| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Revenue | 3.20 | 3.53 | 2.63 | — | — |
| Cost of Revenue | 2.93 | 3.19 | 2.23 | — | — |
| Gross Profit | 0.27 | 0.34 | 0.40 | — | — |
| Operating Income | 0.06 | 0.10 | 0.24 | — | — |
| Finance Income | 0.02 | 0.01 | 0.01 | — | — |
| Finance Costs | 0.07 | 0.06 | 0.04 | — | — |
| Pretax Income | 0.01 | 0.04 | 0.19 | — | — |
| Income Tax Expense | 0.00 | 0.01 | 0.05 | — | — |
| Net Income | 0.01 | 0.03 | 0.14 | — | — |
| Total Comprehensive Income | 0.21 | 0.03 | 0.13 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 4.13 | 3.19 | 3.53 | — | — |
| Current Assets | 1.24 | 1.18 | 1.46 | — | — |
| Cash & Cash Equivalents | 0.28 | 0.36 | 0.43 | — | — |
| Inventories | 0.57 | 0.50 | 0.60 | — | — |
| Trade Receivables | 0.36 | 0.31 | 0.41 | — | — |
| Non-current Assets | 2.89 | 2.01 | 2.07 | — | — |
| Property, Plant & Equipment | 2.22 | 1.92 | 1.97 | — | — |
| Intangible Assets | 0.03 | 0.04 | 0.03 | — | — |
| Total Liabilities | 2.25 | 1.49 | 1.81 | — | — |
| Current Liabilities | 1.49 | 1.27 | 1.53 | — | — |
| Non-current Liabilities | 0.76 | 0.22 | 0.28 | — | — |
| Total Equity | 1.88 | 1.70 | 1.72 | — | — |
| Share Capital | 0.25 | 0.25 | 0.25 | — | — |
| Retained Earnings | 0.30 | 0.31 | 0.13 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 114.6 | 327.5 | 348.4 | — | — |
| Cash from Investing Activities | -744.3 | -89.5 | -68.6 | — | — |
| Purchase of Property, Plant & Equipment | 721.6 | 98.0 | 67.6 | — | — |
| Cash from Financing Activities | 544.7 | -309.1 | -89.1 | — | — |
| Dividends Paid | 24.8 | 49.5 | 0.0 | — | — |
| Net Change in Cash | -85.0 | -71.1 | 190.6 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 995.5 | 857.2 | 815.0 | 769.2 | 893.7 | 725.5 | 821.5 | 838.6 | 940.2 | 927.3 |
| Cost of Revenue | 886.5 | 781.3 | 761.2 | 692.1 | 806.2 | 670.5 | 775.8 | 761.2 | 836.9 | 814.1 |
| Gross Profit | 109.0 | 75.8 | 53.8 | 77.1 | 87.5 | 55.0 | 45.7 | 77.3 | 103.3 | 113.2 |
| Selling, General & Administrative | — | — | — | 52.6 | 57.6 | 50.7 | — | — | — | — |
| Operating Income | 45.6 | 21.4 | 0.7 | 24.5 | 29.9 | 4.3 | -12.0 | 21.5 | 40.5 | 52.5 |
| Finance Income | 5.7 | 6.4 | 2.2 | 4.6 | 11.8 | 4.7 | 3.4 | 5.6 | 3.7 | 3.6 |
| Finance Costs | 22.7 | 24.9 | 19.8 | 17.7 | 18.8 | 13.3 | 16.9 | 13.4 | 15.5 | 18.3 |
| Pretax Income | 17.4 | 7.7 | -17.2 | 12.7 | 10.6 | 4.2 | -35.5 | 11.7 | 30.5 | 38.2 |
| Income Tax Expense | 5.7 | 1.5 | -3.7 | 2.7 | 1.4 | 1.7 | -8.6 | 2.2 | 7.3 | 9.1 |
| Net Income | 11.6 | 6.2 | -13.5 | 10.1 | 9.2 | 2.5 | -27.0 | 9.5 | 23.1 | 29.1 |
| Total Comprehensive Income | 11.6 | 6.2 | 185.6 | 10.1 | 9.2 | 2.5 | -31.8 | 9.5 | 23.1 | 29.1 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.29 | 4.22 | 4.13 | 3.80 | 3.45 | 3.26 | 3.19 | 3.33 | 3.33 | 3.37 |
| Current Assets | 1.43 | 1.35 | 1.24 | 1.16 | 1.46 | 1.27 | 1.18 | 1.31 | 1.28 | 1.32 |
| Cash & Cash Equivalents | 0.32 | 0.35 | 0.28 | 0.25 | 0.52 | 0.38 | 0.36 | 0.46 | 0.40 | 0.31 |
| Inventories | 0.63 | 0.54 | 0.57 | 0.54 | 0.52 | 0.53 | 0.50 | 0.50 | 0.49 | 0.60 |
| Trade Receivables | 0.43 | 0.41 | 0.36 | 0.32 | 0.39 | 0.34 | 0.31 | 0.33 | 0.37 | 0.39 |
| Non-current Assets | 2.86 | 2.87 | 2.89 | 2.64 | 1.99 | 1.99 | 2.01 | 2.02 | 2.04 | 2.05 |
| Property, Plant & Equipment | 2.18 | 2.20 | 2.22 | 1.96 | 1.89 | 1.91 | 1.92 | 1.93 | 1.95 | 1.95 |
| Intangible Assets | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 |
| Total Liabilities | 2.40 | 2.34 | 2.25 | 2.10 | 1.75 | 1.58 | 1.49 | 1.60 | 1.59 | 1.66 |
| Current Liabilities | 1.64 | 1.57 | 1.49 | 1.46 | 1.51 | 1.37 | 1.27 | 1.34 | 1.34 | 1.38 |
| Non-current Liabilities | 0.76 | 0.76 | 0.76 | 0.65 | 0.24 | 0.21 | 0.22 | 0.26 | 0.25 | 0.27 |
| Total Equity | 1.89 | 1.88 | 1.88 | 1.70 | 1.70 | 1.69 | 1.70 | 1.73 | 1.74 | 1.72 |
| Share Capital | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 |
| Retained Earnings | 0.31 | 0.30 | 0.30 | 0.31 | 0.31 | 0.30 | 0.31 | 0.35 | 0.35 | 0.33 |
| 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 | 54.1 | 83.4 | -59.7 | 189.6 | -2.8 | -12.4 | 23.4 | -7.4 | 231.4 | -33.7 |
| Cash from Investing Activities | -13.8 | -3.6 | 3.7 | -694.1 | -29.7 | -24.3 | -25.0 | -17.9 | -24.7 | -21.9 |
| Purchase of Property, Plant & Equipment | 11.5 | 15.1 | -2.8 | 687.0 | 18.2 | 19.2 | 30.3 | 16.7 | 28.4 | 22.6 |
| Cash from Financing Activities | -64.6 | -10.4 | 81.6 | 236.9 | 177.0 | 49.2 | -93.5 | 85.9 | -115.6 | -72.0 |
| Dividends Paid | — | — | 0.0 | 9.9 | — | — | -0.0 | 14.9 | — | — |
| Net Change in Cash | -24.3 | 69.3 | 25.6 | -267.5 | 144.4 | 12.4 | -95.1 | 60.6 | 91.1 | -127.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 3,203.4 | -9.2% | — | — | — |
| Operating income | 59.4 | -42.1% | — | — | — |
| Net income | 8.2 | -76.4% | — | — | — |
| EPS | ₩166 | -76.4% | — | — | — |
| Operating cash flow | 114.6 | -65.0% | — | — | — |
| Shareholders' equity | 1,884.3 | +10.7% | — | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Gross margin | 8.5% | 9.6% | 15.4% | — | — |
| Operating margin | 1.9% | 2.9% | 8.9% | — | — |
| Net margin | 0.3% | 1.0% | 5.4% | — | — |
| Return on equity | 0.5% | 2.0% | 8.3% | — | — |
| Return on assets | 0.2% | 1.0% | 4.0% | — | — |
| Operating cash flow / revenue | 3.6% | 9.3% | 13.2% | — | — |
| Capex / revenue | 22.5% | 2.8% | 2.6% | — | — |
| Symbol | Last Price |
|---|---|
| 005490POSCO Holdings Inc. | ₩337,000 -1.5% |
| 004020Hyundai Steel | ₩31,500 -0.5% |
| 001430SeAH Besteel Holdings Corporation | ₩42,350 +4.8% |
| 100090SK oceanplant Co., Ltd. | ₩13,860 +7.4% |
| 014620Sung Kwang Bend Co., Ltd. | ₩30,850 +1.5% |
| 023160T. K. Corporation | ₩26,150 +1.4% |
| 058650Seah Holdings Corp. | ₩133,600 -0.4% |
| 016380KG Dongbusteel | ₩5,590 +0.0% |
| 009520POSCO M-tech Co., Ltd. | ₩12,650 +1.2% |
| 002240Kiswire Co., Ltd. | ₩17,220 +0.1% |