| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.07 | 0.89 | 0.91 | 1.32 | 1.00 | 0.61 | — | — |
| Cost of Revenue | 0.96 | 0.83 | 0.83 | 1.02 | 0.88 | 0.57 | — | — |
| Gross Profit | 0.11 | 0.06 | 0.08 | 0.30 | 0.12 | 0.04 | — | — |
| Selling, General & Administrative | 0.06 | 0.05 | 0.05 | 0.06 | 0.05 | 0.03 | — | — |
| Operating Income | 0.05 | 0.01 | 0.02 | 0.23 | 0.07 | 0.01 | — | — |
| Finance Income | 0.03 | 0.03 | 0.03 | 0.04 | 0.01 | 0.00 | — | — |
| Finance Costs | 0.02 | 0.01 | 0.02 | 0.03 | 0.01 | 0.02 | — | — |
| Pretax Income | 0.05 | 0.03 | 0.03 | 0.24 | 0.08 | -0.00 | — | — |
| Income Tax Expense | 0.01 | 0.01 | 0.00 | 0.06 | 0.01 | -0.00 | — | — |
| Net Income | 0.05 | 0.02 | 0.03 | 0.18 | 0.06 | -0.01 | — | — |
| Total Comprehensive Income | 0.04 | 0.02 | 0.03 | 0.19 | 0.06 | -0.01 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.18 | 1.09 | 1.13 | 1.19 | 0.94 | 0.81 | — | — |
| Current Assets | 0.59 | 0.47 | 0.43 | 0.50 | 0.37 | 0.26 | — | — |
| Cash & Cash Equivalents | 0.03 | 0.04 | 0.08 | 0.12 | 0.08 | 0.02 | — | — |
| Inventories | 0.15 | 0.10 | 0.09 | 0.12 | 0.11 | 0.09 | — | — |
| Trade Receivables | 0.20 | 0.13 | 0.12 | 0.19 | 0.17 | 0.14 | — | — |
| Non-current Assets | 0.59 | 0.62 | 0.69 | 0.69 | 0.57 | 0.55 | — | — |
| Property, Plant & Equipment | 0.54 | 0.57 | 0.63 | 0.64 | 0.54 | 0.52 | — | — |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | — | — |
| Total Liabilities | 0.28 | 0.21 | 0.26 | 0.34 | 0.26 | 0.17 | — | — |
| Current Liabilities | 0.25 | 0.16 | 0.18 | 0.27 | 0.18 | 0.16 | — | — |
| Non-current Liabilities | 0.03 | 0.05 | 0.08 | 0.07 | 0.08 | 0.01 | — | — |
| Total Equity | 0.90 | 0.88 | 0.87 | 0.85 | 0.68 | 0.64 | — | — |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | — | — |
| Retained Earnings | 0.08 | 0.02 | 0.04 | 0.18 | 0.11 | 0.07 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 71.6 | 97.8 | 180.7 | 293.6 | 203.8 | 82.9 | — | — |
| Cash from Investing Activities | -79.5 | -116.1 | -197.5 | -258.8 | -133.5 | -83.8 | — | — |
| Purchase of Property, Plant & Equipment | 64.9 | 59.6 | 117.0 | 204.8 | 129.5 | 97.1 | — | — |
| Cash from Financing Activities | 4.2 | -20.6 | -28.9 | 12.2 | -16.4 | -6.2 | — | — |
| Dividends Paid | 20.6 | 15.5 | 20.6 | 15.5 | 15.5 | — | — | — |
| Net Change in Cash | -3.8 | -38.9 | -45.6 | 47.1 | 53.9 | -7.1 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 401.0 | 346.3 | 317.9 | 286.2 | 245.9 | 215.4 | 206.5 | 232.7 | 238.2 | 214.8 |
| Cost of Revenue | 293.3 | 273.9 | 271.8 | 246.6 | 228.8 | 209.7 | 199.2 | 211.1 | 214.3 | 206.0 |
| Gross Profit | 107.6 | 72.4 | 46.1 | 39.6 | 17.0 | 5.6 | 7.3 | 21.6 | 23.9 | 8.8 |
| Selling, General & Administrative | 37.4 | 21.1 | 17.1 | 15.1 | 15.1 | 11.8 | 13.2 | 12.3 | 13.0 | 11.7 |
| Operating Income | 70.3 | 51.3 | 28.9 | 24.4 | 1.9 | -6.2 | -6.0 | 9.2 | 10.9 | -2.9 |
| Finance Income | 8.1 | 15.2 | 9.5 | 5.3 | 4.4 | 5.8 | 14.4 | 2.8 | 6.4 | 8.0 |
| Finance Costs | 3.7 | 6.6 | 5.9 | 0.6 | 11.2 | 5.8 | 2.9 | 6.5 | 1.9 | 3.2 |
| Pretax Income | 74.8 | 59.6 | 32.7 | 28.9 | -1.9 | -6.3 | 5.7 | 6.5 | 15.4 | 2.6 |
| Income Tax Expense | 17.1 | 14.1 | 7.1 | 5.6 | -6.3 | -0.6 | 1.3 | 1.4 | 3.2 | 0.6 |
| Net Income | 57.7 | 45.5 | 25.6 | 23.3 | 4.4 | -5.7 | 4.4 | 5.2 | 12.2 | 2.0 |
| Total Comprehensive Income | 58.2 | 47.1 | 22.4 | 24.1 | 1.6 | -5.7 | 3.0 | 4.8 | 12.3 | 2.6 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.37 | 1.20 | 1.18 | 1.14 | 1.09 | 1.11 | 1.09 | 1.10 | 1.11 | 1.13 |
| Current Assets | 0.71 | 0.60 | 0.59 | 0.54 | 0.50 | 0.51 | 0.47 | 0.45 | 0.45 | 0.44 |
| Cash & Cash Equivalents | 0.08 | 0.08 | 0.03 | 0.04 | 0.03 | 0.06 | 0.04 | 0.04 | 0.03 | 0.06 |
| Inventories | 0.20 | 0.16 | 0.15 | 0.13 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 |
| Trade Receivables | 0.25 | 0.20 | 0.20 | 0.16 | 0.15 | 0.14 | 0.13 | 0.12 | 0.13 | 0.13 |
| Non-current Assets | 0.66 | 0.60 | 0.59 | 0.60 | 0.60 | 0.60 | 0.62 | 0.65 | 0.67 | 0.69 |
| Property, Plant & Equipment | 0.62 | 0.55 | 0.54 | 0.54 | 0.55 | 0.55 | 0.57 | 0.58 | 0.60 | 0.62 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.39 | 0.28 | 0.28 | 0.26 | 0.24 | 0.26 | 0.21 | 0.22 | 0.24 | 0.27 |
| Current Liabilities | 0.31 | 0.25 | 0.25 | 0.23 | 0.20 | 0.21 | 0.16 | 0.17 | 0.18 | 0.20 |
| Non-current Liabilities | 0.08 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.05 | 0.06 | 0.06 | 0.07 |
| Total Equity | 0.98 | 0.92 | 0.90 | 0.87 | 0.85 | 0.85 | 0.88 | 0.87 | 0.87 | 0.86 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.15 | 0.09 | 0.08 | 0.05 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 |
| 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 | 110.7 | 55.6 | 15.5 | 33.2 | 11.0 | 11.9 | 8.6 | 29.3 | 17.8 | 42.2 |
| Cash from Investing Activities | -74.3 | 17.8 | -16.1 | -23.7 | -20.4 | -19.3 | -13.4 | -13.2 | -36.1 | -53.4 |
| Purchase of Property, Plant & Equipment | 73.3 | 34.8 | 15.9 | 20.2 | 20.3 | 8.5 | 7.8 | 14.3 | 15.5 | 22.1 |
| Cash from Financing Activities | -27.7 | -31.7 | -1.8 | 0.2 | -22.4 | 28.2 | 0.3 | -1.8 | -17.3 | -1.8 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 8.7 | 41.7 | -2.4 | 9.7 | -31.8 | 20.8 | -4.5 | 14.3 | -35.6 | -13.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,065.3 | +19.4% | -6.8% | +11.8% | — |
| Operating income | 49.1 | +335.7% | -40.5% | +40.9% | — |
| Net income | 47.6 | +100.3% | -36.3% | — | — |
| EPS | ₩963 | +100.3% | -36.3% | — | — |
| Operating cash flow | 71.6 | -26.9% | -37.5% | -2.9% | — |
| Shareholders' equity | 897.3 | +2.5% | +1.6% | +7.1% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 10.2% | 6.9% | 8.3% | 22.6% | 11.8% | 6.1% |
| Operating margin | 4.6% | 1.3% | 2.6% | 17.7% | 7.2% | 1.4% |
| Net margin | 4.5% | 2.7% | 2.8% | 14.0% | 6.3% | -1.4% |
| Return on equity | 5.4% | 2.7% | 2.9% | 23.9% | 9.6% | -1.4% |
| Return on assets | 4.2% | 2.1% | 2.2% | 17.2% | 7.2% | -1.1% |
| Operating cash flow / revenue | 6.7% | 11.0% | 19.9% | 22.3% | 20.4% | 13.6% |
| Capex / revenue | 6.1% | 6.7% | 12.9% | 15.6% | 12.9% | 15.9% |
| Symbol | Last Price |
|---|---|
| 011070LG Innotek Co., Ltd. | ₩562,000 +1.1% |
| 222800Simmtech Co., Ltd. | ₩117,900 +0.3% |
| 131290TSE Co., Ltd. | ₩236,500 +5.6% |
| 020150Lotte Energy Materials Corporation | ₩36,850 +3.4% |
| 140860Park Systems Corp. | ₩262,500 +3.3% |
| 281820Kctech Co., Ltd. | ₩68,100 +9.1% |
| 078600Daejoo Electronic Materials Co., Ltd. | ₩84,600 +2.4% |
| 007810Korea Circuit Co., Ltd. | ₩51,000 -0.8% |
| 043260Sungho Electronics Corp. | ₩15,670 +0.4% |
| 001820Samwha Capacitor Co., Ltd. | ₩109,800 +4.6% |