H 
12,270
-0.49%
Close of 5 Nov 2026, in KRW
At a glance
Figures in KRW, from our data supplier.
Revenue
₩250.23bn
FY2016FY2025
Net income
₩36.65bn
FY2016FY2025
Free cash flow
₩20.65bn
FY2016FY2025
Shareholders' equity
₩320.14bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ₩250.23bn | ₩215.60bn | ₩188.35bn | ₩164.35bn | ₩130.44bn | ₩151.60bn | ₩183.92bn | ₩165.42bn | ₩145.24bn | ₩153.60bn |
| Gross profit | ₩49.34bn | ₩47.24bn | ₩43.23bn | ₩36.42bn | ₩26.19bn | ₩25.90bn | ₩27.35bn | ₩23.65bn | ₩22.53bn | ₩22.49bn |
| Operating income | ₩21.37bn | ₩19.51bn | ₩34.72bn | ₩35.00bn | ₩8.15bn | ₩10.10bn | ₩9.28bn | ₩7.90bn | ₩8.74bn | ₩9.43bn |
| Net income | ₩36.65bn | ₩42.66bn | ₩29.17bn | ₩33.61bn | ₩12.48bn | ₩17.72bn | ₩10.28bn | ₩4.46bn | ₩12.10bn | ₩6.42bn |
| Diluted earnings per share | 4,219.52 | 4,911.46 | 3,357.87 | 3,868.87 | 1,437.04 | 2,040.19 | 1,183.25 | 513.54 | 1,288.63 | 739.03 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ₩407.84bn | ₩376.11bn | ₩344.01bn | ₩296.13bn | ₩250.98bn | ₩216.92bn | ₩241.42bn | ₩188.80bn | ₩198.54bn | ₩210.31bn |
| Total liabilities | ₩79.93bn | ₩71.67bn | ₩72.71bn | ₩71.95bn | ₩48.80bn | ₩39.97bn | ₩61.95bn | ₩20.53bn | ₩20.17bn | ₩22.87bn |
| Debt | ₩26.93bn | — | ₩22.50bn | ₩30.00bn | ₩659.6m | ₩487.8m | ₩290 | — | — | — |
| Shareholders' equity | ₩320.14bn | ₩296.60bn | ₩264.16bn | ₩223.55bn | ₩197.98bn | ₩175.84bn | ₩179.32bn | ₩167.59bn | ₩178.08bn | ₩187.43bn |
| Shares outstanding | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ₩23.28bn | ₩18.95bn | ₩21.15bn | ₩6.84bn | ₩13.53bn | ₩966.1m | −₩763.6m | −₩128.5m | ₩9.29bn | ₩8.14bn |
| Capital spending | −₩2.63bn | −₩2.88bn | −₩10.19bn | −₩4.85bn | −₩349.0m | −₩2.81bn | −₩2.81bn | −₩2.76bn | −₩1.75bn | −₩39.4m |
| Free cash flow | ₩20.65bn | ₩16.06bn | ₩10.96bn | ₩1.99bn | ₩13.18bn | −₩1.84bn | −₩3.57bn | −₩2.89bn | ₩7.54bn | ₩8.10bn |
| Dividends paid | −₩4.41bn | −₩4.41bn | −₩4.41bn | −₩4.41bn | −₩4.20bn | −₩4.34bn | −₩4.34bn | −₩4.40bn | −₩3.64bn | −₩1.82bn |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ₩74.65bn | ₩80.62bn | ₩61.89bn | ₩65.07bn | ₩61.18bn | ₩62.08bn | ₩58.14bn | ₩56.32bn |
| Gross profit | ₩14.72bn | ₩13.54bn | ₩13.30bn | ₩11.78bn | ₩12.32bn | ₩11.94bn | ₩13.22bn | ₩11.40bn |
| Operating income | ₩7.53bn | ₩6.22bn | ₩6.21bn | ₩4.78bn | ₩8.72bn | ₩4.95bn | ₩5.44bn | ₩4.81bn |
| Net income | ₩24.38bn | ₩9.25bn | ₩10.12bn | ₩9.28bn | ₩7.38bn | ₩9.88bn | ₩8.06bn | ₩11.87bn |
| Diluted earnings per share | 2,806.85 | 1,065.01 | 1,164.73 | 1,068.50 | 849.29 | 1,137.00 | 928.04 | 1,366.83 |
| Cash from operations | −₩2.99bn | −₩422.0m | ₩7.64bn | ₩13.44bn | −₩2.09bn | ₩4.29bn | ₩8.13bn | ₩9.73bn |
| Capital spending | −₩276.0m | −₩381.0m | −₩392.0m | −₩276.0m | −₩1.61bn | −₩352.0m | −₩839.0m | −₩395.0m |
| Free cash flow | −₩3.26bn | −₩803.0m | ₩7.25bn | ₩13.16bn | −₩3.70bn | ₩3.94bn | ₩7.29bn | ₩9.33bn |
| Total assets | ₩451.20bn | ₩425.63bn | ₩407.84bn | ₩393.72bn | ₩385.13bn | ₩384.52bn | ₩376.11bn | ₩370.23bn |
| Debt | ₩1.55bn | ₩28.45bn | ₩26.93bn | ₩26.92bn | ₩26.91bn | — | — | — |
| Shareholders' equity | ₩357.94bn | ₩332.47bn | ₩320.14bn | ₩314.14bn | ₩302.31bn | ₩301.80bn | ₩296.60bn | ₩299.10bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 15.0% | 10.5% | 20.7% |
| Operating income | -15.2% | 16.2% | 23.6% |
| Net income | 2.9% | 15.6% | 7.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 20.7% | 21.5% | 20.7% | 18.5% |
| Operating margin | 8.8% | 13.5% | 11.7% | 9.3% |
| Net margin | 17.0% | 17.4% | 15.7% | 12.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 2.9 | 2.1 | 3.2 | 2.7 | 8.3 | 5.5 | 10.1 | 31.2 | 11.3 | 22.3 |
| Price to sales | 0.4 | 0.4 | 0.5 | 0.6 | 0.8 | 0.6 | 0.6 | 0.8 | 0.9 | 0.9 |
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 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
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.