S 
3,930
+0.26%
Close of 5 Nov 2026, in KRW
At a glance
Figures in KRW, from our data supplier.
Revenue
₩187.76bn
FY2016FY2025
Net income
₩3.64bn
FY2016FY2025
Free cash flow
−₩11.31bn
FY2016FY2025
Shareholders' equity
₩107.71bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ₩187.76bn | ₩164.58bn | ₩193.42bn | ₩209.40bn | ₩186.44bn | ₩205.88bn | ₩263.01bn | ₩163.34bn | ₩291.76bn | ₩206.90bn |
| Gross profit | ₩28.64bn | ₩23.95bn | ₩24.79bn | ₩28.37bn | ₩23.37bn | ₩23.58bn | ₩24.59bn | ₩14.42bn | ₩37.56bn | ₩13.32bn |
| Research and development | ₩50,000 | — | — | — | — | — | ₩6.6m | ₩137.5m | ₩144.7m | ₩132.0m |
| Operating income | ₩10.56bn | ₩8.40bn | ₩9.22bn | ₩8.80bn | ₩10.83bn | ₩5.15bn | −₩309.1m | −₩2.97bn | ₩3.75bn | −₩8.06bn |
| Net income | ₩3.64bn | ₩5.43bn | ₩8.77bn | ₩1.50bn | ₩7.42bn | ₩2.73bn | −₩34.36bn | −₩13.91bn | −₩8.24bn | −₩12.39bn |
| Diluted earnings per share | 307.63 | 459.25 | 741.45 | 126.71 | 627.36 | 231.08 | -2,904.93 | -1,175.79 | -696.83 | -1,047.58 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ₩274.53bn | ₩254.88bn | ₩242.94bn | ₩242.35bn | ₩248.19bn | ₩167.83bn | ₩199.87bn | ₩205.26bn | ₩259.75bn | ₩246.72bn |
| Total liabilities | ₩165.62bn | ₩148.13bn | ₩139.38bn | ₩146.22bn | ₩152.91bn | ₩77.26bn | ₩109.23bn | ₩80.21bn | ₩120.60bn | ₩100.24bn |
| Debt | ₩41.40bn | ₩53.01bn | ₩12.22bn | ₩64.03bn | ₩71.51bn | ₩13.13bn | ₩44.53bn | ₩37.68bn | ₩52.70bn | ₩53.33bn |
| Shareholders' equity | ₩107.71bn | ₩105.68bn | ₩102.64bn | ₩95.30bn | ₩94.55bn | ₩89.90bn | ₩90.00bn | ₩124.45bn | ₩139.13bn | ₩146.46bn |
| Shares outstanding | 12m | 12m | 12m | 12m | 12m | 12m | 12m | 12m | 12m | 12m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −₩8.94bn | ₩2.26bn | ₩8.51bn | ₩4.70bn | ₩3.39bn | ₩15.36bn | −₩6.55bn | ₩14.26bn | −₩15.79bn | −₩5.18bn |
| Capital spending | −₩2.37bn | −₩719.7m | −₩1.10bn | −₩1.03bn | −₩2.46bn | −₩2.94bn | −₩4.37bn | −₩3.44bn | −₩11.15bn | −₩15.23bn |
| Free cash flow | −₩11.31bn | ₩1.54bn | ₩7.41bn | ₩3.67bn | ₩928.0m | ₩12.42bn | −₩10.92bn | ₩10.82bn | −₩26.95bn | −₩20.42bn |
| Dividends paid | −₩1.29bn | −₩1.29bn | −₩1.29bn | −₩1.41bn | −₩1.12bn | −₩946.3m | −₩946.3m | −₩946.3m | −₩946.3m | −₩946.3m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ₩46.18bn | ₩45.61bn | ₩62.90bn | ₩38.77bn | ₩42.98bn | ₩43.11bn | ₩65.34bn | ₩32.79bn |
| Gross profit | ₩6.15bn | ₩7.21bn | ₩9.44bn | ₩7.45bn | ₩5.17bn | ₩6.59bn | ₩8.71bn | ₩5.75bn |
| Operating income | ₩1.52bn | ₩2.75bn | ₩3.96bn | ₩3.11bn | ₩772.8m | ₩2.47bn | ₩7.76bn | ₩2.10bn |
| Net income | ₩84.8m | ₩2.70bn | ₩2.33bn | ₩2.03bn | −₩1.60bn | ₩867.1m | ₩3.26bn | −₩796.3m |
| Diluted earnings per share | 7.17 | 228.24 | 197.38 | 172.03 | -135.08 | 73.31 | 275.88 | -67.32 |
| Cash from operations | ₩6.47bn | ₩15.60bn | −₩8.66bn | ₩8.66bn | −₩10.12bn | ₩1.18bn | ₩1.20bn | −₩1.21bn |
| Capital spending | −₩662.0m | −₩556.0m | −₩821.0m | −₩456.0m | −₩681.0m | −₩408.0m | −₩33.0m | −₩317.0m |
| Free cash flow | ₩5.81bn | ₩15.04bn | −₩9.48bn | ₩8.21bn | −₩10.80bn | ₩772.0m | ₩1.17bn | −₩1.52bn |
| Total assets | ₩256.82bn | ₩262.83bn | ₩274.53bn | ₩266.92bn | ₩270.59bn | ₩257.27bn | ₩254.88bn | ₩256.41bn |
| Debt | ₩41.40bn | ₩41.40bn | ₩41.40bn | ₩66.36bn | ₩56.51bn | ₩56.51bn | ₩53.01bn | ₩12.07bn |
| Shareholders' equity | ₩109.42bn | ₩109.32bn | ₩107.71bn | ₩105.26bn | ₩103.06bn | ₩105.20bn | ₩105.68bn | ₩101.73bn |
Financial ratios
Data as of 12 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.3% | 14.6% | 12.8% | 13.5% | 12.5% | 11.5% | — | — | — | — | — |
| Operating margin | 5.6% | 5.1% | 4.8% | 4.2% | 5.8% | 2.5% | — | — | — | — | — |
| Net margin | 1.9% | 3.3% | 4.5% | 0.7% | 4.0% | 1.3% | — | — | — | — | — |
| Return on equity | 3.4% | 5.1% | 8.5% | 1.6% | 7.8% | 3.0% | — | — | — | — | — |
| Return on assets | 1.3% | 2.1% | 3.6% | 0.6% | 3.0% | 1.6% | — | — | — | — | — |
| Free cash flow yield | — | — | — | — | — | — | -4.0% | 32.7% | -8.6% | — | — |
| Revenue growth | 14.1% | -14.9% | -7.6% | 12.3% | -9.4% | -21.7% | — | — | — | — | — |
| Earnings growth | -33.0% | -38.1% | 485.2% | -79.8% | 171.5% | -108.0% | — | — | — | — | — |
| Current ratio | 0.53x | 0.56x | 0.32x | 0.60x | 0.66x | 0.77x | — | — | — | — | — |
| Debt to equity | 0.38x | 0.50x | 0.12x | 0.67x | 0.76x | 0.15x | — | — | — | — | — |
| Equity ratio | 39.2% | 41.5% | 42.2% | 39.3% | 38.1% | 53.6% | — | — | — | — | — |
| Interest coverage | 2.37x | 1.90x | 1.93x | 2.37x | 6.24x | 4.64x | — | — | — | — | — |
| R&D as a share of sales | 0.0% | — | — | — | — | — | 0.0% | 0.1% | 0.0% | 0.1% | 0.1% |
| Buybacks as a share of market value | — | — | — | — | — | — | 0.0% | -0.0% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -3.6% | -1.8% | -1.9% |
| Operating income | 6.3% | 15.4% | 11.4% |
| Net income | 34.4% | 5.9% | 5.9% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 14.9% | 14.0% | 13.3% | 11.7% |
| Operating margin | 5.4% | 4.9% | 4.6% | 2.1% |
| Net margin | 2.6% | 2.6% | 2.6% | -1.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 22.4 | 13.6 | 8.2 | 47.3 | 8.3 | 17.7 | -1.4 | -3.8 | -8.3 | -6.2 |
| Price to sales | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 27 Dec 2024.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 120.00 | 120.00 | 120.00 | 120.00 | 100.00 | 80.00 | 80.00 | 80.00 |
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.