| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Revenue | 41.3 | 40.7 | 37.9 | 236.9 | 185.8 | — |
| Cost of Revenue | — | — | — | 78.0 | 38.6 | — |
| Operating Income | 133.4 | 156.0 | 73.2 | 158.9 | 147.2 | — |
| Finance Income | 9.0 | 10.1 | 9.3 | 4.8 | 0.9 | — |
| Finance Costs | 1.0 | 0.1 | 0.0 | 0.0 | 0.0 | — |
| Pretax Income | 142.4 | 165.9 | 82.4 | 163.7 | 148.1 | — |
| Income Tax Expense | 6.8 | 5.6 | 3.6 | -6.5 | 5.2 | — |
| Net Income | 135.6 | 160.3 | 78.8 | 170.1 | 142.9 | — |
| Total Comprehensive Income | 153.4 | 227.5 | 75.9 | 196.4 | 165.0 | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Total Assets | 2.36 | 1.91 | 1.70 | 1.64 | 1.44 | — |
| Current Assets | 0.08 | 0.28 | 0.27 | 0.21 | 0.13 | — |
| Cash & Cash Equivalents | 0.07 | 0.27 | 0.19 | 0.14 | 0.09 | — |
| Trade Receivables | — | — | — | 0.00 | 0.00 | — |
| Non-current Assets | 2.28 | 1.62 | 1.43 | 1.43 | 1.31 | — |
| Property, Plant & Equipment | 0.05 | 0.00 | 0.00 | 0.00 | 0.01 | — |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | — |
| Total Liabilities | 0.36 | 0.04 | 0.04 | 0.02 | 0.03 | — |
| Current Liabilities | 0.13 | 0.01 | 0.02 | 0.01 | 0.01 | — |
| Non-current Liabilities | 0.23 | 0.02 | 0.01 | 0.01 | 0.02 | — |
| Total Equity | 2.00 | 1.87 | 1.66 | 1.61 | 1.41 | — |
| Share Capital | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | — |
| Retained Earnings | 0.62 | 0.51 | 0.37 | 0.32 | 0.14 | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 76.2 | 35.2 | 88.5 | 71.8 | -22.7 | — |
| Cash from Investing Activities | -577.5 | 76.7 | -12.9 | -26.7 | -56.8 | — |
| Cash from Financing Activities | 292.4 | -22.7 | -25.7 | -1.4 | -1.3 | — |
| Dividends Paid | 22.5 | 21.0 | 24.1 | — | — | — |
| Net Change in Cash | -208.9 | 89.2 | 49.8 | 43.7 | -80.8 | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 17.3 | 14.4 | 10.0 | 11.1 | 10.1 | 10.1 | 9.9 | 11.0 | 10.6 | 9.2 |
| Cost of Revenue | — | — | — | — | — | — | — | — | — | 6.4 |
| Operating Income | 60.3 | 41.6 | -17.7 | 37.3 | 42.5 | 71.4 | -6.1 | 54.8 | 58.7 | 48.6 |
| Finance Income | 0.7 | 0.5 | 2.5 | 2.0 | 2.2 | 2.2 | 2.5 | 2.5 | 2.5 | 2.6 |
| Finance Costs | 2.3 | 2.3 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pretax Income | 58.4 | 39.8 | -15.2 | 39.3 | 44.6 | 73.6 | -3.8 | 57.3 | 61.2 | 51.3 |
| Income Tax Expense | 1.9 | 2.2 | 0.9 | 1.8 | 1.0 | 3.1 | -0.7 | 2.0 | 1.4 | 2.9 |
| Net Income | 56.6 | 37.6 | -16.1 | 37.6 | 43.6 | 70.5 | -3.1 | 55.3 | 59.7 | 48.4 |
| Total Comprehensive Income | 71.3 | 68.1 | 7.7 | 52.9 | 23.1 | 69.7 | 43.2 | 51.1 | 73.7 | 59.5 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.48 | 2.43 | 2.36 | 2.04 | 1.98 | 1.98 | 1.91 | 1.86 | 1.80 | 1.76 |
| Current Assets | 0.10 | 0.13 | 0.08 | 0.31 | 0.32 | 0.35 | 0.28 | 0.28 | 0.28 | 0.30 |
| Cash & Cash Equivalents | 0.10 | 0.08 | 0.07 | 0.30 | 0.31 | 0.27 | 0.27 | 0.28 | 0.27 | 0.26 |
| Trade Receivables | — | — | — | — | — | — | — | — | — | 0.04 |
| Non-current Assets | 2.38 | 2.30 | 2.28 | 1.73 | 1.67 | 1.63 | 1.62 | 1.58 | 1.53 | 1.46 |
| Property, Plant & Equipment | 0.06 | 0.05 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.36 | 0.38 | 0.36 | 0.04 | 0.04 | 0.06 | 0.04 | 0.03 | 0.03 | 0.06 |
| Current Liabilities | 0.13 | 0.15 | 0.13 | 0.02 | 0.02 | 0.03 | 0.01 | 0.01 | 0.01 | 0.04 |
| Non-current Liabilities | 0.23 | 0.23 | 0.23 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Equity | 2.12 | 2.05 | 2.00 | 1.99 | 1.94 | 1.92 | 1.87 | 1.83 | 1.77 | 1.70 |
| Share Capital | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Retained Earnings | 0.69 | 0.64 | 0.62 | 0.63 | 0.60 | 0.55 | 0.51 | 0.51 | 0.46 | 0.40 |
| 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 | 53.3 | 11.9 | -8.0 | 1.9 | 79.6 | 2.6 | -0.4 | 5.9 | 24.5 | 5.2 |
| Cash from Investing Activities | -9.0 | -0.1 | -545.5 | -10.5 | -13.2 | -8.3 | -0.0 | -0.2 | 7.0 | 70.0 |
| Cash from Financing Activities | -22.6 | -0.1 | 316.3 | -0.5 | -23.0 | -0.4 | -0.4 | -0.4 | -21.4 | -0.4 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 21.8 | 11.7 | -237.2 | -9.1 | 43.5 | -6.1 | -0.8 | 5.3 | 10.0 | 74.7 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 41.3 | +1.5% | -44.1% | — | — |
| Operating income | 133.4 | -14.5% | -5.7% | — | — |
| Net income | 135.6 | -15.4% | -7.3% | — | — |
| EPS | ₩1,778 | -15.4% | -7.3% | — | — |
| Operating cash flow | 76.2 | +116.5% | +2.0% | — | — |
| Shareholders' equity | 2,000.2 | +7.0% | +7.5% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating margin | 323.1% | 383.6% | 193.0% | 67.1% | 79.2% | — |
| Net margin | 328.4% | 394.1% | 208.0% | 71.8% | 76.9% | — |
| Return on equity | 7.0% | 9.1% | 4.8% | 11.2% | 10.1% | — |
| Return on assets | 6.4% | 8.9% | 4.7% | 11.1% | 9.9% | — |
| Operating cash flow / revenue | 184.5% | 86.5% | 233.4% | 30.3% | -12.2% | — |
| Symbol | Last Price |
|---|---|
| 499790GS P & L Co., Ltd. | ₩42,800 +3.4% |
| 036530SNT Holdings | ₩45,150 -1.2% |
| 094800Miraeasset Maps Realty Investment Company | ₩7,190 +1.0% |
| 000640Dong-A Socio Holdings | ₩92,600 -1.5% |
| 007700F & F Holdings | ₩14,190 -0.1% |
| 005810Poongsan Holdings | ₩37,100 -0.5% |
| 000070Samyang Holdings Corporation | ₩60,500 -0.8% |
| 005250GC Corp. | ₩9,900 +0.5% |
| 034310NICE Holdings Co., Ltd. | ₩12,620 +1.6% |
| 008060Daeduck Co., Ltd. | ₩14,520 -1.7% |