I 
4,850
-3.96%
Close of 6 Nov 2026, in KRW
At a glance
Figures in KRW, from our data supplier.
Revenue
₩586.44bn
FY2016FY2025
Net income
₩11.96bn
FY2016FY2025
Free cash flow
−₩297.3m
FY2016FY2025
Shareholders' equity
₩132.23bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ₩586.44bn | ₩563.87bn | ₩542.89bn | ₩512.24bn | ₩439.27bn | ₩384.19bn | ₩360.81bn | ₩350.40bn | ₩238.80bn | ₩234.03bn |
| Gross profit | ₩99.71bn | ₩90.94bn | ₩85.62bn | ₩74.90bn | ₩60.94bn | ₩57.55bn | ₩44.43bn | ₩37.56bn | ₩30.38bn | ₩38.49bn |
| Research and development | ₩8.10bn | ₩7.92bn | ₩5.00bn | ₩4.12bn | ₩3.84bn | ₩3.30bn | ₩3.02bn | ₩2.57bn | ₩2.33bn | ₩779.0m |
| Operating income | ₩32.74bn | ₩20.49bn | ₩23.52bn | ₩20.81bn | ₩14.77bn | ₩14.98bn | ₩83.3m | ₩3.21bn | −₩2.44bn | ₩12.98bn |
| Net income | ₩11.96bn | ₩2.33bn | ₩11.12bn | ₩13.20bn | ₩5.29bn | ₩5.70bn | −₩4.86bn | ₩1.66bn | −₩1.52bn | ₩9.33bn |
| Diluted earnings per share | 1,195.73 | 232.60 | 1,111.90 | 1,320.32 | 65.70 | 570.24 | -485.68 | 165.92 | -152.49 | 933.18 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ₩669.26bn | ₩556.22bn | ₩482.87bn | ₩411.16bn | ₩353.96bn | ₩319.76bn | ₩294.35bn | ₩284.42bn | ₩278.41bn | ₩201.40bn |
| Cash and short-term investments | — | — | — | ₩7.97bn | ₩5.33bn | ₩7.33bn | ₩8.93bn | ₩5.51bn | ₩11.45bn | ₩16.39bn |
| Total liabilities | ₩493.72bn | ₩393.24bn | ₩330.52bn | ₩273.50bn | ₩232.86bn | ₩205.34bn | ₩184.42bn | ₩166.58bn | ₩163.38bn | ₩92.11bn |
| Debt | ₩107.68bn | ₩73.48bn | ₩46.56bn | ₩131.12bn | ₩109.95bn | ₩91.45bn | ₩84.31bn | ₩75.66bn | ₩68.50bn | ₩22.45bn |
| Shareholders' equity | ₩132.23bn | ₩124.45bn | ₩120.29bn | ₩113.99bn | ₩101.03bn | ₩96.50bn | ₩93.76bn | ₩102.40bn | ₩100.78bn | ₩107.24bn |
| Shares outstanding | 10m | 10m | 10m | 10m | 81m | 10m | 10m | 10m | 10m | 10m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ₩99.32bn | ₩4.93bn | ₩24.75bn | ₩39.64bn | ₩17.36bn | ₩18.80bn | ₩17.26bn | ₩3.38bn | −₩778.3m | ₩15.03bn |
| Capital spending | −₩99.62bn | −₩59.06bn | −₩70.43bn | −₩58.02bn | −₩37.78bn | −₩29.67bn | −₩18.61bn | −₩15.66bn | −₩21.04bn | −₩16.65bn |
| Free cash flow | −₩297.3m | −₩54.13bn | −₩45.68bn | −₩18.38bn | −₩20.42bn | −₩10.87bn | −₩1.35bn | −₩12.28bn | −₩21.81bn | −₩1.62bn |
| Dividends paid | −₩2.64bn | −₩2.50bn | −₩2.30bn | −₩2.45bn | −₩2.07bn | −₩1.87bn | −₩1.34bn | −₩1.59bn | −₩417.9m | −₩1.46bn |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ₩192.10bn | ₩158.14bn | ₩143.28bn | ₩148.56bn | ₩148.53bn | ₩146.08bn | ₩152.67bn | ₩132.90bn |
| Gross profit | ₩26.74bn | ₩23.69bn | ₩20.25bn | ₩26.04bn | ₩28.14bn | ₩25.28bn | ₩21.12bn | ₩21.80bn |
| Operating income | ₩8.55bn | ₩2.01bn | — | ₩6.44bn | ₩10.82bn | ₩7.17bn | −₩570.2m | ₩3.22bn |
| Net income | ₩3.07bn | −₩973.0m | ₩2.56bn | ₩940.4m | ₩5.79bn | ₩2.67bn | −₩4.30bn | −₩167.3m |
| Diluted earnings per share | 307.44 | -97.30 | 256.10 | 94.04 | 578.59 | 266.99 | -429.83 | -16.73 |
| Cash from operations | ₩28.62bn | −₩33.53bn | ₩57.32bn | ₩25.83bn | ₩13.22bn | ₩2.95bn | −₩3.95bn | ₩11.17bn |
| Capital spending | −₩74.07bn | −₩13.21bn | −₩53.50bn | −₩27.74bn | −₩12.66bn | −₩5.72bn | −₩4.91bn | −₩27.26bn |
| Free cash flow | −₩45.45bn | −₩46.75bn | ₩3.83bn | −₩1.91bn | ₩558.0m | −₩2.77bn | −₩8.86bn | −₩16.09bn |
| Total assets | ₩788.60bn | ₩704.47bn | ₩669.26bn | ₩588.98bn | ₩556.33bn | ₩558.32bn | ₩556.22bn | ₩526.16bn |
| Debt | ₩137.53bn | ₩137.45bn | ₩107.68bn | ₩85.11bn | ₩75.69bn | ₩73.29bn | ₩73.48bn | ₩70.57bn |
| Shareholders' equity | ₩134.86bn | ₩130.96bn | ₩132.23bn | ₩129.74bn | ₩127.78bn | ₩125.09bn | ₩124.45bn | ₩125.64bn |
Financial ratios
Data as of 12 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 17.0% | 16.1% | 15.8% | 14.6% | 13.9% | 15.0% | — | — | — |
| Operating margin | 5.6% | 3.6% | 4.3% | 4.1% | 3.4% | 3.9% | — | — | — |
| Net margin | 2.0% | 0.4% | 2.0% | 2.6% | 1.2% | 1.5% | — | — | — |
| Return on equity | 9.0% | 1.9% | 9.2% | 11.6% | 5.2% | 5.9% | — | — | — |
| Return on assets | 1.8% | 0.4% | 2.3% | 3.2% | 1.5% | 1.8% | — | — | — |
| Free cash flow yield | — | — | — | 190.0% | 13.3% | 94.3% | 69.8% | 37.0% | 39.4% |
| Revenue growth | 4.0% | 3.9% | 6.0% | 16.6% | 14.3% | 6.5% | — | — | — |
| Earnings growth | 414.1% | -79.1% | -15.8% | 149.6% | -7.2% | -217.4% | — | — | — |
| Current ratio | 0.77x | 0.74x | 0.77x | 0.89x | 0.85x | 0.88x | — | — | — |
| Debt to equity | 0.81x | 0.59x | 0.39x | 1.15x | 1.09x | 0.92x | — | — | — |
| Equity ratio | 19.8% | 22.4% | 24.9% | 27.7% | 28.5% | 30.2% | — | — | — |
| Interest coverage | 2.92x | 1.81x | 2.65x | 5.81x | 6.98x | 7.01x | — | — | — |
| R&D as a share of sales | 1.4% | 1.4% | 0.9% | 0.8% | 0.9% | 0.9% | — | — | — |
| Buybacks as a share of market value | — | — | — | 87.6% | -705.1% | 0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 4.6% | 8.8% | 10.2% |
| Operating income | 16.3% | 16.9% | 13.5% |
| Net income | -3.2% | 16.0% | 1.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 16.6% | 15.9% | 15.5% | 14.8% |
| Operating margin | 4.6% | 4.4% | 4.2% | 3.4% |
| Net margin | 1.2% | 1.8% | 1.6% | 1.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 7.5 | 24.8 | 8.2 | 5.0 | 200.1 | 10.7 | -7.7 | 18.8 | -29.8 | 7.2 |
| Price to sales | 0.1 | 0.1 | 0.2 | 0.1 | 2.4 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 27 Dec 2024.
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 360.00 | 180.00 | 180.00 | 150.00 | 120.00 | 130.00 | 130.00 | 150.00 |
- 1.209-for-1 split · 28 Oct 2003
- 11-for-10 split · 2 Jan 2001
- 10-for-1 split · 2 May 2000
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.