| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 393.9 | 341.4 | 267.8 | 210.5 | 240.1 | 197.5 | 172.0 |
| Cost of Revenue | 322.9 | 277.9 | 234.2 | 171.1 | 201.5 | 161.3 | 139.7 |
| Gross Profit | 71.0 | 63.5 | 33.6 | 39.3 | 38.6 | 36.1 | 32.4 |
| Selling, General & Administrative | 52.8 | 38.9 | 29.5 | 27.2 | 23.2 | 19.6 | 22.1 |
| Operating Income | 18.2 | 24.6 | 4.1 | 12.2 | 15.4 | 16.6 | 10.2 |
| Finance Income | 3.7 | 17.9 | 3.2 | 0.1 | -0.6 | -0.5 | -0.6 |
| Finance Costs | 5.5 | 13.2 | 2.4 | 1.9 | 1.7 | 1.1 | 0.9 |
| Pretax Income | 11.9 | 34.2 | 4.6 | 12.5 | 11.7 | 15.4 | 9.1 |
| Income Tax Expense | 0.6 | 7.3 | 0.3 | 3.2 | 3.6 | 4.1 | 2.9 |
| Net Income | 11.3 | 26.9 | 4.2 | 9.2 | 8.1 | 11.3 | 6.2 |
| Total Comprehensive Income | 11.1 | 24.8 | 3.4 | 8.9 | 8.1 | 11.1 | 5.8 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Assets | 283.4 | 298.9 | 248.9 | 219.4 | 211.2 | 173.3 | 132.1 |
| Current Assets | 191.9 | 219.7 | 162.9 | 136.8 | 144.1 | 112.7 | 68.0 |
| Cash & Cash Equivalents | 36.1 | 58.6 | 19.3 | 28.3 | 19.4 | 11.6 | 14.6 |
| Inventories | 3.4 | 3.5 | 1.9 | 1.0 | 1.0 | 0.4 | 0.0 |
| Trade Receivables | — | — | — | 45.4 | 43.6 | 26.2 | 34.1 |
| Non-current Assets | 91.5 | 79.1 | 86.1 | 82.7 | 67.0 | 60.6 | 64.0 |
| Property, Plant & Equipment | 27.6 | 27.7 | 24.0 | 24.2 | 24.1 | 22.9 | 22.7 |
| Intangible Assets | 28.0 | 27.3 | 27.6 | 28.2 | 28.9 | 29.5 | 30.3 |
| Total Liabilities | 123.1 | 126.7 | 88.2 | 64.9 | 84.5 | 78.2 | 67.0 |
| Current Liabilities | 107.8 | 110.2 | 77.2 | 48.7 | 62.7 | 56.7 | 62.8 |
| Non-current Liabilities | 15.4 | 16.5 | 11.0 | 16.2 | 21.8 | 21.5 | 4.2 |
| Total Equity | 160.3 | 172.1 | 160.7 | 154.6 | 126.7 | 95.1 | 65.0 |
| Share Capital | 11.8 | 11.8 | 11.8 | 11.5 | 10.5 | 9.3 | 7.6 |
| Retained Earnings | 80.3 | 99.7 | 76.3 | 75.5 | 69.4 | 61.3 | 50.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -1.4 | 55.1 | -9.9 | -26.0 | 6.7 | 19.3 | 15.7 |
| Cash from Investing Activities | -13.8 | 8.9 | -5.4 | 36.1 | 2.6 | -40.7 | -10.9 |
| Purchase of Property, Plant & Equipment | 2.7 | 5.1 | 0.8 | -1.1 | -3.0 | -4.0 | -13.4 |
| Cash from Financing Activities | -6.9 | -25.5 | 6.4 | -0.4 | -1.5 | 18.6 | -11.5 |
| Dividends Paid | 5.7 | 3.5 | 3.4 | -3.2 | — | — | — |
| Net Change in Cash | -22.1 | 38.6 | -9.0 | 9.7 | 7.8 | -2.9 | -6.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 100.4 | 75.0 | 113.9 | 103.5 | 98.9 | 77.7 | 124.0 | 84.0 | 72.6 | 60.8 |
| Cost of Revenue | 83.0 | 64.9 | 92.9 | 86.1 | 82.9 | 61.0 | 104.1 | 67.1 | 58.4 | 48.3 |
| Gross Profit | 17.4 | 10.0 | 21.0 | 17.4 | 15.9 | 16.7 | 19.8 | 16.9 | 14.2 | 12.5 |
| Selling, General & Administrative | 14.2 | 10.7 | 19.2 | 10.7 | 11.5 | 11.5 | 11.6 | 9.6 | 9.4 | 8.3 |
| Operating Income | 3.2 | -0.6 | 1.9 | 6.7 | 4.5 | 5.2 | 8.3 | 7.3 | 4.8 | 4.2 |
| Finance Income | 11.6 | 0.6 | -0.1 | -3.7 | 7.1 | 0.3 | 16.1 | 0.5 | 0.8 | 0.6 |
| Finance Costs | 1.2 | 4.1 | 8.2 | -1.2 | 1.1 | -2.6 | -9.9 | 2.0 | -3.4 | -1.8 |
| Pretax Income | 14.5 | -0.1 | -0.3 | 5.8 | 5.1 | 1.4 | 19.4 | 5.9 | 3.4 | 5.6 |
| Income Tax Expense | 3.2 | 0.1 | -1.5 | 0.8 | 1.0 | 0.4 | 3.2 | 1.3 | 3.0 | -0.2 |
| Net Income | 11.3 | -0.2 | 1.2 | 5.0 | 4.1 | 1.0 | 16.2 | 4.6 | 0.4 | 5.8 |
| Total Comprehensive Income | 9.4 | 0.4 | 0.1 | 6.4 | 3.4 | 1.2 | 15.1 | 4.5 | -0.1 | 5.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 343.3 | 325.8 | 283.4 | 255.5 | 250.5 | 268.8 | 298.9 | 259.1 | 261.0 | 274.7 |
| Current Assets | 201.9 | 189.9 | 191.9 | 168.7 | 161.1 | 186.1 | 219.7 | 165.7 | 168.9 | 180.4 |
| Cash & Cash Equivalents | 37.0 | 50.2 | 36.1 | 18.6 | 42.0 | 43.1 | 58.6 | 63.8 | 41.8 | 55.4 |
| Inventories | 5.1 | 3.3 | 3.4 | 3.6 | 3.6 | 4.0 | 3.5 | 3.4 | 3.9 | 3.4 |
| Trade Receivables | — | — | — | 33.6 | 27.5 | 35.9 | 65.5 | 24.2 | 44.0 | 32.7 |
| Non-current Assets | 141.3 | 136.0 | 91.5 | 86.8 | 89.4 | 82.7 | 79.1 | 93.4 | 92.1 | 94.4 |
| Property, Plant & Equipment | 69.5 | 72.8 | 27.6 | 27.8 | 28.4 | 28.8 | 27.7 | 26.3 | 25.4 | 25.2 |
| Intangible Assets | 30.8 | 31.3 | 28.0 | 28.1 | 28.1 | 28.0 | 27.3 | 27.4 | 27.5 | 27.6 |
| Total Liabilities | 176.5 | 166.4 | 123.1 | 96.2 | 98.1 | 120.0 | 126.7 | 94.8 | 98.1 | 111.9 |
| Current Liabilities | 140.5 | 128.8 | 107.8 | 78.0 | 80.2 | 101.2 | 110.2 | 81.3 | 83.9 | 99.4 |
| Non-current Liabilities | 36.0 | 37.6 | 15.4 | 18.1 | 17.9 | 18.8 | 16.5 | 13.5 | 14.2 | 12.5 |
| Total Equity | 166.8 | 159.5 | 160.3 | 159.3 | 152.4 | 148.8 | 172.1 | 164.3 | 162.9 | 162.8 |
| Share Capital | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 |
| Retained Earnings | 86.0 | 74.6 | 80.3 | 79.1 | 74.1 | 94.9 | 99.7 | 83.5 | 78.9 | 78.5 |
| 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 | -10.8 | 18.0 | 6.0 | -24.6 | 10.0 | 7.1 | -20.7 | 28.3 | 1.3 | 46.2 |
| Cash from Investing Activities | -3.7 | -4.9 | -7.6 | 1.0 | -4.1 | -3.2 | 21.9 | -1.4 | -1.4 | -10.1 |
| Purchase of Property, Plant & Equipment | 0.2 | 0.2 | 5.2 | -0.1 | -0.2 | -2.3 | -1.7 | -1.4 | -0.5 | -1.5 |
| Cash from Financing Activities | 3.9 | -0.5 | 19.3 | -0.4 | -6.4 | -19.5 | -7.9 | -3.6 | -13.9 | -0.1 |
| Dividends Paid | — | — | 0.0 | 0.0 | 5.7 | 0.0 | 0.0 | 0.0 | — | — |
| Net Change in Cash | -10.5 | 12.5 | 17.8 | -24.0 | -0.5 | -15.5 | -6.7 | 23.2 | -14.0 | 36.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 393.9 | +15.4% | +23.2% | +14.8% | — |
| Operating income | 18.2 | -25.9% | +14.4% | +1.9% | — |
| Net income | 11.3 | -58.0% | +6.9% | +0.0% | — |
| EPS | ₩101 | -58.0% | +6.9% | +0.0% | — |
| Operating cash flow | -1.4 | — | — | — | — |
| Shareholders' equity | 160.3 | -6.9% | +1.2% | +11.0% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 18.0% | 18.6% | 12.6% | 18.7% | 16.1% | 18.3% |
| Operating margin | 4.6% | 7.2% | 1.5% | 5.8% | 6.4% | 8.4% |
| Net margin | 2.9% | 7.9% | 1.6% | 4.4% | 3.4% | 5.7% |
| Return on equity | 6.8% | 16.2% | 2.7% | 6.6% | 7.3% | 14.1% |
| Return on assets | 3.9% | 9.8% | 1.8% | 4.3% | 4.2% | 7.4% |
| Operating cash flow / revenue | -0.4% | 16.1% | -3.7% | -12.4% | 2.8% | 9.8% |
| Capex / revenue | 0.7% | 1.5% | 0.3% | 0.5% | 1.2% | 2.0% |
| Symbol | Last Price |
|---|---|
| 108490Robotis | ₩304,500 +22.5% |
| 082740Hanwha Engine | ₩45,600 +0.0% |
| 018880Hanon Systems | ₩3,525 +0.9% |
| 017800Hyundai Elevator | ₩74,900 +0.3% |
| 112610CS Wind Corporation | ₩46,950 +2.3% |
| 083650BHI Co., Ltd. | ₩60,000 +1.2% |
| 071970HD-Hyundai Marine Engine | ₩50,200 +1.4% |
| 323280Taesung Co., Ltd. | ₩44,850 +3.2% |
| 420770Giga Vis Co., Ltd. | ₩101,200 +1.3% |
| 017960Hankuk Carbon Co., Ltd. | ₩22,550 +0.9% |