | — |
| Share Capital | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | — | — |
| Retained Earnings | 3.13 | 3.02 | 2.44 | 2.65 | 1.69 | 2.21 | 3.18 | 3.30 | 0.95 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 7.38 | 7.51 | 3.93 | 2.13 | 0.00 | 0.89 | 1.21 | 0.67 | 0.82 | — | — |
| Cash from Investing Activities | -4.75 | -2.40 | -2.62 | 1.24 | -1.66 | -1.82 | -1.64 | -1.79 | -0.66 | — | — |
| Purchase of Property, Plant & Equipment | 2.16 | 1.72 | 2.09 | 1.97 | 1.95 | 2.21 | 1.25 | 0.89 | 0.72 | — | — |
| Cash from Financing Activities | -1.94 | -3.93 | -0.91 | -1.54 | 1.71 | 0.95 | 1.36 | 1.09 | 0.40 | — | — |
| Dividends Paid | 0.25 | 0.33 | 0.39 | 0.33 | 0.39 | 0.27 | 0.27 | 0.00 | 0.00 | — | — |
| Net Change in Cash | 0.70 | 1.27 | 0.41 | 1.86 | 0.10 | 0.01 | 0.93 | -0.03 | 0.55 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 22.41 | 19.60 | 18.74 | 18.22 | 17.21 | 17.09 | 17.10 | 16.60 | 17.55 | 16.51 |
| Cost of Revenue | 17.15 | 15.68 | 15.65 | 15.60 | 15.06 | 14.90 | 15.29 | 15.28 | 15.78 | 14.98 |
| Gross Profit | 5.26 | 3.92 | 3.09 | 2.63 | 2.15 | 2.19 | 1.81 | 1.32 | 1.77 | 1.53 |
| Selling, General & Administrative | 1.14 | 1.08 | 1.11 | 0.93 | 1.01 | 0.90 | 0.93 | 0.88 | 0.89 | 0.74 |
| Operating Income | 4.12 | 2.83 | 1.97 | 1.70 | 1.14 | 1.29 | 0.88 | 0.43 | 0.88 | 0.79 |
| Finance Income | 1.44 | 1.55 | 0.18 | 0.91 | 2.87 | 0.61 | 1.23 | 1.70 | 0.63 | 0.87 |
| Finance Costs | 1.86 | 3.09 | 1.18 | 2.22 | 1.35 | 1.00 | 3.92 | 1.13 | 1.65 | 2.03 |
| Pretax Income | 4.43 | 2.83 | 1.77 | 1.38 | 0.59 | 1.06 | 0.95 | 0.11 | 0.70 | 0.61 |
| Income Tax Expense | 1.26 | 0.81 | 0.34 | 0.39 | 0.10 | 0.29 | 0.18 | 0.01 | 0.15 | 0.11 |
| Net Income | 3.17 | 2.02 | 1.42 | 0.99 | 0.49 | 0.78 | 0.78 | 0.10 | 0.54 | 0.51 |
| Total Comprehensive Income | 3.31 | 2.21 | 1.42 | 1.07 | 0.81 | 1.36 | 0.55 | 0.13 | 0.56 | 0.51 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 90.69 | 85.15 | 78.69 | 77.04 | 75.32 | 78.49 | 73.87 | 68.06 | 70.13 | 69.79 |
| Current Assets | 51.17 | 45.73 | 39.63 | 39.02 | 37.33 | 39.74 | 35.59 | 31.95 | 33.84 | 33.91 |
| Cash & Cash Equivalents | 13.95 | 9.52 | 6.37 | 7.29 | 7.65 | 7.95 | 5.67 | 4.22 | 5.05 | 5.73 |
| Inventories | 12.84 | 10.92 | 10.23 | 10.10 | 9.70 | 10.42 | 10.01 | 9.72 | 9.87 | 9.99 |
| Trade Receivables | 8.72 | 8.44 | 6.68 | 6.50 | 6.40 | 7.07 | 6.08 | 6.10 | 6.62 | 6.74 |
| Non-current Assets | 39.52 | 39.42 | 39.05 | 38.03 | 37.99 | 38.74 | 38.27 | 36.11 | 36.30 | 35.88 |
| Property, Plant & Equipment | 28.48 | 28.19 | 28.16 | 27.73 | 27.69 | 27.16 | 26.26 | 25.37 | 25.21 | 25.08 |
| Intangible Assets | 4.28 | 4.31 | 4.31 | 4.23 | 4.25 | 4.29 | 4.31 | 4.30 | 4.21 | 4.24 |
| Total Liabilities | 55.83 | 53.43 | 48.35 | 48.12 | 47.16 | 51.47 | 47.48 | 42.56 | 44.83 | 46.40 |
| Current Liabilities | 40.94 | 39.01 | 33.64 | 33.57 | 32.46 | 35.60 | 32.33 | 29.48 | 30.47 | 30.49 |
| Non-current Liabilities | 14.89 | 14.42 | 14.71 | 14.54 | 14.70 | 15.88 | 15.15 | 13.08 | 14.36 | 15.91 |
| Total Equity | 34.86 | 31.72 | 30.34 | 28.93 | 28.16 | 27.01 | 26.39 | 25.49 | 25.30 | 23.39 |
| Share Capital | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Retained Earnings | 5.07 | 3.83 | 3.13 | 3.33 | 3.24 | 3.18 | 3.02 | 2.37 | 2.47 | 2.39 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 3.57 | 2.38 | 0.23 | 2.72 | 1.70 | 2.73 | 2.90 | 1.23 | 1.98 | 1.41 |
| Cash from Investing Activities | 0.15 | 0.66 | -0.75 | -2.32 | -0.71 | -0.97 | -0.73 | -0.54 | -1.40 | 0.26 |
| Purchase of Property, Plant & Equipment | 0.61 | 0.45 | 0.74 | 0.48 | 0.38 | 0.56 | 0.47 | 0.42 | 0.43 | 0.40 |
| Cash from Financing Activities | 0.59 | 0.01 | -0.43 | -0.80 | -1.23 | 0.51 | -0.78 | -1.50 | -1.28 | -0.36 |
| Dividends Paid | — | — | 0.06 | 0.06 | — | — | 0.06 | 0.06 | — | — |
| Net Change in Cash | 4.43 | 3.16 | -0.92 | -0.37 | -0.30 | 2.28 | 1.45 | -0.84 | -0.68 | 1.33 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 71.26 | +5.2% | +5.4% | +30.4% | — |
| Operating income | 6.10 | +104.5% | +21.7% | — | — |
| Net income | 3.68 | +90.4% | +18.0% | — | — |
| EPS | ₩46,529 | +90.4% | +18.0% | — | — |
| Operating cash flow | 7.38 | -1.7% | +51.3% | +52.8% | — |
| Shareholders' equity | 30.34 | +15.0% | +9.3% | +22.3% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 14.1% | 9.5% | 8.1% | 9.8% | 9.2% | 3.0% |
| Operating margin | 8.6% | 4.4% | 3.3% | 5.6% | 3.7% | -3.2% |
| Net margin | 5.2% | 2.8% | 1.3% | 3.7% | 0.5% | -4.2% |
| Return on equity | 13.0% | 7.8% | 3.4% | 12.7% | 1.3% | -6.9% |
| Return on assets | 4.8% | 2.7% | 1.2% | 4.4% | 0.5% | -3.0% |
| Operating cash flow / revenue | 10.4% | 11.1% | 6.4% | 3.5% | 0.0% | 4.7% |
| Capex / revenue | 3.0% | 2.5% | 3.4% | 3.2% | 6.9% | 11.7% |
| Symbol | Last Price |
|---|---|
| 028260SAMSUNG C&T CORPORATION | ₩367,000 -1.3% |
| 034730SK Inc. | ₩573,000 +5.1% |
| 000150Doosan Corporation | ₩1,142,000 +1.5% |
| 003550LG Corp. | ₩121,100 +2.4% |
| 078930GS Holdings | ₩123,900 +4.2% |
| 180640Hanjin KAL | ₩146,000 +9.1% |
| 000880Hanwha Corporation | ₩137,400 +2.8% |
| 175330JB Financial Group Co., Ltd. | ₩31,000 -1.9% |
| 138930BNK Financial Group, Inc. | ₩15,390 -2.7% |
| 010060OCI Holdings Company Ltd. | ₩227,500 +0.0% |