| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 532.1 | 509.3 | 437.7 | 611.6 | 531.3 | 372.0 | 377.9 | 360.4 | 208.3 |
| Cost of Revenue | 419.1 | 406.3 | 383.6 | 479.8 | 395.5 | 296.1 | 305.7 | 296.3 | 169.7 |
| Gross Profit | 113.0 | 103.0 | 54.1 | 131.9 | 135.9 | 75.9 | 72.2 | 64.1 | 38.6 |
| Selling, General & Administrative | 47.5 | 44.2 | 31.6 | 51.0 | 40.8 | 26.7 | 25.6 | 24.1 | 16.8 |
| Operating Income | 65.5 | 58.8 | 22.5 | 80.9 | 95.0 | 49.2 | 46.6 | 40.0 | 21.8 |
| Finance Income | 13.5 | 17.9 | 15.6 | 16.4 | 12.6 | 7.2 | 6.7 | 6.4 | 2.8 |
| Finance Costs | 9.5 | 6.1 | 12.0 | 13.3 | 3.0 | 11.3 | 5.1 | 4.2 | 4.7 |
| Pretax Income | 72.4 | 72.0 | 27.0 | 84.9 | 105.5 | 45.8 | 49.2 | 44.7 | 20.4 |
| Income Tax Expense | 11.1 | 17.4 | 8.4 | 20.1 | 25.6 | 11.1 | 9.7 | 8.7 | 3.2 |
| Net Income | 61.3 | 54.6 | 18.6 | 64.8 | 79.9 | 34.7 | 39.6 | 36.0 | 17.2 |
| Total Comprehensive Income | 62.2 | 50.9 | 16.5 | 66.4 | 81.4 | 33.8 | 39.1 | 35.2 | 17.5 |
| Interest Income | 3.4 | 3.9 | 2.0 | 0.6 | 0.3 | 0.4 | 0.6 | 0.3 | 0.1 |
| Interest Expense | 1.9 | 2.1 | 2.2 | 1.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 549.2 | 512.1 | 461.2 | 475.7 | 438.1 | 327.1 | 311.9 | 276.7 | 220.2 |
| Current Assets | 351.4 | 339.3 | 285.1 | 297.8 | 292.5 | 217.4 | 204.3 | 173.3 | 139.4 |
| Cash & Cash Equivalents | 59.0 | 68.6 | 99.3 | 42.1 | 60.5 | 79.9 | 52.9 | 8.6 | 16.5 |
| Inventories | 103.1 | 116.4 | 97.6 | 127.2 | 120.6 | 63.7 | 71.6 | 71.0 | 52.5 |
| Trade Receivables | 103.8 | 93.0 | 77.7 | 116.5 | 96.9 | 65.5 | 68.2 | 76.6 | 59.9 |
| Non-current Assets | 197.9 | 172.8 | 176.0 | 177.9 | 145.6 | 109.7 | 107.5 | 103.4 | 80.8 |
| Property, Plant & Equipment | 173.0 | 155.4 | 159.4 | 162.7 | 129.0 | 98.3 | 94.4 | 88.8 | 76.2 |
| Intangible Assets | 1.4 | 1.4 | 1.4 | 1.5 | 1.7 | 1.9 | 2.2 | 2.4 | 2.2 |
| Total Liabilities | 100.7 | 105.8 | 88.1 | 96.9 | 111.6 | 66.0 | 62.5 | 56.3 | 34.9 |
| Current Liabilities | 72.3 | 82.5 | 71.0 | 82.9 | 97.0 | 44.0 | 40.4 | 35.1 | 28.0 |
| Non-current Liabilities | 28.5 | 23.3 | 17.1 | 14.0 | 14.6 | 22.0 | 22.1 | 21.2 | 7.0 |
| Total Equity | 448.5 | 406.3 | 373.1 | 378.9 | 326.5 | 261.1 | 249.3 | 220.3 | 185.3 |
| Share Capital | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 |
| Retained Earnings | 300.0 | 252.7 | 211.9 | 220.2 | 164.5 | 93.6 | 80.3 | 50.1 | 17.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 76.5 | 54.0 | 109.5 | 39.4 | 32.4 | 70.4 | 68.9 | 21.5 | 33.0 |
| Cash from Investing Activities | -65.7 | -66.6 | -24.2 | -50.9 | -51.5 | -14.1 | -16.5 | -39.7 | -22.1 |
| Purchase of Property, Plant & Equipment | 45.1 | 19.7 | 25.3 | 50.6 | 45.6 | 20.6 | 19.4 | 26.6 | 17.1 |
| Cash from Financing Activities | -19.9 | -19.6 | -27.8 | -6.1 | -3.3 | -25.4 | -7.4 | 10.3 | 1.1 |
| Dividends Paid | 13.6 | 10.3 | 10.5 | 11.5 | 9.6 | 8.9 | 8.9 | 2.6 | 0.0 |
| Net Change in Cash | -9.7 | -30.7 | 57.3 | -18.5 | -19.4 | 27.0 | 44.3 | -7.9 | 11.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 162.8 | 141.3 | 126.1 | 133.3 | 134.8 | 137.9 | 126.4 | 128.6 | 129.8 | 124.5 |
| Cost of Revenue | 111.6 | 109.1 | 101.3 | 104.3 | 104.9 | 108.6 | 100.6 | 100.9 | 102.7 | 102.1 |
| Gross Profit | 51.2 | 32.1 | 24.9 | 29.1 | 29.9 | 29.2 | 25.8 | 27.7 | 27.1 | 22.4 |
| Selling, General & Administrative | 14.1 | 12.8 | 14.8 | 10.9 | 10.7 | 11.2 | 12.6 | 11.4 | 10.4 | 9.8 |
| Operating Income | 37.1 | 19.3 | 10.1 | 18.2 | 19.2 | 18.0 | 13.2 | 16.3 | 16.7 | 12.6 |
| Finance Income | 4.8 | 8.3 | 5.1 | 4.3 | -3.0 | 7.0 | 8.0 | 1.0 | 4.0 | 4.9 |
| Finance Costs | 0.7 | 1.3 | 1.5 | 0.3 | 2.6 | 5.1 | 0.1 | 3.2 | 1.1 | 1.7 |
| Pretax Income | 42.3 | 27.0 | 14.4 | 23.1 | 14.5 | 20.4 | 21.6 | 14.5 | 19.4 | 16.4 |
| Income Tax Expense | 9.4 | 5.5 | -0.9 | 5.3 | 2.6 | 4.0 | 8.0 | 2.4 | 4.3 | 2.7 |
| Net Income | 33.0 | 21.5 | 15.2 | 17.8 | 11.9 | 16.4 | 13.6 | 12.1 | 15.1 | 13.7 |
| Total Comprehensive Income | 34.0 | 22.7 | 15.0 | 18.7 | 12.1 | 16.4 | 10.6 | 11.1 | 15.5 | 13.7 |
| Interest Income | 0.8 | 0.9 | 1.0 | 0.8 | 0.8 | 0.9 | 1.0 | 1.0 | 0.9 | 0.9 |
| Interest Expense | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.4 | 0.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 624.2 | 591.8 | 549.2 | 540.7 | 523.6 | 535.8 | 512.1 | 493.7 | 488.1 | 479.1 |
| Current Assets | 412.5 | 385.5 | 351.4 | 361.4 | 348.3 | 362.5 | 339.3 | 323.9 | 315.0 | 305.3 |
| Cash & Cash Equivalents | 61.8 | 65.0 | 59.0 | 71.1 | 64.6 | 73.6 | 68.6 | 62.6 | 116.2 | 107.4 |
| Inventories | 123.4 | 104.1 | 103.1 | 110.6 | 114.4 | 120.4 | 116.4 | 102.0 | 95.0 | 90.9 |
| Trade Receivables | 138.3 | 123.4 | 103.8 | 105.4 | 98.4 | 107.3 | 93.0 | 97.5 | 92.6 | 96.5 |
| Non-current Assets | 211.7 | 206.3 | 197.9 | 179.3 | 175.3 | 173.4 | 172.8 | 169.8 | 173.1 | 173.9 |
| Property, Plant & Equipment | 183.9 | 179.7 | 173.0 | 159.0 | 155.4 | 154.7 | 155.4 | 152.5 | 156.9 | 157.9 |
| Intangible Assets | 1.9 | 1.9 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| Total Liabilities | 131.2 | 132.8 | 100.7 | 106.7 | 102.0 | 124.7 | 105.8 | 96.1 | 98.1 | 103.9 |
| Current Liabilities | 100.8 | 103.5 | 72.3 | 80.6 | 76.8 | 100.1 | 82.5 | 77.9 | 80.5 | 86.8 |
| Non-current Liabilities | 30.4 | 29.3 | 28.5 | 26.1 | 25.2 | 24.6 | 23.3 | 18.2 | 17.6 | 17.1 |
| Total Equity | 493.0 | 459.0 | 448.5 | 434.0 | 421.7 | 411.2 | 406.3 | 397.6 | 390.0 | 375.2 |
| Share Capital | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 |
| Retained Earnings | 349.1 | 316.1 | 300.0 | 285.2 | 272.2 | 260.3 | 252.7 | 242.5 | 233.9 | 218.8 |
| 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 | 12.9 | 25.5 | 16.8 | 25.7 | 20.9 | 13.1 | 13.0 | 4.1 | 24.9 | 11.9 |
| Cash from Investing Activities | -4.7 | -18.2 | -28.9 | -12.5 | -18.2 | -6.0 | -6.1 | -53.4 | -6.8 | -0.3 |
| Purchase of Property, Plant & Equipment | 9.3 | 11.7 | 20.3 | 9.3 | 10.0 | 5.5 | 7.8 | 3.1 | 6.6 | 2.2 |
| Cash from Financing Activities | -11.0 | -2.2 | -0.3 | -6.9 | -10.6 | -2.1 | -2.2 | -4.2 | -9.4 | -3.9 |
| Dividends Paid | — | — | 0.0 | 4.8 | — | — | 0.0 | 3.4 | 6.9 | 0.0 |
| Net Change in Cash | -3.2 | 6.0 | -12.2 | 6.5 | -9.0 | 4.9 | 6.1 | -53.7 | 8.8 | 8.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 532.1 | +4.5% | -4.5% | +7.4% | — |
| Operating income | 65.5 | +11.4% | -6.8% | +5.9% | — |
| Net income | 61.3 | +12.3% | -1.8% | +12.1% | — |
| EPS | ₩12,261 | +12.3% | -1.8% | +12.1% | — |
| Operating cash flow | 76.5 | +41.8% | +24.7% | +1.7% | — |
| Shareholders' equity | 448.5 | +10.4% | +5.8% | +11.4% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 21.2% | 20.2% | 12.4% | 21.6% | 25.6% | 20.4% |
| Operating margin | 12.3% | 11.5% | 5.1% | 13.2% | 17.9% | 13.2% |
| Net margin | 11.5% | 10.7% | 4.3% | 10.6% | 15.0% | 9.3% |
| Return on equity | 14.3% | 14.0% | 4.9% | 18.4% | 27.2% | 13.6% |
| Return on assets | 11.6% | 11.2% | 4.0% | 14.2% | 20.9% | 10.9% |
| Operating cash flow / revenue | 14.4% | 10.6% | 25.0% | 6.4% | 6.1% | 18.9% |
| Capex / revenue | 8.5% | 3.9% | 5.8% | 8.3% | 8.6% | 5.5% |
| Symbol | Last Price |
|---|---|
| 456040OCI Company Ltd. | ₩79,300 -0.6% |
| 251970Pum-tech Korea Co., Ltd. | ₩55,300 -3.8% |
| 069260TKG Huchems | ₩16,320 -0.1% |
| 001570Kumyang Co., Ltd. | ₩9,900 +0.0% |
| 014820Dongwon Systems Corporation | ₩21,700 -2.3% |
| 006650Korea Petro Chemical IND | ₩96,700 +0.3% |
| 006380Capro Corporation | ₩3,660 +0.0% |
| 102710ENF Technology Co., Ltd. | ₩41,950 +2.2% |
| 048410Hyundai Bioscience Co., Ltd. | ₩6,210 +2.6% |
| 002350Nexen Tire Corporation | ₩6,080 +0.0% |