| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.08 | 3.32 | 2.70 | 2.10 | 1.81 | 1.81 | 1.77 | 1.94 | 1.45 | — | — |
| Cost of Revenue | 2.69 | 2.28 | 2.09 | 1.77 | 1.57 | 1.50 | 1.62 | 1.79 | 1.25 | — | — |
| Gross Profit | 1.39 | 1.04 | 0.61 | 0.34 | 0.24 | 0.31 | 0.15 | 0.15 | 0.20 | — | — |
| Selling, General & Administrative | 0.40 | 0.38 | 0.30 | 0.20 | 0.23 | 0.24 | 0.31 | 0.25 | 0.13 | — | — |
| Operating Income | 1.00 | 0.67 | 0.32 | 0.13 | 0.01 | 0.07 | -0.16 | -0.10 | 0.06 | — | — |
| Finance Income | 0.13 | 0.15 | 0.07 | 0.10 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | — | — |
| Finance Costs | 0.16 | 0.15 | 0.11 | 0.14 | 0.05 | 0.10 | 0.06 | 0.06 | 0.07 | — | — |
| Pretax Income | 0.96 | 0.65 | 0.31 | 0.16 | -0.04 | -0.05 | -0.33 | -0.22 | 0.02 | — | — |
| Income Tax Expense | 0.22 | 0.15 | 0.05 | 0.00 | -0.01 | -0.01 | -0.07 | -0.04 | 0.01 | — | — |
| Net Income | 0.73 | 0.50 | 0.26 | 0.16 | -0.03 | -0.04 | -0.26 | -0.18 | 0.01 | — | — |
| Total Comprehensive Income | 0.75 | 0.52 | 0.24 | 0.18 | -0.03 | -0.02 | -0.26 | -0.19 | 0.01 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.77 | 3.80 | 2.91 | 2.44 | 2.21 | 2.27 | 2.26 | 2.33 | 2.09 | — | — |
| Current Assets | 3.43 | 2.76 | 1.97 | 1.55 | 1.40 | 1.47 | 1.48 | 1.65 | 1.49 | — | — |
| Cash & Cash Equivalents | 0.95 | 0.57 | 0.18 | 0.17 | 0.35 | 0.52 | 0.19 | 0.38 | 0.24 | — | — |
| Inventories | 1.27 | 1.08 | 0.85 | 0.63 | 0.36 | 0.36 | 0.39 | 0.42 | 0.36 | — | — |
| Trade Receivables | 0.77 | 0.83 | 0.66 | 0.51 | 0.46 | 0.39 | 0.49 | 0.65 | 0.84 | — | — |
| Non-current Assets | 1.34 | 1.03 | 0.94 | 0.89 | 0.82 | 0.80 | 0.77 | 0.67 | 0.60 | — | — |
| Property, Plant & Equipment | 0.94 | 0.73 | 0.62 | 0.54 | 0.52 | 0.51 | 0.52 | 0.53 | 0.47 | — | — |
| Intangible Assets | 0.07 | 0.07 | 0.07 | 0.07 | 0.05 | 0.05 | 0.05 | 0.02 | 0.06 | — | — |
| Total Liabilities | 2.74 | 2.29 | 1.85 | 1.60 | 1.57 | 1.59 | 1.56 | 1.47 | 1.05 | — | — |
| Current Liabilities | 2.55 | 2.00 | 1.50 | 1.41 | 1.25 | 1.28 | 1.12 | 1.12 | 0.59 | — | — |
| Non-current Liabilities | 0.19 | 0.29 | 0.36 | 0.19 | 0.32 | 0.32 | 0.43 | 0.35 | 0.47 | — | — |
| Total Equity | 2.03 | 1.51 | 1.06 | 0.83 | 0.65 | 0.68 | 0.70 | 0.85 | 1.04 | — | — |
| Share Capital | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.10 | 0.05 | — | — |
| Retained Earnings | 1.32 | 0.82 | 0.40 | 0.17 | -0.50 | -0.46 | -0.43 | -0.17 | 0.02 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.96 | 1.03 | -0.02 | -0.12 | 0.11 | 0.20 | 0.06 | -0.00 | -0.00 | — | — |
| Cash from Investing Activities | -0.23 | -0.14 | -0.09 | -0.06 | -0.04 | 0.14 | -0.21 | -0.12 | -0.07 | — | — |
| Purchase of Property, Plant & Equipment | 0.23 | 0.12 | 0.08 | 0.03 | 0.03 | 0.06 | 0.15 | 0.05 | 0.04 | — | — |
| Cash from Financing Activities | -0.35 | -0.52 | 0.12 | -0.00 | -0.24 | -0.01 | -0.04 | 0.26 | 0.11 | — | — |
| Dividends Paid | 0.22 | 0.08 | 0.02 | — | — | — | — | — | — | — | — |
| Net Change in Cash | 0.38 | 0.39 | 0.00 | -0.18 | -0.17 | 0.33 | -0.19 | 0.13 | 0.03 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.14 | 1.04 | 1.16 | 1.00 | 0.91 | 1.01 | 0.82 | 0.79 | 0.92 | 0.80 |
| Cost of Revenue | 0.76 | 0.68 | 0.74 | 0.65 | 0.61 | 0.68 | 0.53 | 0.52 | 0.62 | 0.60 |
| Gross Profit | 0.38 | 0.36 | 0.42 | 0.34 | 0.29 | 0.34 | 0.28 | 0.27 | 0.29 | 0.20 |
| Selling, General & Administrative | 0.10 | 0.10 | 0.10 | 0.10 | 0.08 | 0.12 | 0.12 | 0.10 | 0.08 | 0.07 |
| Operating Income | 0.29 | 0.26 | 0.32 | 0.25 | 0.21 | 0.22 | 0.17 | 0.16 | 0.21 | 0.13 |
| Finance Income | 0.04 | 0.09 | 0.04 | 0.01 | 0.05 | 0.03 | 0.07 | 0.04 | 0.03 | 0.03 |
| Finance Costs | 0.05 | 0.06 | 0.04 | 0.01 | 0.08 | 0.03 | 0.06 | 0.06 | 0.04 | 0.04 |
| Pretax Income | 0.28 | 0.28 | 0.32 | 0.25 | 0.18 | 0.21 | 0.17 | 0.15 | 0.21 | 0.12 |
| Income Tax Expense | 0.07 | 0.08 | 0.07 | 0.06 | 0.04 | 0.05 | 0.04 | 0.04 | 0.05 | 0.03 |
| Net Income | 0.21 | 0.21 | 0.25 | 0.19 | 0.14 | 0.15 | 0.13 | 0.12 | 0.16 | 0.09 |
| Total Comprehensive Income | 0.22 | 0.24 | 0.25 | 0.21 | 0.13 | 0.15 | 0.15 | 0.10 | 0.17 | 0.10 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 5.49 | 5.38 | 4.77 | 4.44 | 4.11 | 4.24 | 3.80 | 3.35 | 3.32 | 3.12 |
| Current Assets | 3.94 | 3.92 | 3.43 | 3.27 | 2.98 | 3.15 | 2.76 | 2.36 | 2.35 | 2.19 |
| Cash & Cash Equivalents | 0.99 | 1.22 | 0.95 | 0.88 | 0.70 | 0.79 | 0.57 | 0.33 | 0.40 | 0.36 |
| Inventories | 1.54 | 1.39 | 1.27 | 1.29 | 1.13 | 1.08 | 1.08 | 0.89 | 0.80 | 0.81 |
| Trade Receivables | 0.70 | 0.72 | 0.77 | 0.67 | 0.72 | 0.92 | 0.83 | 0.84 | 0.83 | 0.76 |
| Non-current Assets | 1.55 | 1.46 | 1.34 | 1.17 | 1.12 | 1.09 | 1.03 | 0.99 | 0.97 | 0.94 |
| Property, Plant & Equipment | 1.07 | 1.01 | 0.94 | 0.82 | 0.78 | 0.74 | 0.73 | 0.69 | 0.68 | 0.65 |
| Intangible Assets | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 |
| Total Liabilities | 3.23 | 3.30 | 2.74 | 2.65 | 2.46 | 2.73 | 2.29 | 1.96 | 2.03 | 2.00 |
| Current Liabilities | 3.08 | 3.10 | 2.55 | 2.42 | 2.25 | 2.42 | 2.00 | 1.64 | 1.69 | 1.68 |
| Non-current Liabilities | 0.16 | 0.20 | 0.19 | 0.23 | 0.21 | 0.31 | 0.29 | 0.32 | 0.34 | 0.33 |
| Total Equity | 2.26 | 2.08 | 2.03 | 1.78 | 1.64 | 1.51 | 1.51 | 1.40 | 1.29 | 1.12 |
| Share Capital | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
| Retained Earnings | 1.50 | 1.34 | 1.32 | 1.08 | 0.96 | 0.82 | 0.82 | 0.73 | 0.62 | 0.45 |
| 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 | 140.4 | 339.9 | 235.2 | 267.3 | 205.6 | 251.4 | 371.2 | 92.6 | 197.8 | 372.1 |
| Cash from Investing Activities | -69.0 | -92.9 | -142.3 | -25.0 | -33.9 | -24.8 | -30.3 | -38.8 | -40.1 | -34.0 |
| Purchase of Property, Plant & Equipment | 60.0 | 79.9 | 134.9 | 37.5 | 37.4 | 23.7 | 32.4 | 19.9 | 36.8 | 32.5 |
| Cash from Financing Activities | -312.7 | -3.9 | -26.3 | -71.0 | -246.0 | -6.3 | -120.0 | -117.4 | -126.2 | -154.3 |
| Dividends Paid | — | — | 0.0 | 68.4 | — | — | 39.6 | 0.0 | — | — |
| Net Change in Cash | -234.9 | 272.2 | 73.1 | 178.4 | -92.7 | 222.3 | 241.2 | -71.4 | 35.6 | 188.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 4,079.5 | +22.8% | +24.7% | +17.6% | — |
| Operating income | 995.3 | +48.8% | +95.6% | +68.8% | — |
| Net income | 731.8 | +46.8% | +65.3% | — | — |
| EPS | ₩20,302 | +46.8% | +65.3% | — | — |
| Operating cash flow | 959.6 | -7.2% | — | +36.2% | — |
| Shareholders' equity | 2,032.9 | +34.9% | +34.7% | +24.5% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 34.1% | 31.4% | 22.6% | 16.0% | 13.0% | 17.1% |
| Operating margin | 24.4% | 20.1% | 11.7% | 6.3% | 0.5% | 4.0% |
| Net margin | 17.9% | 15.0% | 9.6% | 7.7% | -1.9% | -2.2% |
| Return on equity | 41.3% | 38.9% | 27.5% | 21.9% | -5.1% | -5.8% |
| Return on assets | 17.1% | 14.9% | 9.7% | 7.0% | -1.5% | -1.8% |
| Operating cash flow / revenue | 23.5% | 31.1% | -0.8% | -5.9% | 6.1% | 11.3% |
| Capex / revenue | 5.7% | 3.7% | 2.8% | 1.6% | 1.5% | 3.1% |
| Symbol | Last Price |
|---|---|
| 034020DOOSAN ENERBILITY CO., LTD. | ₩79,200 +0.0% |
| 010120LS ELECTRIC CO., LTD | ₩195,300 +1.7% |
| 298040Hyosung Heavy Industries Corporation | ₩2,732,000 +0.3% |
| 006260LS Corp. | ₩299,500 +2.6% |
| 000500Gaon Cable Co., Ltd. | ₩212,000 +1.7% |
| 062040Sanil Electric Co., Ltd. | ₩191,700 +2.8% |
| 001440Taihan Cable & Solution Co., Ltd. | ₩27,400 +1.7% |
| 103590Iljin Electric | ₩68,300 +1.0% |
| 336260Doosan Fuel Cell | ₩43,850 +12.4% |
| 178320Seojin System Co., Ltd. | ₩33,650 +1.4% |