| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Revenue | 1.41 | 1.65 | 2.01 | 2.37 | 0.40 |
| Operating Income | 8.80 | 3.92 | -2.33 | 0.02 | 0.40 |
| Finance Income | 0.09 | 0.10 | 0.13 | 0.12 | 0.02 |
| Finance Costs | 0.14 | 0.18 | 0.33 | 0.10 | 0.05 |
| Pretax Income | 9.51 | 3.85 | -2.60 | 0.04 | 0.36 |
| Income Tax Expense | 0.67 | 0.18 | -0.29 | 0.00 | 0.00 |
| Net Income | 8.82 | 3.65 | -1.31 | 0.26 | 0.36 |
| Total Comprehensive Income | 8.88 | 3.91 | -1.27 | -0.23 | 0.37 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 30.50 | 21.92 | 17.97 | 22.16 | 22.64 |
| Current Assets | 2.26 | 2.70 | 2.29 | 2.86 | 2.97 |
| Cash & Cash Equivalents | 1.31 | 1.37 | 1.27 | 1.00 | 0.64 |
| Inventories | 0.01 | 0.04 | 0.11 | 0.12 | 0.04 |
| Trade Receivables | 0.14 | 0.18 | 0.24 | 0.46 | 0.41 |
| Non-current Assets | 28.25 | 19.22 | 15.68 | 19.30 | 19.67 |
| Property, Plant & Equipment | 0.15 | 0.17 | 0.24 | 0.89 | 0.81 |
| Intangible Assets | 0.11 | 0.21 | 0.24 | 1.16 | 1.10 |
| Total Liabilities | 2.52 | 2.34 | 2.15 | 5.00 | 5.78 |
| Current Liabilities | 0.97 | 1.40 | 1.38 | 1.82 | 2.52 |
| Non-current Liabilities | 1.55 | 0.94 | 0.77 | 3.18 | 3.27 |
| Total Equity | 27.98 | 19.59 | 15.82 | 17.16 | 16.86 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 12.51 | 3.91 | 0.32 | 0.76 | 0.37 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 387.2 | 190.0 | 265.7 | 342.4 | 103.4 |
| Cash from Investing Activities | 29.6 | 89.7 | 284.3 | -57.8 | -142.5 |
| Purchase of Property, Plant & Equipment | 23.1 | 39.0 | 237.3 | 321.9 | 52.1 |
| Cash from Financing Activities | -419.3 | -200.7 | -281.1 | 68.7 | 54.6 |
| Dividends Paid | 1.8 | 2.4 | 38.0 | 8.2 | 0.0 |
| Net Change in Cash | -2.5 | 79.0 | 269.0 | 353.2 | 15.5 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0.33 | 0.30 | 0.19 | 0.41 | 0.41 | 0.40 | 0.48 | 0.46 | 0.47 | 0.50 |
| Operating Income | 19.24 | 8.28 | 3.10 | 2.65 | 1.40 | 1.65 | 1.65 | 1.16 | 0.77 | 0.32 |
| Finance Income | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 |
| Finance Costs | 0.05 | 0.01 | 0.05 | 0.06 | 0.02 | 0.01 | 0.13 | 0.01 | 0.04 | 0.01 |
| Pretax Income | 19.67 | 8.93 | 3.75 | 2.55 | 1.52 | 1.69 | 1.54 | 1.19 | 0.76 | 0.35 |
| Income Tax Expense | 0.99 | 0.55 | 0.46 | 0.07 | 0.07 | 0.08 | 0.08 | 0.06 | 0.03 | 0.02 |
| Net Income | 18.68 | 8.37 | 3.28 | 2.48 | 1.45 | 1.61 | 1.46 | 1.13 | 0.73 | 0.33 |
| Total Comprehensive Income | 18.89 | 8.53 | 3.34 | 2.62 | 1.30 | 1.61 | 1.60 | 1.08 | 0.80 | 0.43 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 58.65 | 38.98 | 30.50 | 27.25 | 24.54 | 23.40 | 21.92 | 20.13 | 19.01 | 18.28 |
| Current Assets | 1.74 | 2.05 | 2.26 | 2.61 | 2.63 | 2.73 | 2.70 | 2.77 | 2.25 | 2.12 |
| Cash & Cash Equivalents | 1.32 | 1.21 | 1.31 | 1.56 | 2.01 | 1.20 | 1.37 | 1.17 | 1.20 | 1.11 |
| Inventories | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 | 0.03 | 0.04 | 0.06 | 0.07 | 0.08 |
| Trade Receivables | 0.13 | 0.13 | 0.14 | 0.17 | 0.14 | 0.15 | 0.18 | 0.20 | 0.21 | 0.18 |
| Non-current Assets | 56.91 | 36.93 | 28.25 | 24.64 | 21.91 | 20.67 | 19.22 | 17.36 | 16.76 | 16.16 |
| Property, Plant & Equipment | 0.11 | 0.15 | 0.15 | 0.19 | 0.20 | 0.21 | 0.17 | 0.19 | 0.22 | 0.23 |
| Intangible Assets | 0.10 | 0.11 | 0.11 | 0.12 | 0.12 | 0.18 | 0.21 | 0.23 | 0.24 | 0.25 |
| Total Liabilities | 3.64 | 2.72 | 2.52 | 2.39 | 2.20 | 2.29 | 2.34 | 2.13 | 2.09 | 2.06 |
| Current Liabilities | 0.71 | 0.64 | 0.97 | 1.20 | 1.13 | 1.25 | 1.40 | 1.26 | 1.26 | 1.27 |
| Non-current Liabilities | 2.93 | 2.08 | 1.55 | 1.18 | 1.07 | 1.04 | 0.94 | 0.86 | 0.83 | 0.79 |
| Total Equity | 55.01 | 36.26 | 27.98 | 24.87 | 22.34 | 21.11 | 19.59 | 18.00 | 16.92 | 16.21 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 45.19 | 26.77 | 12.51 | 9.27 | 6.78 | 5.43 | 3.91 | 2.42 | 1.28 | 0.66 |
| 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 | 309.9 | -49.1 | 81.7 | 71.5 | 307.3 | -73.3 | 85.8 | 98.2 | 13.3 | -7.3 |
| Cash from Investing Activities | 30.1 | 204.2 | -192.4 | -428.3 | 623.5 | 26.8 | 109.5 | -87.7 | 182.5 | -114.6 |
| Purchase of Property, Plant & Equipment | 8.3 | 9.8 | 3.8 | 9.2 | 6.2 | 3.9 | 10.1 | 8.9 | 9.1 | 11.0 |
| Cash from Financing Activities | -239.4 | -315.6 | -89.8 | -105.4 | -122.4 | -101.8 | -21.2 | -29.4 | -109.7 | -40.3 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 100.6 | -160.6 | -200.5 | -462.2 | 808.5 | -148.3 | 174.1 | -18.9 | 86.1 | -162.2 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1.41 | -14.4% | -15.9% | — | — |
| Operating income | 8.80 | +124.4% | +718.4% | — | — |
| Net income | 8.82 | +141.6% | +225.3% | — | — |
| EPS | ₩66,847 | +141.6% | +225.3% | — | — |
| Operating cash flow | 0.39 | +103.8% | +4.2% | — | — |
| Shareholders' equity | 27.98 | +42.9% | +17.7% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Operating margin | 623.3% | 237.6% | -116.2% | 0.7% | 99.5% |
| Net margin | 624.8% | 221.3% | -65.5% | 10.8% | 90.1% |
| Return on equity | 37.1% | 20.6% | -8.0% | 1.5% | 2.2% |
| Return on assets | 33.6% | 18.3% | -6.6% | 1.1% | 1.6% |
| Operating cash flow / revenue | 27.4% | 11.5% | 13.2% | 14.4% | 25.7% |
| Capex / revenue | 1.6% | 2.4% | 11.8% | 13.6% | 12.9% |
| Symbol | Last Price |
|---|---|
| 028260SAMSUNG C&T CORPORATION | ₩367,000 -1.3% |
| 034730SK Inc. | ₩573,000 +5.1% |
| 267250HD Hyundai Co., Ltd. | ₩240,500 +12.6% |
| 000150Doosan Corporation | ₩1,142,000 +1.5% |
| 003550LG Corp. | ₩121,100 +2.4% |
| 078930GS Holdings | ₩123,900 +4.2% |
| 180640Hanjin KAL | ₩146,000 +9.1% |
| 000880Hanwha Corporation | ₩137,400 +2.8% |
| 175330JB Financial Group Co., Ltd. | ₩31,000 -1.9% |
| 138930BNK Financial Group, Inc. | ₩15,390 -2.7% |