| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.42 | 1.74 | 1.80 | 1.49 | 1.27 | 0.97 | 0.95 | 0.51 |
| Cost of Revenue | 1.10 | 1.27 | 1.34 | 1.18 | 0.98 | 0.72 | 0.77 | 0.39 |
| Gross Profit | 0.32 | 0.48 | 0.46 | 0.31 | 0.29 | 0.25 | 0.17 | 0.12 |
| Selling, General & Administrative | 0.19 | 0.21 | 0.21 | 0.19 | 0.17 | 0.12 | 0.11 | 0.06 |
| Operating Income | 0.13 | 0.27 | 0.25 | 0.12 | 0.12 | 0.13 | 0.06 | 0.06 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 |
| Finance Costs | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 |
| Pretax Income | 0.11 | 0.24 | 0.23 | 0.12 | 0.12 | 0.14 | 0.05 | 0.07 |
| Income Tax Expense | 0.03 | 0.04 | 0.05 | 0.03 | 0.03 | 0.04 | 0.01 | 0.02 |
| Net Income | 0.08 | 0.20 | 0.18 | 0.09 | 0.09 | 0.10 | 0.04 | 0.05 |
| Total Comprehensive Income | 0.10 | 0.19 | 0.19 | 0.08 | 0.10 | 0.11 | 0.04 | 0.05 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 3.03 | 2.99 | 2.87 | 2.46 | 2.37 | 2.40 | 1.38 | 1.37 |
| Current Assets | 0.81 | 0.87 | 0.86 | 0.63 | 0.60 | 0.67 | 0.50 | 0.57 |
| Cash & Cash Equivalents | 0.13 | 0.23 | 0.20 | 0.12 | 0.04 | 0.04 | 0.11 | 0.17 |
| Inventories | 0.12 | 0.15 | 0.13 | 0.12 | 0.08 | 0.08 | 0.07 | 0.11 |
| Trade Receivables | 0.32 | 0.36 | 0.41 | 0.35 | 0.29 | 0.28 | 0.24 | 0.27 |
| Non-current Assets | 2.23 | 2.12 | 2.01 | 1.83 | 1.77 | 1.73 | 0.89 | 0.80 |
| Property, Plant & Equipment | 1.46 | 1.36 | 1.28 | 1.14 | 1.08 | 1.08 | 0.77 | 0.77 |
| Intangible Assets | 0.48 | 0.48 | 0.49 | 0.48 | 0.49 | 0.49 | 0.01 | 0.02 |
| Total Liabilities | 1.17 | 1.15 | 1.15 | 0.89 | 0.91 | 1.04 | 0.50 | 0.50 |
| Current Liabilities | 0.69 | 0.58 | 0.54 | 0.49 | 0.49 | 0.60 | 0.22 | 0.31 |
| Non-current Liabilities | 0.48 | 0.57 | 0.61 | 0.40 | 0.42 | 0.44 | 0.28 | 0.19 |
| Total Equity | 1.87 | 1.84 | 1.72 | 1.58 | 1.46 | 1.36 | 0.89 | 0.87 |
| Share Capital | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 |
| Retained Earnings | 0.92 | 0.91 | 0.78 | 0.66 | 0.61 | 0.56 | 0.48 | 0.05 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 160.6 | 244.7 | 246.3 | -0.9 | 105.4 | 148.2 | 120.1 | 55.3 |
| Cash from Investing Activities | -226.3 | -187.9 | -254.5 | 66.8 | 4.3 | -115.0 | -142.5 | -14.3 |
| Purchase of Property, Plant & Equipment | 154.4 | 173.1 | 206.5 | 110.7 | 59.3 | 39.3 | 31.3 | 14.3 |
| Cash from Financing Activities | -32.2 | -25.3 | 79.2 | 22.6 | -111.8 | -104.7 | -37.8 | -2.4 |
| Dividends Paid | 73.1 | 59.0 | 43.3 | 40.3 | 36.9 | 19.5 | 18.7 | — |
| Net Change in Cash | -97.9 | 31.6 | 71.0 | 88.4 | -2.1 | -71.6 | -60.2 | 38.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 371.0 | 293.0 | 360.2 | 357.8 | 407.6 | 298.2 | 442.5 | 389.4 | 498.1 | 411.6 |
| Cost of Revenue | 260.8 | 240.8 | 291.5 | 264.3 | 302.2 | 245.1 | 345.3 | 270.7 | 336.9 | 312.1 |
| Gross Profit | 110.2 | 52.2 | 68.7 | 93.5 | 105.4 | 53.1 | 97.1 | 118.7 | 161.2 | 99.5 |
| Selling, General & Administrative | 48.6 | 35.2 | 51.1 | 42.8 | 57.9 | 36.1 | 61.6 | 45.4 | 54.2 | 43.9 |
| Operating Income | 61.6 | 17.0 | 17.6 | 50.7 | 47.5 | 17.0 | 35.6 | 73.3 | 107.0 | 55.6 |
| Finance Income | 4.0 | 2.4 | 2.7 | 2.2 | 2.2 | 3.1 | 3.4 | 2.5 | 2.1 | 2.6 |
| Finance Costs | 8.4 | 7.3 | 7.8 | 5.6 | 7.1 | 7.8 | 7.4 | 7.6 | 7.1 | 5.6 |
| Pretax Income | 59.2 | 13.5 | 13.5 | 45.0 | 39.6 | 16.1 | 12.9 | 67.5 | 93.3 | 66.8 |
| Income Tax Expense | 10.8 | 4.1 | 3.3 | 8.7 | 15.6 | 5.5 | -2.9 | 13.4 | 19.5 | 11.5 |
| Net Income | 48.4 | 9.4 | 10.2 | 36.4 | 24.0 | 10.6 | 15.8 | 54.2 | 73.9 | 55.2 |
| Total Comprehensive Income | 43.7 | 13.8 | 21.7 | 36.2 | 34.5 | 11.2 | — | 57.0 | 78.6 | 48.2 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 3.00 | 2.99 | 3.03 | 2.99 | 2.94 | 2.98 | 2.99 | 3.03 | 2.99 | 2.97 |
| Current Assets | 0.79 | 0.77 | 0.81 | 0.79 | 0.78 | 0.84 | 0.87 | 0.93 | 0.91 | 0.92 |
| Cash & Cash Equivalents | 0.11 | 0.20 | 0.13 | 0.20 | 0.18 | 0.26 | 0.23 | 0.26 | 0.20 | 0.27 |
| Inventories | 0.12 | 0.11 | 0.12 | 0.12 | 0.13 | 0.16 | 0.15 | 0.15 | 0.13 | 0.14 |
| Trade Receivables | 0.31 | 0.29 | 0.32 | 0.31 | 0.33 | 0.30 | 0.36 | 0.37 | 0.46 | 0.40 |
| Non-current Assets | 2.21 | 2.22 | 2.23 | 2.20 | 2.16 | 2.14 | 2.12 | 2.09 | 2.09 | 2.05 |
| Property, Plant & Equipment | 1.41 | 1.41 | 1.46 | 1.45 | 1.41 | 1.39 | 1.36 | 1.33 | 1.32 | 1.31 |
| Intangible Assets | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.49 | 0.49 | 0.49 |
| Total Liabilities | 1.15 | 1.18 | 1.17 | 1.14 | 1.13 | 1.20 | 1.15 | 1.20 | 1.21 | 1.26 |
| Current Liabilities | 0.48 | 0.67 | 0.69 | 0.70 | 0.70 | 0.70 | 0.58 | 0.59 | 0.62 | 0.63 |
| Non-current Liabilities | 0.67 | 0.51 | 0.48 | 0.44 | 0.43 | 0.51 | 0.57 | 0.61 | 0.59 | 0.63 |
| Total Equity | 1.85 | 1.81 | 1.87 | 1.85 | 1.81 | 1.78 | 1.84 | 1.83 | 1.79 | 1.71 |
| Share Capital | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.90 | 0.85 | 0.92 | 0.90 | 0.87 | 0.85 | 0.91 | 0.90 | 0.85 | 0.78 |
| 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 | 46.5 | 28.9 | 18.5 | 98.1 | 7.6 | 36.4 | 55.1 | 87.8 | 35.7 | 66.1 |
| Cash from Investing Activities | -107.5 | 48.3 | -101.3 | -66.5 | -54.3 | -4.1 | -45.0 | -61.9 | -49.1 | -31.8 |
| Purchase of Property, Plant & Equipment | 23.9 | 18.5 | 35.8 | 50.3 | 36.6 | 31.6 | 56.8 | 40.0 | 24.9 | 51.4 |
| Cash from Financing Activities | -24.0 | -11.2 | 14.3 | -11.5 | -34.1 | -0.8 | -40.6 | 27.5 | -47.5 | 35.3 |
| Dividends Paid | — | — | -0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -85.0 | 66.1 | -68.5 | 20.0 | -80.8 | 31.5 | -30.5 | 53.5 | -61.0 | 69.5 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,423.9 | -18.2% | -1.4% | +7.9% | — |
| Operating income | 132.7 | -51.1% | +4.0% | -0.0% | — |
| Net income | 81.1 | -59.2% | -2.5% | -4.1% | — |
| EPS | ₩1,103 | -59.2% | -2.5% | -4.1% | — |
| Operating cash flow | 160.6 | -34.4% | — | +1.6% | — |
| Shareholders' equity | 1,868.4 | +1.6% | +5.9% | +6.6% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 22.5% | 27.4% | 25.3% | 20.7% | 22.8% | 26.0% |
| Operating margin | 9.3% | 15.6% | 13.7% | 7.9% | 9.5% | 13.6% |
| Net margin | 5.7% | 11.4% | 9.9% | 5.9% | 6.8% | 10.3% |
| Return on equity | 4.4% | 11.2% | 10.8% | 5.8% | 6.1% | 8.9% |
| Return on assets | 2.7% | 6.8% | 6.7% | 3.6% | 3.6% | 5.3% |
| Operating cash flow / revenue | 11.3% | 14.1% | 13.7% | -0.1% | 8.3% | 15.2% |
| Capex / revenue | 10.8% | 9.9% | 11.5% | 7.4% | 4.7% | 4.0% |
| Symbol | Last Price |
|---|---|
| 064760Tokai Carbon Korea Co., Ltd. | ₩252,000 +4.8% |
| 038500SAMPYO Cement Co., Ltd. | ₩7,210 +0.4% |
| 074600Wonik Qnc Corporation | ₩25,750 +2.0% |
| 003300Hanil Holdings Co., Ltd. | ₩18,700 -1.5% |
| 010780IS Dongseo | ₩15,740 +0.4% |