| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 457.2 | 398.1 | 351.9 | 460.9 | 445.8 | — | 154.6 | — | — |
| Cost of Revenue | 234.0 | 188.5 | 187.3 | 247.6 | 244.9 | — | 85.4 | — | — |
| Gross Profit | 223.2 | 209.6 | 164.6 | 213.4 | 200.9 | — | 69.2 | — | — |
| Selling, General & Administrative | 134.7 | 125.7 | 110.5 | 121.5 | 106.8 | — | 52.3 | — | — |
| Operating Income | 88.5 | 83.9 | 54.1 | 91.8 | 94.1 | — | 16.9 | — | — |
| Finance Income | 22.0 | 24.6 | 21.7 | 25.3 | 9.8 | — | 7.2 | — | — |
| Finance Costs | 16.2 | 11.4 | 10.9 | 18.3 | 4.8 | — | 5.2 | — | — |
| Pretax Income | 92.5 | 97.4 | 65.9 | 100.0 | 100.4 | — | 19.2 | — | — |
| Income Tax Expense | 14.0 | 18.3 | 13.4 | 22.6 | 23.7 | — | 4.3 | — | — |
| Net Income | 78.5 | 79.1 | 52.5 | 77.4 | 76.7 | — | 15.0 | — | — |
| Total Comprehensive Income | 78.9 | 84.9 | 50.8 | 78.9 | 78.1 | — | 15.3 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 646.0 | 569.4 | 494.4 | 472.6 | 413.3 | 268.6 | 223.9 | — | — |
| Current Assets | 442.8 | 398.6 | 353.6 | 384.0 | 321.2 | 209.5 | 169.8 | — | — |
| Cash & Cash Equivalents | 119.4 | 94.6 | 64.5 | 56.0 | 66.1 | 37.1 | 45.9 | — | — |
| Inventories | 104.2 | 108.3 | 116.7 | 117.1 | 78.5 | 67.9 | 43.3 | — | — |
| Trade Receivables | 96.8 | 56.7 | 34.0 | 54.7 | 56.1 | 39.9 | 46.7 | — | — |
| Non-current Assets | 203.2 | 170.8 | 140.8 | 88.7 | 92.1 | 59.1 | 54.1 | — | — |
| Property, Plant & Equipment | 102.3 | 92.6 | 71.6 | 47.5 | 39.7 | 34.6 | 28.4 | — | — |
| Intangible Assets | 10.1 | 10.1 | 9.9 | 10.5 | 6.0 | 4.4 | 2.9 | — | — |
| Total Liabilities | 107.0 | 97.6 | 101.8 | 119.3 | 124.2 | 51.2 | 36.7 | — | — |
| Current Liabilities | 89.4 | 81.2 | 86.1 | 100.9 | 111.1 | 46.8 | 33.9 | — | — |
| Non-current Liabilities | 17.6 | 16.5 | 15.7 | 18.4 | 13.1 | 4.5 | 2.8 | — | — |
| Total Equity | 539.0 | 471.7 | 392.6 | 353.3 | 289.1 | 217.4 | 187.3 | — | — |
| Share Capital | 14.6 | 14.6 | 14.6 | 14.6 | 7.4 | 7.4 | 7.4 | — | — |
| Retained Earnings | 342.8 | 276.2 | 204.5 | 164.9 | 104.2 | 32.6 | 15.4 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 61.7 | 67.5 | 51.5 | 46.3 | 114.6 | — | 17.7 | — | — |
| Cash from Investing Activities | -17.2 | -34.4 | -36.4 | -36.2 | -91.9 | — | 2.4 | — | — |
| Purchase of Property, Plant & Equipment | 18.5 | 27.2 | 26.0 | 12.9 | 8.7 | — | 4.9 | — | — |
| Cash from Financing Activities | -20.2 | -9.2 | -4.1 | -18.3 | 4.0 | — | -0.9 | — | — |
| Dividends Paid | 11.6 | 5.8 | 11.6 | 8.8 | 4.4 | — | — | — | — |
| Net Change in Cash | 24.8 | 30.1 | 10.2 | -10.1 | 29.0 | — | 19.2 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 167.5 | 156.6 | 142.7 | 104.1 | 108.5 | 102.0 | 105.2 | 118.0 | 97.1 | 77.7 |
| Cost of Revenue | 80.3 | 79.5 | 73.6 | 52.1 | 57.2 | 51.0 | 52.0 | 57.3 | 46.0 | 33.2 |
| Gross Profit | 87.2 | 77.1 | 69.1 | 52.0 | 51.2 | 50.9 | 53.2 | 60.8 | 51.1 | 44.6 |
| Selling, General & Administrative | 36.9 | 30.0 | 47.2 | 28.6 | 30.7 | 28.3 | 42.5 | 31.6 | 28.3 | 23.2 |
| Operating Income | 50.3 | 47.2 | 21.9 | 23.4 | 20.6 | 22.6 | 10.7 | 29.1 | 22.8 | 21.3 |
| Finance Income | 6.9 | 11.3 | 7.3 | 4.3 | 4.5 | 6.0 | 9.0 | 3.4 | 6.1 | 6.2 |
| Finance Costs | 2.3 | 7.1 | 5.4 | 0.2 | 6.6 | 3.9 | 1.8 | 3.7 | 3.5 | 2.5 |
| Pretax Income | 54.9 | 51.2 | 22.5 | 26.9 | 18.5 | 24.6 | 17.7 | 29.2 | 25.5 | 25.0 |
| Income Tax Expense | 10.9 | 10.2 | 3.2 | 6.3 | -0.1 | 4.6 | 2.4 | 5.7 | 5.8 | 4.4 |
| Net Income | 44.0 | 41.0 | 19.4 | 20.6 | 18.6 | 20.0 | 15.4 | 23.4 | 19.7 | 20.6 |
| Total Comprehensive Income | 48.0 | 47.7 | 21.4 | 24.1 | 14.0 | 19.4 | 19.6 | 22.3 | 21.0 | 22.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 750.7 | 708.4 | 646.0 | 608.7 | 591.9 | 583.1 | 569.4 | 561.0 | 548.2 | 514.2 |
| Current Assets | 543.8 | 497.2 | 442.8 | 414.2 | 405.7 | 407.9 | 398.6 | 393.9 | 387.5 | 363.0 |
| Cash & Cash Equivalents | 146.3 | 145.4 | 119.4 | 89.9 | 95.1 | 99.5 | 94.8 | 82.7 | 88.7 | 72.6 |
| Inventories | 129.3 | 108.1 | 104.2 | 115.3 | 105.0 | 111.7 | 108.3 | 111.5 | 129.8 | 128.4 |
| Trade Receivables | 116.3 | 114.2 | 96.8 | 85.4 | 67.6 | 55.0 | 56.7 | 58.3 | 47.2 | 33.4 |
| Non-current Assets | 206.9 | 211.2 | 203.2 | 194.5 | 186.2 | 175.2 | 170.8 | 167.2 | 160.7 | 151.2 |
| Property, Plant & Equipment | 108.8 | 109.4 | 102.3 | 100.5 | 96.3 | 92.4 | 92.6 | 88.5 | 85.6 | 75.6 |
| Intangible Assets | 11.1 | 12.2 | 10.1 | 9.4 | 9.6 | 9.8 | 10.1 | 9.3 | 9.4 | 8.6 |
| Total Liabilities | 135.7 | 141.4 | 107.0 | 91.1 | 98.4 | 103.5 | 97.6 | 108.9 | 118.3 | 105.4 |
| Current Liabilities | 120.1 | 124.4 | 89.4 | 75.7 | 82.1 | 87.1 | 81.2 | 92.1 | 102.1 | 88.2 |
| Non-current Liabilities | 15.6 | 17.0 | 17.6 | 15.4 | 16.2 | 16.4 | 16.5 | 16.8 | 16.2 | 17.1 |
| Total Equity | 615.0 | 567.0 | 539.0 | 517.6 | 493.5 | 479.5 | 471.7 | 452.2 | 429.9 | 408.8 |
| Share Capital | 14.6 | 14.6 | 14.6 | 23.5 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 |
| Retained Earnings | 408.0 | 364.1 | 342.8 | 315.0 | 303.2 | 284.6 | 276.2 | 262.5 | 239.0 | 219.4 |
| 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 | 40.9 | 40.4 | 33.2 | -13.4 | 20.6 | 21.2 | 5.2 | 37.9 | 13.0 | 11.1 |
| Cash from Investing Activities | -19.7 | -18.3 | -3.8 | 6.8 | -8.7 | -11.4 | -5.0 | -25.3 | -1.6 | -2.6 |
| Purchase of Property, Plant & Equipment | 0.3 | 8.5 | 5.4 | 5.7 | 5.9 | 1.6 | 5.5 | 6.0 | 10.2 | 5.5 |
| Cash from Financing Activities | -21.4 | -1.1 | -1.2 | -1.1 | -12.6 | -5.4 | 4.9 | -15.2 | 1.2 | -0.2 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -5.2 | 26.0 | 28.7 | -4.2 | -4.4 | 4.7 | 12.0 | -5.9 | 16.1 | 7.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 457.2 | +14.9% | -0.3% | — | — |
| Operating income | 88.5 | +5.4% | -1.2% | — | — |
| Net income | 78.5 | -0.7% | +0.5% | — | — |
| EPS | ₩2,712 | -0.7% | +0.5% | — | — |
| Operating cash flow | 61.7 | -8.6% | +10.1% | — | — |
| Shareholders' equity | 539.0 | +14.3% | +15.1% | +19.9% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 48.8% | 52.7% | 46.8% | 46.3% | 45.1% | — |
| Operating margin | 19.4% | 21.1% | 15.4% | 19.9% | 21.1% | — |
| Net margin | 17.2% | 19.9% | 14.9% | 16.8% | 17.2% | — |
| Return on equity | 15.5% | 18.3% | 14.1% | 24.1% | 30.3% | — |
| Return on assets | 12.9% | 14.9% | 10.9% | 17.5% | 22.5% | — |
| Operating cash flow / revenue | 13.5% | 17.0% | 14.6% | 10.0% | 25.7% | — |
| Capex / revenue | 4.1% | 6.8% | 7.4% | 2.8% | 1.9% | — |
| Symbol | Last Price |
|---|---|
| 034220LG Display Co., Ltd. | ₩9,130 +1.0% |
| 084370Eugene Technology Co., Ltd. | ₩136,500 +4.4% |
| 031980PSK Holdings, Inc. | ₩144,000 +11.2% |
| 095610TES Co., Ltd. | ₩146,800 +9.6% |
| 098460Koh Young Technology, Inc. | ₩27,900 +1.3% |
| 089030Techwing, Inc. | ₩47,100 +2.1% |
| 089970VM, Inc. | ₩52,800 +1.7% |
| 183300Ko Mi Co., Ltd. | ₩25,100 +3.3% |
| 083450Global Standard Technology Co., Ltd. | ₩43,000 +4.5% |
| 122640YEST Co., Ltd. | ₩27,150 +1.1% |