| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.22 | 4.04 | 4.07 | 3.20 | 2.15 | 2.08 | 2.09 | 1.69 | 0.40 | — | — |
| Cost of Revenue | 3.07 | 2.85 | 2.93 | 2.29 | 1.41 | 1.36 | 1.39 | 1.09 | 0.25 | — | — |
| Gross Profit | 1.14 | 1.20 | 1.13 | 0.91 | 0.73 | 0.72 | 0.70 | 0.61 | 0.16 | — | — |
| Selling, General & Administrative | 1.03 | 1.04 | 0.95 | 0.80 | 0.62 | 0.61 | 0.60 | 0.54 | 0.15 | — | — |
| Operating Income | 0.11 | 0.16 | 0.18 | 0.11 | 0.11 | 0.11 | 0.10 | 0.06 | 0.01 | — | — |
| Finance Income | 0.04 | 0.07 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | — | — |
| Finance Costs | 0.06 | 0.10 | 0.08 | 0.05 | 0.03 | 0.05 | 0.03 | 0.02 | 0.00 | — | — |
| Pretax Income | 0.10 | 0.11 | 0.11 | 0.05 | 0.05 | 0.06 | 0.05 | 0.02 | 0.00 | — | — |
| Income Tax Expense | 0.03 | 0.03 | 0.04 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | — | — |
| Net Income | 0.07 | 0.08 | 0.07 | 0.04 | 0.04 | 0.04 | 0.04 | 0.01 | 0.00 | — | — |
| Total Comprehensive Income | 0.09 | 0.11 | 0.05 | 0.04 | 0.06 | -0.01 | 0.06 | -0.01 | 0.00 | — | — |
| Interest Income | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | — | — | — | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.57 | 4.34 | 4.20 | 4.11 | 2.67 | 2.64 | 2.72 | 2.54 | 1.91 | — | — |
| Current Assets | 1.57 | 1.43 | 1.49 | 1.45 | 0.83 | 0.83 | 0.77 | 0.70 | 0.53 | — | — |
| Cash & Cash Equivalents | 0.47 | 0.32 | 0.50 | 0.32 | 0.30 | 0.31 | 0.22 | 0.20 | 0.07 | — | — |
| Inventories | 0.64 | 0.57 | 0.48 | 0.62 | 0.25 | 0.23 | 0.24 | 0.24 | 0.16 | — | — |
| Trade Receivables | 0.33 | 0.31 | 0.36 | 0.37 | 0.18 | 0.21 | 0.23 | 0.23 | 0.26 | — | — |
| Non-current Assets | 3.00 | 2.91 | 2.71 | 2.66 | 1.84 | 1.81 | 1.95 | 1.84 | 1.37 | — | — |
| Property, Plant & Equipment | 2.26 | 2.09 | 1.98 | 1.85 | 1.29 | 1.26 | 1.31 | 1.29 | 1.12 | — | — |
| Intangible Assets | 0.32 | 0.34 | 0.29 | 0.31 | 0.32 | 0.35 | 0.41 | 0.37 | 0.20 | — | — |
| Total Liabilities | 2.29 | 2.12 | 2.06 | 1.99 | 1.34 | 1.36 | 1.42 | 1.28 | 1.08 | — | — |
| Current Liabilities | 1.00 | 1.06 | 0.93 | 0.92 | 0.69 | 0.51 | 0.50 | 0.45 | 0.54 | — | — |
| Non-current Liabilities | 1.28 | 1.06 | 1.12 | 1.07 | 0.65 | 0.86 | 0.91 | 0.84 | 0.54 | — | — |
| Total Equity | 2.29 | 2.23 | 2.14 | 2.11 | 1.33 | 1.28 | 1.30 | 1.26 | 0.83 | — | — |
| Share Capital | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | — |
| Retained Earnings | 0.62 | 0.57 | 0.53 | 0.50 | 0.09 | 0.07 | 0.04 | 0.01 | 0.00 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 231.1 | 285.6 | 453.0 | 93.7 | 212.7 | 207.3 | 191.0 | 184.7 | 31.0 | — | — |
| Cash from Investing Activities | -141.5 | -385.1 | -236.5 | -104.8 | -126.3 | -52.7 | -194.7 | -32.8 | -140.5 | — | — |
| Purchase of Property, Plant & Equipment | 346.5 | 315.8 | 324.6 | 127.1 | 142.9 | 83.9 | 78.7 | 89.1 | 16.9 | — | — |
| Cash from Financing Activities | 45.9 | -82.1 | -35.4 | 32.6 | -107.1 | -50.1 | 17.1 | -18.4 | 96.0 | — | — |
| Dividends Paid | 29.6 | 27.2 | 21.0 | 11.0 | 11.0 | 9.7 | 9.6 | 1.2 | — | — | — |
| Net Change in Cash | 135.5 | -181.6 | 181.1 | 21.6 | -20.7 | 104.5 | 13.5 | 133.6 | -13.6 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.16 | 1.03 | 1.02 | 1.16 | 1.06 | 0.98 | 0.97 | 1.08 | 1.04 | 0.95 |
| Cost of Revenue | 0.81 | 0.75 | 0.78 | 0.82 | 0.76 | 0.72 | 0.72 | 0.74 | 0.72 | 0.67 |
| Gross Profit | 0.34 | 0.28 | 0.24 | 0.34 | 0.30 | 0.25 | 0.26 | 0.34 | 0.33 | 0.28 |
| Selling, General & Administrative | 0.28 | 0.24 | 0.25 | 0.27 | 0.27 | 0.24 | 0.27 | 0.26 | 0.26 | 0.24 |
| Operating Income | 0.06 | 0.04 | -0.01 | 0.07 | 0.03 | 0.02 | -0.02 | 0.08 | 0.06 | 0.04 |
| Finance Income | 0.01 | 0.01 | 0.01 | -0.00 | 0.02 | 0.02 | 0.02 | -0.00 | 0.02 | 0.03 |
| Finance Costs | 0.02 | 0.02 | 0.01 | 0.01 | 0.03 | 0.01 | 0.03 | 0.01 | 0.02 | 0.04 |
| Pretax Income | 0.05 | 0.02 | -0.02 | 0.06 | 0.03 | 0.03 | -0.04 | 0.06 | 0.06 | 0.03 |
| Income Tax Expense | 0.02 | 0.01 | -0.00 | 0.01 | 0.01 | 0.01 | -0.02 | 0.02 | 0.02 | 0.01 |
| Net Income | 0.04 | 0.02 | -0.02 | 0.05 | 0.02 | 0.02 | -0.02 | 0.05 | 0.04 | 0.02 |
| Total Comprehensive Income | 0.05 | 0.05 | 0.05 | 0.04 | -0.03 | 0.04 | 0.01 | -0.00 | 0.06 | 0.05 |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.72 | 4.68 | 4.57 | 4.50 | 4.32 | 4.40 | 4.34 | 4.32 | 4.34 | 4.33 |
| Current Assets | 1.62 | 1.57 | 1.57 | 1.61 | 1.44 | 1.46 | 1.43 | 1.52 | 1.53 | 1.58 |
| Cash & Cash Equivalents | 0.35 | 0.36 | 0.47 | 0.42 | 0.24 | 0.30 | 0.32 | 0.34 | 0.29 | 0.46 |
| Inventories | 0.72 | 0.67 | 0.64 | 0.66 | 0.71 | 0.63 | 0.57 | 0.57 | 0.56 | 0.49 |
| Trade Receivables | 0.36 | 0.33 | 0.33 | 0.39 | 0.34 | 0.37 | 0.31 | 0.37 | 0.39 | 0.38 |
| Non-current Assets | 3.10 | 3.10 | 3.00 | 2.89 | 2.88 | 2.94 | 2.91 | 2.80 | 2.81 | 2.75 |
| Property, Plant & Equipment | 2.33 | 2.30 | 2.26 | 2.20 | 2.17 | 2.18 | 2.09 | 2.01 | 2.00 | 1.98 |
| Intangible Assets | 0.32 | 0.32 | 0.32 | 0.31 | 0.32 | 0.34 | 0.34 | 0.33 | 0.35 | 0.34 |
| Total Liabilities | 2.35 | 2.36 | 2.29 | 2.27 | 2.12 | 2.16 | 2.12 | 2.10 | 2.12 | 2.17 |
| Current Liabilities | 1.09 | 1.05 | 1.00 | 1.00 | 0.95 | 1.05 | 1.06 | 1.11 | 1.09 | 1.12 |
| Non-current Liabilities | 1.26 | 1.32 | 1.28 | 1.26 | 1.17 | 1.11 | 1.06 | 0.99 | 1.03 | 1.04 |
| Total Equity | 2.37 | 2.31 | 2.29 | 2.24 | 2.20 | 2.24 | 2.23 | 2.22 | 2.22 | 2.17 |
| Share Capital | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained Earnings | 0.64 | 0.60 | 0.62 | 0.62 | 0.58 | 0.55 | 0.57 | 0.61 | 0.56 | 0.52 |
| 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 | 78.2 | 40.7 | 135.4 | 126.5 | 3.4 | -34.2 | 64.3 | 148.9 | 24.7 | 47.7 |
| Cash from Investing Activities | -36.0 | -126.3 | -86.6 | -28.6 | -46.2 | 19.8 | -54.5 | -68.0 | -109.2 | -153.4 |
| Purchase of Property, Plant & Equipment | 46.4 | 95.6 | 86.3 | 59.3 | 80.5 | 120.5 | 83.6 | 85.0 | 81.6 | 65.6 |
| Cash from Financing Activities | -54.9 | -25.8 | -5.6 | 78.5 | -12.3 | -14.7 | -29.1 | -24.9 | -93.6 | 65.6 |
| Dividends Paid | — | — | 0.4 | 0.0 | — | — | 0.4 | 0.2 | — | — |
| Net Change in Cash | -12.7 | -111.4 | 43.3 | 176.4 | -55.2 | -29.0 | -19.3 | 56.0 | -178.2 | -40.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 4,216.0 | +4.2% | +9.6% | +15.2% | — |
| Operating income | 109.5 | -30.3% | -0.9% | -0.5% | — |
| Net income | 71.4 | -12.9% | +17.6% | +11.3% | — |
| EPS | ₩7,756 | -12.9% | +17.6% | +11.3% | — |
| Operating cash flow | 231.1 | -19.1% | +35.1% | +2.2% | — |
| Shareholders' equity | 2,286.7 | +2.7% | +2.7% | +12.3% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 27.1% | 29.6% | 27.8% | 28.5% | 34.2% | 34.6% |
| Operating margin | 2.6% | 3.9% | 4.4% | 3.5% | 5.1% | 5.4% |
| Net margin | 1.7% | 2.0% | 1.7% | 1.4% | 1.7% | 2.0% |
| Return on equity | 3.2% | 3.8% | 3.2% | 2.6% | 2.8% | 3.2% |
| Return on assets | 1.6% | 1.9% | 1.6% | 1.3% | 1.4% | 1.6% |
| Operating cash flow / revenue | 5.5% | 7.1% | 11.1% | 2.9% | 9.9% | 10.0% |
| Capex / revenue | 8.2% | 7.8% | 8.0% | 4.0% | 6.7% | 4.0% |
| Symbol | Last Price |
|---|---|
| 483650d'Alba Global | ₩190,600 +0.1% |
| 081660Misto Holdings Corporation | ₩41,400 +1.2% |
| 002790Amorepacific Holdings | ₩26,400 +0.2% |
| 241710Cosmecca Korea Co., Ltd. | ₩134,500 +0.2% |
| 007310Otoki Corporation | ₩334,000 -0.6% |
| 000080Hite Jinro | ₩15,540 -0.3% |
| 005300Lotte Chilsung Beverage Co., Ltd. | ₩98,300 +0.0% |
| 009240Hanssem Co., Ltd. | ₩37,400 +1.1% |
| 005180Binggrae Co., Ltd. | ₩90,300 -1.8% |
| 006730Seobu T & D Co., Ltd. | ₩11,210 +0.9% |