| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 31.06 | 32.67 | 29.65 | 21.24 | 18.07 | 16.97 | 17.28 | 16.73 | 16.89 | 18.83 | 19.23 |
| Cost of Revenue | 29.08 | 32.89 | 27.95 | 19.73 | 16.27 | 15.57 | 15.55 | 15.07 | 15.11 | 16.90 | 17.51 |
| Gross Profit | 1.98 | -0.22 | 1.70 | 1.51 | 1.80 | 1.40 | 1.73 | 1.66 | 1.78 | 1.93 | 1.73 |
| Selling, General & Administrative | 1.33 | 1.05 | 0.92 | 0.94 | 1.04 | 0.85 | 0.87 | 0.82 | 0.79 | 0.77 | 0.64 |
| Operating Income | 0.65 | -1.26 | 0.79 | 0.57 | 0.75 | 0.55 | 0.86 | 0.84 | 0.99 | 1.16 | 1.09 |
| Finance Income | 0.26 | 0.36 | 0.29 | 0.40 | 0.22 | 0.20 | 0.15 | 0.28 | 0.15 | 0.17 | 0.21 |
| Finance Costs | 0.20 | 0.17 | 0.14 | 0.18 | 0.13 | 0.20 | 0.15 | 0.17 | 0.30 | 0.20 | 0.25 |
| Pretax Income | 0.65 | -0.99 | 0.94 | 0.75 | 0.85 | 0.40 | 0.80 | 0.90 | 0.55 | 0.98 | 0.90 |
| Income Tax Expense | 0.09 | -0.22 | 0.29 | 0.28 | 0.30 | 0.17 | 0.23 | 0.36 | 0.18 | 0.25 | 0.23 |
| Net Income | 0.56 | -0.77 | 0.65 | 0.47 | 0.55 | 0.23 | 0.57 | 0.54 | 0.37 | 0.73 | 0.66 |
| Total Comprehensive Income | 0.51 | -0.69 | 0.63 | 0.62 | 0.71 | 0.14 | 0.54 | 0.33 | 0.44 | 0.84 | 0.70 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 27.79 | 27.01 | 23.71 | 20.91 | 19.64 | 17.94 | 18.23 | 18.05 | 18.43 | 19.87 | 19.35 |
| Current Assets | 21.96 | 21.10 | 18.61 | 15.52 | 14.53 | 13.40 | 13.17 | 13.34 | 13.25 | 14.94 | 14.23 |
| Cash & Cash Equivalents | 4.81 | 5.13 | 4.21 | 3.97 | 2.93 | 3.19 | 2.59 | 2.24 | 2.11 | 2.15 | 2.00 |
| Inventories | 0.75 | 0.78 | 0.82 | 0.86 | 0.72 | 1.13 | 1.72 | 1.95 | 2.11 | 1.20 | 1.33 |
| Trade Receivables | 6.84 | 5.32 | 3.38 | 2.02 | 1.63 | 1.50 | 1.98 | 2.18 | 1.97 | 2.56 | 2.49 |
| Non-current Assets | 5.83 | 5.90 | 5.10 | 5.39 | 5.11 | 4.54 | 5.05 | 4.72 | 5.18 | 4.94 | 5.12 |
| Property, Plant & Equipment | 1.23 | 1.29 | 1.20 | 1.05 | 1.01 | 0.97 | 1.42 | 1.44 | 1.40 | 1.50 | 1.75 |
| Intangible Assets | 0.76 | 0.75 | 0.72 | 0.72 | 0.72 | 0.70 | 0.70 | 0.71 | 0.76 | 0.81 | 0.86 |
| Total Liabilities | 17.68 | 17.34 | 13.26 | 10.99 | 10.21 | 9.17 | 9.51 | 9.76 | 9.96 | 11.75 | 11.96 |
| Current Liabilities | 14.84 | 14.66 | 10.36 | 8.76 | 7.61 | 6.47 | 6.77 | 6.86 | 7.22 | 8.75 | 8.58 |
| Non-current Liabilities | 2.84 | 2.67 | 2.90 | 2.23 | 2.59 | 2.71 | 2.74 | 2.90 | 2.74 | 3.00 | 3.38 |
| Total Equity | 10.11 | 9.67 | 10.46 | 9.92 | 9.43 | 8.77 | 8.71 | 8.29 | 8.47 | 8.12 | 7.39 |
| Share Capital | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 |
| Retained Earnings | 6.40 | 6.13 | 6.42 | 6.01 | 5.64 | 5.30 | 5.33 | 4.99 | 4.81 | 4.62 | 4.09 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -0.75 | -0.12 | -0.71 | -0.14 | 1.01 | 1.73 | 0.48 | 0.25 | 0.51 | 1.09 | 0.60 |
| Cash from Investing Activities | 0.03 | 0.21 | 0.56 | 1.85 | -0.80 | -1.22 | -0.15 | -0.09 | -0.02 | -0.78 | -1.17 |
| Purchase of Property, Plant & Equipment | 0.11 | 0.18 | 0.22 | -0.15 | -0.10 | -0.07 | -0.11 | -0.19 | -0.05 | -0.18 | -0.19 |
| Cash from Financing Activities | 0.43 | 0.73 | 0.37 | -0.66 | -0.49 | 0.10 | 0.02 | -0.04 | -0.38 | -0.18 | 0.03 |
| Dividends Paid | 0.07 | 0.09 | 0.09 | -0.11 | -0.13 | -0.13 | -0.11 | -0.11 | -0.11 | -0.11 | -0.11 |
| Net Change in Cash | -0.29 | 0.83 | 0.21 | 1.05 | -0.28 | 0.61 | 0.34 | 0.12 | 0.12 | 0.13 | -0.55 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 6.84 | 6.28 | 8.06 | 7.83 | 7.72 | 7.46 | 7.25 | 8.26 | 8.62 | 8.55 |
| Cost of Revenue | 6.30 | 5.78 | 7.45 | 7.44 | 7.25 | 6.94 | 8.69 | 7.91 | 8.28 | 8.01 |
| Gross Profit | 0.55 | 0.51 | 0.61 | 0.39 | 0.47 | 0.51 | -1.44 | 0.35 | 0.34 | 0.53 |
| Selling, General & Administrative | 0.28 | 0.32 | 0.49 | 0.29 | 0.25 | 0.30 | 0.34 | 0.23 | 0.19 | 0.28 |
| Operating Income | 0.26 | 0.18 | 0.12 | 0.10 | 0.22 | 0.21 | -1.78 | 0.11 | 0.15 | 0.25 |
| Finance Income | 0.06 | 0.08 | 0.07 | 0.05 | 0.06 | 0.08 | 0.11 | 0.08 | 0.09 | 0.07 |
| Finance Costs | 0.05 | 0.05 | 0.07 | 0.03 | 0.06 | 0.04 | 0.04 | 0.04 | 0.06 | 0.03 |
| Pretax Income | 0.24 | 0.27 | 0.16 | 0.08 | 0.20 | 0.21 | -1.62 | 0.09 | 0.25 | 0.30 |
| Income Tax Expense | 0.08 | 0.07 | -0.01 | 0.02 | 0.04 | 0.04 | -0.46 | 0.04 | 0.10 | 0.09 |
| Net Income | 0.16 | 0.21 | 0.17 | 0.07 | 0.16 | 0.17 | -1.16 | 0.04 | 0.15 | 0.21 |
| Total Comprehensive Income | 0.19 | 0.71 | 0.20 | 0.15 | -0.03 | 0.19 | -1.09 | -0.07 | 0.21 | 0.26 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 28.63 | 28.41 | 27.79 | 26.86 | 26.16 | 26.77 | 27.01 | 24.98 | 24.93 | 24.33 |
| Current Assets | 21.84 | 21.66 | 21.96 | 21.30 | 20.47 | 20.96 | 21.10 | 19.66 | 19.46 | 19.09 |
| Cash & Cash Equivalents | 3.49 | 3.34 | 4.81 | 3.23 | 3.23 | 3.83 | 5.13 | 3.70 | 3.04 | 3.21 |
| Inventories | 0.93 | 0.74 | 0.75 | 0.57 | 0.76 | 0.79 | 0.78 | 0.81 | 0.79 | 0.79 |
| Trade Receivables | 7.24 | 7.66 | 6.84 | 7.21 | 6.29 | 5.61 | 5.32 | 5.05 | 4.78 | 3.88 |
| Non-current Assets | 6.79 | 6.75 | 5.83 | 5.57 | 5.69 | 5.81 | 5.90 | 5.32 | 5.47 | 5.24 |
| Property, Plant & Equipment | 1.82 | 1.72 | 1.23 | 1.22 | 1.20 | 1.21 | 1.29 | 1.27 | 1.26 | 1.26 |
| Intangible Assets | 0.76 | 0.76 | 0.76 | 0.76 | 0.77 | 0.76 | 0.75 | 0.75 | 0.72 | 0.72 |
| Total Liabilities | 17.41 | 17.38 | 17.68 | 16.95 | 16.39 | 16.98 | 17.34 | 14.22 | 14.10 | 13.71 |
| Current Liabilities | 14.74 | 14.45 | 14.84 | 13.98 | 14.09 | 14.53 | 14.66 | 11.58 | 11.13 | 10.62 |
| Non-current Liabilities | 2.67 | 2.92 | 2.84 | 2.97 | 2.31 | 2.45 | 2.67 | 2.64 | 2.98 | 3.09 |
| Total Equity | 11.22 | 11.03 | 10.11 | 9.91 | 9.76 | 9.79 | 9.67 | 10.76 | 10.83 | 10.62 |
| Share Capital | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 |
| Retained Earnings | 6.92 | 6.80 | 6.40 | 6.32 | 6.28 | 6.19 | 6.13 | 6.71 | 6.66 | 6.51 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -0.08 | -1.60 | 1.65 | -0.51 | -0.68 | -1.21 | 0.59 | 0.64 | -0.19 | -1.15 |
| Cash from Investing Activities | 0.09 | -0.21 | -0.00 | -0.02 | 0.08 | -0.04 | 0.14 | 0.11 | 0.17 | -0.21 |
| Purchase of Property, Plant & Equipment | 0.13 | 0.05 | 0.04 | 0.03 | 0.02 | 0.02 | 0.04 | 0.04 | 0.03 | 0.07 |
| Cash from Financing Activities | 0.13 | 0.28 | -0.06 | 0.50 | 0.03 | -0.05 | 0.61 | -0.05 | -0.16 | 0.33 |
| Dividends Paid | 0.12 | 0.00 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 0.00 | 0.09 | 0.00 |
| Net Change in Cash | 0.14 | -1.53 | 1.59 | -0.02 | -0.57 | -1.29 | 1.34 | 0.69 | -0.18 | -1.03 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 31.06 | -4.9% | +13.5% | +12.9% | +4.9% |
| Operating income | 0.65 | — | +4.3% | +3.5% | -5.0% |
| Net income | 0.56 | — | +5.9% | +19.7% | -1.7% |
| EPS | ₩5,021 | — | +5.9% | +19.7% | -1.7% |
| Operating cash flow | -0.75 | — | — | — | — |
| Shareholders' equity | 10.11 | +4.6% | +0.6% | +2.9% | +3.2% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 6.4% | -0.7% | 5.7% | 7.1% | 9.9% | 8.2% |
| Operating margin | 2.1% | -3.9% | 2.6% | 2.7% | 4.2% | 3.2% |
| Net margin | 1.8% | -2.3% | 2.2% | 2.2% | 3.1% | 1.3% |
| Return on equity | 5.7% | -7.6% | 6.4% | 4.9% | 6.1% | 2.6% |
| Return on assets | 2.0% | -3.0% | 2.9% | 2.3% | 3.0% | 1.3% |
| Operating cash flow / revenue | -2.4% | -0.4% | -2.4% | -0.7% | 5.6% | 10.2% |
| Capex / revenue | 0.3% | 0.5% | 0.7% | 0.7% | 0.5% | 0.4% |
| Symbol | Last Price |
|---|---|
| 028050Samsung E&A Co., Ltd. | ₩45,850 -0.5% |
| 047040Daewoo Engineering & Construction Co., Ltd. | ₩16,850 +0.6% |
| 052690KEPCO Engineering & Construction | ₩107,600 +0.2% |
| 022100POSCO DX | ₩21,650 +1.2% |
| 006360GS Engineering & Construction Corp. | ₩34,250 +1.9% |
| 375500DL E & C Co., Ltd. | ₩73,400 +1.2% |
| 051600KEPCO Plant Service & Engineering | ₩45,800 +1.1% |
| 475150SK eternix | ₩52,000 +4.6% |
| 060370LS Marine Solution | ₩30,900 +4.0% |
| 294870Ipark Hyundai Development Company | ₩23,300 +0.4% |