| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 5.97 | 4.89 | 4.30 | 3.51 | 3.09 | 2.98 | 3.78 | 2.18 | — | — |
| Cost of Revenue | 4.72 | 4.10 | 3.66 | 3.08 | 2.69 | 2.59 | 3.39 | 1.94 | — | — |
| Gross Profit | 1.25 | 0.79 | 0.64 | 0.44 | 0.40 | 0.40 | 0.39 | 0.24 | — | — |
| Selling, General & Administrative | 0.45 | 0.38 | 0.34 | 0.25 | 0.25 | 0.32 | 0.23 | 0.16 | — | — |
| Operating Income | 0.75 | 0.36 | 0.26 | 0.14 | 0.12 | 0.04 | 0.13 | 0.05 | — | — |
| Finance Income | 0.47 | 0.53 | 0.20 | 0.40 | 0.09 | 0.12 | 0.08 | 0.04 | — | — |
| Finance Costs | 0.55 | 0.57 | 0.30 | 0.47 | 0.12 | 0.17 | 0.14 | 0.08 | — | — |
| Pretax Income | 0.63 | 0.22 | 0.17 | 0.06 | 0.09 | -0.02 | 0.06 | 0.00 | — | — |
| Income Tax Expense | 0.12 | 0.00 | 0.04 | 0.03 | 0.02 | 0.00 | 0.04 | 0.00 | — | — |
| Net Income | 0.50 | 0.22 | 0.13 | 0.03 | 0.08 | -0.02 | 0.02 | 0.00 | — | — |
| Total Comprehensive Income | — | — | — | — | — | — | 0.01 | -0.02 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 7.23 | 6.22 | 4.76 | 4.69 | 4.02 | 3.70 | 4.00 | 3.43 | — | — |
| Current Assets | 3.74 | 3.04 | 2.35 | 2.22 | 1.56 | 1.24 | 1.58 | 1.49 | — | — |
| Cash & Cash Equivalents | 0.22 | 0.25 | 0.28 | 0.21 | 0.08 | 0.05 | 0.04 | 0.04 | — | — |
| Inventories | 1.28 | 0.89 | 0.73 | 0.63 | 0.41 | 0.32 | 0.31 | 0.33 | — | — |
| Trade Receivables | 1.41 | 1.17 | 0.84 | 0.84 | 0.65 | 0.54 | 0.81 | 0.77 | — | — |
| Non-current Assets | 3.49 | 3.18 | 2.41 | 2.47 | 2.46 | 2.47 | 2.42 | 1.94 | — | — |
| Property, Plant & Equipment | 2.31 | 2.17 | 1.28 | 1.29 | 1.26 | 1.13 | 1.08 | 1.08 | — | — |
| Intangible Assets | 0.12 | 0.12 | 0.11 | 0.15 | 0.15 | 0.15 | 0.16 | 0.01 | — | — |
| Total Liabilities | 4.74 | 4.16 | 3.54 | 3.59 | 2.99 | 2.74 | 3.01 | 2.53 | — | — |
| Current Liabilities | 3.56 | 3.09 | 2.81 | 2.50 | 1.94 | 1.74 | 2.12 | 2.00 | — | — |
| Non-current Liabilities | 1.18 | 1.07 | 0.73 | 1.09 | 1.04 | 1.00 | 0.89 | 0.53 | — | — |
| Total Equity | 2.49 | 2.06 | 1.22 | 1.10 | 1.04 | 0.97 | 0.99 | 0.90 | — | — |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | — | — |
| Retained Earnings | 0.83 | 0.35 | 0.18 | 0.07 | 0.03 | -0.02 | -0.00 | -0.00 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 493.0 | 412.1 | 454.7 | -67.1 | 110.6 | 386.6 | 75.2 | 2.6 | — | — |
| Cash from Investing Activities | -212.8 | -214.6 | -51.7 | -117.7 | -89.9 | -108.9 | -411.1 | -41.5 | — | — |
| Purchase of Property, Plant & Equipment | 162.9 | 84.0 | 32.3 | 94.1 | 41.1 | 89.2 | 11.1 | 21.7 | — | — |
| Cash from Financing Activities | -312.7 | -228.3 | -338.3 | 317.7 | 7.1 | -262.7 | 332.6 | -179.4 | — | — |
| Dividends Paid | 46.6 | 23.3 | 0.0 | — | — | — | — | — | — | — |
| Net Change in Cash | -32.3 | -28.7 | 65.1 | 131.7 | 28.7 | 14.1 | -2.8 | -218.5 | — | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.69 | 1.36 | 1.74 | 1.62 | 1.53 | 1.08 | 1.57 | 1.15 | 1.19 | 0.98 |
| Cost of Revenue | 1.29 | 1.09 | 1.35 | 1.28 | 1.20 | 0.88 | 1.29 | 0.94 | 1.03 | 0.84 |
| Gross Profit | 0.40 | 0.27 | 0.39 | 0.35 | 0.32 | 0.19 | 0.28 | 0.21 | 0.16 | 0.14 |
| Selling, General & Administrative | 0.12 | 0.10 | 0.11 | 0.11 | 0.14 | 0.08 | 0.13 | 0.09 | 0.09 | 0.07 |
| Operating Income | 0.26 | 0.15 | 0.26 | 0.22 | 0.16 | 0.10 | 0.13 | 0.11 | 0.06 | 0.06 |
| Finance Income | 0.16 | 0.29 | 0.15 | 0.10 | 0.09 | 0.14 | 0.29 | 0.05 | 0.10 | 0.09 |
| Finance Costs | 0.17 | 0.29 | 0.18 | 0.12 | 0.13 | 0.13 | 0.26 | 0.07 | 0.12 | 0.11 |
| Pretax Income | 0.24 | 0.13 | 0.19 | 0.20 | 0.11 | 0.13 | 0.07 | 0.09 | 0.03 | 0.03 |
| Income Tax Expense | 0.07 | 0.04 | 0.03 | 0.04 | 0.02 | 0.03 | -0.03 | 0.02 | 0.00 | 0.01 |
| Net Income | 0.17 | 0.09 | 0.16 | 0.15 | 0.09 | 0.10 | 0.10 | 0.07 | 0.03 | 0.03 |
| Total Comprehensive Income | 0.19 | 0.12 | — | 0.15 | 0.06 | 0.10 | 0.73 | 0.07 | 0.03 | 0.02 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 8.56 | 7.86 | 7.23 | 6.95 | 6.71 | 6.69 | 6.22 | 5.10 | 5.07 | 4.92 |
| Current Assets | 4.64 | 4.12 | 3.74 | 3.67 | 3.44 | 3.45 | 3.04 | 2.70 | 2.64 | 2.49 |
| Cash & Cash Equivalents | 0.17 | 0.21 | 0.22 | 0.15 | 0.15 | 0.20 | 0.25 | 0.15 | 0.22 | 0.20 |
| Inventories | 1.68 | 1.50 | 1.28 | 1.26 | 1.28 | 1.05 | 0.89 | 0.91 | 0.81 | 0.80 |
| Trade Receivables | 1.52 | 1.37 | 1.41 | 1.37 | 1.19 | 1.29 | 1.17 | 0.90 | 0.94 | 0.91 |
| Non-current Assets | 3.91 | 3.74 | 3.49 | 3.29 | 3.27 | 3.24 | 3.18 | 2.40 | 2.43 | 2.42 |
| Property, Plant & Equipment | 2.48 | 2.37 | 2.31 | 2.26 | 2.23 | 2.20 | 2.17 | 1.31 | 1.31 | 1.30 |
| Intangible Assets | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Total Liabilities | 5.83 | 5.32 | 4.74 | 4.62 | 4.54 | 4.57 | 4.16 | 3.77 | 3.81 | 3.69 |
| Current Liabilities | 4.92 | 4.09 | 3.56 | 3.47 | 3.43 | 3.37 | 3.09 | 3.19 | 3.18 | 3.20 |
| Non-current Liabilities | 0.91 | 1.23 | 1.18 | 1.15 | 1.10 | 1.20 | 1.07 | 0.59 | 0.63 | 0.49 |
| Total Equity | 2.73 | 2.54 | 2.49 | 2.33 | 2.18 | 2.12 | 2.06 | 1.33 | 1.26 | 1.23 |
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Retained Earnings | 1.02 | 0.85 | 0.83 | 0.65 | 0.50 | 0.41 | 0.35 | 0.28 | 0.21 | 0.17 |
| 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 | 218.7 | 235.0 | 440.3 | -109.3 | 30.3 | 131.8 | 462.7 | 0.2 | 94.4 | -145.2 |
| Cash from Investing Activities | -174.9 | -73.4 | -75.2 | 110.4 | -64.2 | -183.8 | -184.5 | -2.2 | -20.6 | -7.2 |
| Purchase of Property, Plant & Equipment | 122.6 | 45.3 | 51.8 | 40.6 | 47.6 | 22.8 | 29.1 | 25.1 | 19.7 | 10.0 |
| Cash from Financing Activities | -84.4 | -168.3 | -302.0 | 0.6 | -15.1 | 3.8 | -183.5 | -66.7 | -49.7 | 71.6 |
| Dividends Paid | — | — | 0.0 | 0.8 | — | — | -46.6 | 0.0 | — | — |
| Net Change in Cash | -39.7 | -4.5 | 64.1 | 2.4 | -50.3 | -48.5 | 96.2 | -69.4 | 24.6 | -80.2 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 5.97 | +21.9% | +19.4% | +14.9% | — |
| Operating income | 0.75 | +106.1% | +73.4% | +76.1% | — |
| Net income | 0.50 | +125.6% | +158.4% | — | — |
| EPS | ₩53,926 | +125.6% | +158.4% | — | — |
| Operating cash flow | 0.49 | +19.6% | — | +5.0% | — |
| Shareholders' equity | 2.49 | +21.1% | +31.2% | +20.8% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 21.0% | 16.2% | 14.8% | 12.4% | 13.1% | 13.3% |
| Operating margin | 12.5% | 7.4% | 6.0% | 4.1% | 3.9% | 1.5% |
| Net margin | 8.4% | 4.6% | 3.1% | 0.8% | 2.5% | -0.6% |
| Return on equity | 22.1% | 13.6% | 11.3% | 2.7% | 7.6% | -2.0% |
| Return on assets | 7.5% | 4.1% | 2.8% | 0.7% | 2.0% | -0.5% |
| Operating cash flow / revenue | 8.3% | 8.4% | 10.6% | -1.9% | 3.6% | 13.0% |
| Capex / revenue | 2.7% | 1.7% | 0.8% | 2.7% | 1.3% | 3.0% |
| Symbol | Last Price |
|---|---|
| 034020DOOSAN ENERBILITY CO., LTD. | ₩79,200 +0.0% |
| 010120LS ELECTRIC CO., LTD | ₩195,300 +1.7% |
| 267260HD HYUNDAI ELECTRIC CO.,LTD | ₩714,000 +1.1% |
| 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% |