| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 141.1 | 234.5 | 228.9 | 218.2 | 90.9 | — | — |
| Cost of Revenue | 99.4 | 179.4 | 153.4 | 148.8 | 65.0 | — | — |
| Gross Profit | 41.7 | 55.1 | 75.6 | 69.4 | 25.9 | — | — |
| Selling, General & Administrative | 30.0 | 30.8 | 33.8 | 28.0 | 12.0 | — | — |
| Operating Income | 11.7 | 24.2 | 41.8 | 41.4 | 13.9 | — | — |
| Finance Income | 5.6 | 0.6 | 0.4 | 0.3 | 0.2 | — | — |
| Finance Costs | 2.4 | 1.0 | 1.9 | 1.1 | 0.4 | — | — |
| Pretax Income | 15.2 | 25.2 | 40.5 | 40.4 | 13.8 | — | — |
| Income Tax Expense | 2.0 | 3.6 | 6.9 | 8.0 | 2.3 | — | — |
| Net Income | 13.2 | 21.5 | 33.5 | 32.4 | 11.5 | — | — |
| Total Comprehensive Income | 14.2 | 20.3 | 31.7 | 32.3 | 11.1 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Assets | 458.9 | 466.7 | 225.8 | 184.1 | 129.0 | — | — |
| Current Assets | 280.2 | 321.1 | 147.0 | 125.9 | 84.2 | — | — |
| Cash & Cash Equivalents | 153.4 | 105.6 | 22.5 | 9.5 | 7.4 | — | — |
| Inventories | 19.0 | 7.4 | 15.3 | 15.7 | 17.1 | — | — |
| Trade Receivables | 20.5 | 36.5 | 45.3 | 36.6 | 40.7 | — | — |
| Non-current Assets | 178.7 | 145.6 | 78.8 | 58.1 | 44.8 | — | — |
| Property, Plant & Equipment | 165.2 | 133.1 | 66.0 | 46.8 | 34.3 | — | — |
| Intangible Assets | 3.5 | 2.2 | 2.4 | 1.9 | 1.7 | — | — |
| Total Liabilities | 154.2 | 170.4 | 115.2 | 97.6 | 66.2 | — | — |
| Current Liabilities | 97.7 | 103.8 | 78.3 | 88.7 | 58.0 | — | — |
| Non-current Liabilities | 56.5 | 66.5 | 37.0 | 8.9 | 8.2 | — | — |
| Total Equity | 304.7 | 296.3 | 110.6 | 86.5 | 62.8 | — | — |
| Share Capital | 10.5 | 10.5 | 7.7 | 7.7 | 7.7 | — | — |
| Retained Earnings | 79.9 | 72.1 | 61.0 | 38.4 | 11.1 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -4.9 | 58.2 | 5.4 | 12.8 | 4.4 | — | — |
| Cash from Investing Activities | 63.9 | -181.1 | -18.6 | -0.2 | -20.7 | — | — |
| Purchase of Property, Plant & Equipment | 35.4 | 79.9 | 19.9 | 18.7 | 3.7 | — | — |
| Cash from Financing Activities | -11.2 | 205.9 | 26.1 | -10.3 | -2.2 | — | — |
| Dividends Paid | 6.3 | 9.1 | 9.1 | 5.1 | — | — | — |
| Net Change in Cash | 47.8 | 83.1 | 12.9 | 2.4 | -18.6 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 51.5 | 34.7 | 39.2 | 28.4 | 39.0 | 34.4 | 80.0 | 56.1 | 46.8 | 51.5 |
| Cost of Revenue | 37.6 | 22.7 | 29.9 | 18.4 | 27.8 | 23.4 | 63.3 | 43.1 | 35.4 | 37.5 |
| Gross Profit | 13.9 | 12.0 | 9.4 | 10.0 | 11.2 | 11.1 | 16.7 | 13.0 | 11.4 | 14.0 |
| Selling, General & Administrative | 8.1 | 7.0 | 7.0 | 7.7 | 7.6 | 7.7 | 9.1 | 7.3 | 7.8 | 6.6 |
| Operating Income | 5.8 | 5.0 | 2.3 | 2.3 | 3.7 | 3.4 | 7.6 | 5.7 | 3.6 | 7.3 |
| Finance Income | 1.1 | 0.9 | 1.2 | 1.4 | 1.4 | 1.6 | 0.2 | 0.0 | 0.1 | 0.2 |
| Finance Costs | 0.4 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.1 | -0.2 | 0.8 |
| Pretax Income | 6.4 | 4.9 | 3.3 | 3.2 | 4.1 | 4.5 | 8.6 | 5.5 | 4.0 | 7.2 |
| Income Tax Expense | 1.3 | 0.4 | -0.3 | 0.7 | 0.8 | 0.8 | 1.6 | 0.6 | 0.8 | 0.6 |
| Net Income | 5.1 | 4.5 | 3.6 | 2.5 | 3.4 | 3.7 | 7.0 | 4.8 | 3.2 | 6.6 |
| Total Comprehensive Income | 5.1 | 4.6 | 4.6 | 2.5 | 3.4 | 3.7 | 5.7 | 4.8 | 3.2 | 6.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 455.8 | 450.7 | 458.9 | 432.0 | 437.9 | 438.8 | 466.7 | 267.1 | 228.0 | 230.1 |
| Current Assets | 266.0 | 269.6 | 280.2 | 266.9 | 276.3 | 281.5 | 321.1 | 128.1 | 108.9 | 135.1 |
| Cash & Cash Equivalents | 17.7 | 23.5 | 153.4 | 57.8 | 75.6 | 73.7 | 105.6 | 10.8 | 7.0 | 30.8 |
| Inventories | 21.9 | 19.9 | 19.0 | 15.7 | 12.8 | 10.8 | 7.4 | 12.8 | 12.0 | 11.2 |
| Trade Receivables | 20.4 | 43.6 | 20.5 | 7.7 | 23.6 | 22.8 | 36.5 | 48.0 | 18.0 | 19.2 |
| Non-current Assets | 189.8 | 181.0 | 178.7 | 165.1 | 161.6 | 157.3 | 145.6 | 139.0 | 119.1 | 95.0 |
| Property, Plant & Equipment | 176.3 | 167.0 | 165.2 | 151.5 | 148.2 | 144.8 | 133.1 | 126.3 | 106.1 | 81.8 |
| Intangible Assets | 3.3 | 3.3 | 3.5 | 3.6 | 3.7 | 2.4 | 2.2 | 2.1 | 2.3 | 2.4 |
| Total Liabilities | 145.6 | 145.6 | 154.2 | 132.0 | 140.5 | 144.9 | 170.4 | 150.1 | 116.1 | 121.6 |
| Current Liabilities | 87.8 | 87.1 | 97.7 | 63.7 | 74.6 | 77.4 | 103.8 | 96.8 | 78.7 | 84.2 |
| Non-current Liabilities | 57.8 | 58.4 | 56.5 | 68.2 | 65.9 | 67.5 | 66.5 | 53.3 | 37.4 | 37.5 |
| Total Equity | 310.2 | 305.1 | 304.7 | 300.1 | 297.4 | 293.9 | 296.3 | 117.1 | 111.9 | 108.5 |
| Share Capital | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 7.7 | 7.7 | 7.7 |
| Retained Earnings | 85.3 | 80.2 | 79.9 | 75.4 | 72.9 | 69.5 | 72.1 | 66.4 | 61.6 | 58.4 |
| 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 | 16.0 | -9.0 | -3.6 | 7.6 | 0.6 | -9.5 | 24.1 | -1.3 | -0.6 | 36.1 |
| Cash from Investing Activities | -17.8 | -120.7 | 94.9 | -26.3 | 8.1 | -12.8 | -119.0 | -22.9 | -23.3 | -15.9 |
| Purchase of Property, Plant & Equipment | 8.2 | 9.8 | 8.3 | 7.4 | 5.8 | 13.9 | 17.9 | 22.8 | 23.4 | 15.8 |
| Cash from Financing Activities | -3.9 | -0.3 | 4.2 | 0.8 | -6.7 | -9.6 | 189.7 | 28.0 | 0.1 | -11.9 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 18.3 | 0.0 | — | — |
| Net Change in Cash | -5.7 | -130.0 | 95.5 | -17.8 | 2.0 | -31.9 | 94.7 | 3.8 | -23.8 | 8.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 141.1 | -39.8% | -13.5% | — | — |
| Operating income | 11.7 | -51.7% | -34.4% | — | — |
| Net income | 13.2 | -38.6% | -25.8% | — | — |
| EPS | ₩630 | -38.6% | -25.8% | — | — |
| Operating cash flow | -4.9 | — | — | — | — |
| Shareholders' equity | 304.7 | +2.8% | +52.2% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 29.6% | 23.5% | 33.0% | 31.8% | 28.5% | — |
| Operating margin | 8.3% | 10.3% | 18.2% | 19.0% | 15.3% | — |
| Net margin | 9.4% | 9.2% | 14.7% | 14.8% | 12.6% | — |
| Return on equity | 4.4% | 10.6% | 34.0% | 43.4% | 18.3% | — |
| Return on assets | 2.9% | 6.2% | 16.4% | 20.7% | 8.9% | — |
| Operating cash flow / revenue | -3.5% | 24.8% | 2.4% | 5.9% | 4.8% | — |
| Capex / revenue | 25.1% | 34.1% | 8.7% | 8.6% | 4.0% | — |
| Symbol | Last Price |
|---|---|
| 002350Nexen Tire Corporation | ₩6,080 +0.0% |
| 002840Miwon Commercial Co., Ltd. | ₩130,000 -1.1% |
| 121600Advanced Nano Products Co., Ltd. | ₩47,000 +0.1% |
| 178920PI Advanced Materials Co., Ltd. | ₩19,030 +0.8% |
| 033500Dongsung Finetec Co., Ltd. | ₩17,160 +0.8% |
| 161000Aekyung Chemical | ₩10,540 +1.2% |
| 278280Chunbo Co., Ltd. | ₩39,700 -0.4% |
| 365340Sung Eel Hi Tech Co., Ltd. | ₩37,200 +0.8% |
| 014830Unid Co., Ltd. | ₩64,800 +0.2% |
| 018290VT Co., Ltd. | ₩12,410 +0.9% |