| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.02 | 1.91 | 2.22 | 2.05 | 2.07 | 1.83 | 1.60 | 1.38 | 1.30 | 1.35 | 1.53 |
| Cost of Revenue | 1.89 | 2.01 | 2.12 | 1.91 | 1.87 | 1.68 | 1.48 | 1.28 | 1.19 | 1.25 | 1.44 |
| Gross Profit | 0.13 | -0.09 | 0.10 | 0.14 | 0.19 | 0.15 | 0.12 | 0.10 | 0.11 | 0.10 | 0.09 |
| Selling, General & Administrative | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.08 | — | — |
| Operating Income | 0.05 | -0.18 | 0.02 | 0.06 | 0.11 | 0.08 | 0.06 | 0.04 | 0.03 | 0.04 | 0.02 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 |
| Finance Costs | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
| Pretax Income | 0.08 | -0.28 | -0.00 | 0.06 | 0.11 | 0.02 | 0.01 | 0.02 | 0.10 | 0.08 | -0.01 |
| Income Tax Expense | 0.01 | -0.05 | -0.00 | 0.04 | -0.04 | -0.00 | 0.00 | 0.02 | 0.00 | 0.04 | -0.01 |
| Net Income | 0.06 | -0.23 | 0.00 | 0.02 | 0.15 | 0.03 | 0.01 | -0.00 | 0.10 | 0.04 | -0.01 |
| Total Comprehensive Income | 0.02 | -0.24 | -0.06 | -0.08 | 0.28 | 0.03 | 0.01 | -0.01 | 0.09 | 0.02 | -0.02 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.50 | 1.55 | 1.69 | 1.69 | 1.74 | 1.38 | 1.34 | 1.18 | 1.28 | 1.27 | 1.31 |
| Current Assets | 0.97 | 0.98 | 1.15 | 1.05 | 0.99 | 0.78 | 1.01 | 0.62 | 0.65 | 0.74 | 0.67 |
| Cash & Cash Equivalents | 0.16 | 0.20 | 0.16 | 0.29 | 0.22 | 0.11 | 0.08 | 0.04 | 0.05 | 0.07 | 0.12 |
| Inventories | 0.09 | 0.14 | 0.24 | 0.28 | 0.28 | 0.17 | 0.12 | 0.06 | 0.03 | 0.03 | 0.06 |
| Trade Receivables | 0.45 | 0.39 | 0.47 | 0.25 | 0.29 | 0.32 | 0.31 | 0.27 | 0.34 | 0.41 | 0.39 |
| Non-current Assets | 0.53 | 0.58 | 0.55 | 0.64 | 0.75 | 0.60 | 0.32 | 0.56 | 0.63 | 0.54 | 0.64 |
| Property, Plant & Equipment | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.04 | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 |
| Total Liabilities | 1.26 | 1.33 | 1.22 | 1.15 | 1.08 | 0.99 | 0.96 | 0.83 | 0.89 | 0.96 | 1.02 |
| Current Liabilities | 1.08 | 1.08 | 0.92 | 0.86 | 0.87 | 0.83 | 0.76 | 0.64 | 0.67 | 0.70 | 0.77 |
| Non-current Liabilities | 0.18 | 0.24 | 0.30 | 0.29 | 0.21 | 0.16 | 0.20 | 0.19 | 0.22 | 0.27 | 0.25 |
| Total Equity | 0.24 | 0.23 | 0.47 | 0.54 | 0.65 | 0.39 | 0.38 | 0.36 | 0.39 | 0.31 | 0.29 |
| Share Capital | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
| Retained Earnings | 0.15 | 0.08 | 0.31 | 0.33 | 0.33 | 0.20 | 0.20 | 0.21 | 0.21 | 0.12 | 0.09 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 51.0 | 80.3 | -154.5 | 57.1 | 181.2 | 105.3 | 62.3 | 55.7 | 75.9 | 19.1 | 18.2 |
| Cash from Investing Activities | 52.4 | 15.1 | 0.0 | -4.5 | -30.5 | -8.5 | 3.2 | -17.8 | -10.3 | 22.2 | 44.6 |
| Purchase of Property, Plant & Equipment | 0.1 | 0.1 | 0.7 | 0.7 | 0.3 | 0.0 | 1.8 | 0.4 | 0.5 | 0.5 | 0.7 |
| Cash from Financing Activities | -142.0 | -48.0 | 30.3 | 22.0 | -41.0 | -68.7 | -29.3 | -50.7 | -82.6 | -87.5 | -118.6 |
| Dividends Paid | 0.0 | 0.0 | 18.1 | 28.7 | 17.9 | 17.6 | 17.6 | 17.7 | 10.6 | — | — |
| Net Change in Cash | -43.2 | 40.1 | -125.2 | 73.4 | 110.1 | 27.8 | 36.0 | -12.4 | -17.3 | -46.5 | -55.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 511.7 | 453.4 | 495.9 | 523.4 | 531.2 | 468.0 | 521.5 | 387.1 | 511.2 | 494.5 |
| Cost of Revenue | 479.8 | 419.8 | 455.8 | 490.3 | 497.0 | 448.2 | 493.4 | 514.4 | 524.9 | 475.9 |
| Gross Profit | 31.9 | 33.6 | 40.1 | 33.1 | 34.2 | 19.8 | 28.0 | -127.3 | -13.8 | 18.6 |
| Selling, General & Administrative | 15.3 | 21.5 | 30.3 | 17.7 | 18.0 | 14.1 | 22.6 | 30.1 | 17.7 | 17.1 |
| Operating Income | 16.5 | 12.1 | 9.8 | 15.4 | 16.2 | 5.7 | 5.5 | -157.4 | -31.4 | 1.5 |
| Finance Income | 5.4 | 5.7 | 6.3 | 2.4 | 1.5 | 1.8 | 1.2 | 1.3 | 1.7 | 1.9 |
| Finance Costs | 2.2 | 2.8 | 3.5 | 5.0 | 6.1 | 5.5 | 5.8 | 7.8 | 5.0 | 4.6 |
| Pretax Income | 9.5 | 13.7 | 52.0 | 9.3 | 14.3 | 1.2 | 22.0 | -257.8 | -38.1 | -1.7 |
| Income Tax Expense | -4.1 | 2.9 | 8.5 | 1.6 | 3.9 | 0.4 | 20.7 | -68.0 | 0.1 | 0.1 |
| Net Income | 13.6 | 10.8 | 43.5 | 7.7 | 10.4 | 0.8 | 1.3 | -189.8 | -38.2 | -1.9 |
| Total Comprehensive Income | 20.3 | -6.6 | 17.6 | -0.2 | 5.9 | -7.6 | 15.7 | -208.3 | -47.7 | -4.0 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.43 | 1.52 | 1.50 | 1.50 | 1.58 | 1.63 | 1.55 | 1.55 | 1.68 | 1.71 |
| Current Assets | 0.89 | 1.00 | 0.97 | 0.93 | 1.00 | 1.06 | 0.98 | 0.99 | 1.15 | 1.16 |
| Cash & Cash Equivalents | 0.14 | 0.28 | 0.16 | 0.12 | 0.21 | 0.19 | 0.20 | 0.13 | 0.15 | 0.11 |
| Inventories | 0.07 | 0.08 | 0.09 | 0.11 | 0.12 | 0.13 | 0.14 | 0.16 | 0.24 | 0.23 |
| Trade Receivables | 0.37 | 0.34 | 0.45 | 0.41 | 0.41 | 0.47 | 0.39 | 0.40 | 0.47 | 0.46 |
| Non-current Assets | 0.53 | 0.52 | 0.53 | 0.56 | 0.58 | 0.57 | 0.58 | 0.56 | 0.54 | 0.54 |
| Property, Plant & Equipment | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 1.14 | 1.28 | 1.26 | 1.27 | 1.36 | 1.41 | 1.33 | 1.34 | 1.27 | 1.24 |
| Current Liabilities | 1.00 | 1.12 | 1.08 | 1.09 | 1.16 | 1.20 | 1.08 | 1.04 | 0.91 | 1.00 |
| Non-current Liabilities | 0.15 | 0.17 | 0.18 | 0.18 | 0.20 | 0.22 | 0.24 | 0.30 | 0.35 | 0.24 |
| Total Equity | 0.28 | 0.23 | 0.24 | 0.22 | 0.22 | 0.22 | 0.23 | 0.21 | 0.42 | 0.47 |
| Share Capital | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
| Retained Earnings | 0.16 | 0.15 | 0.15 | 0.10 | 0.09 | 0.08 | 0.08 | 0.08 | 0.27 | 0.31 |
| 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 | -153.5 | 147.1 | 17.2 | -18.5 | 51.0 | 1.3 | 111.9 | 18.9 | -19.0 | -31.5 |
| Cash from Investing Activities | 5.6 | -0.7 | 47.2 | 3.7 | 0.7 | 0.8 | 2.5 | 2.2 | -3.3 | 13.6 |
| Purchase of Property, Plant & Equipment | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash from Financing Activities | 13.5 | -30.5 | -25.4 | -67.9 | -31.8 | -16.8 | -37.7 | -41.9 | 65.7 | -34.1 |
| Net Change in Cash | -135.5 | 114.9 | 36.7 | -84.2 | 20.4 | -16.1 | 73.9 | -22.1 | 41.4 | -53.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 2,018.5 | +5.4% | -0.5% | +2.0% | +2.8% |
| Operating income | 47.1 | — | -5.6% | -10.3% | +8.5% |
| Net income | 62.4 | — | +44.3% | +18.7% | — |
| EPS | ₩1,674 | — | +44.3% | +18.7% | — |
| Operating cash flow | 51.0 | -36.5% | -3.7% | -13.5% | +10.9% |
| Shareholders' equity | 242.6 | +7.6% | -23.6% | -9.1% | -1.8% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 6.3% | -4.9% | 4.4% | 6.7% | 9.3% | 8.2% |
| Operating margin | 2.3% | -9.5% | 1.0% | 2.7% | 5.4% | 4.4% |
| Net margin | 3.1% | -11.9% | 0.0% | 1.0% | 7.2% | 1.4% |
| Return on equity | 26.7% | -65.7% | 0.1% | 3.5% | 28.4% | 6.9% |
| Return on assets | 4.1% | -14.1% | 0.0% | 1.2% | 9.5% | 1.9% |
| Operating cash flow / revenue | 2.5% | 4.2% | -7.0% | 2.8% | 8.8% | 5.8% |
| Capex / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Symbol | Last Price |
|---|---|
| 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% |
| 097230HJ Shipbuilding & Construction | ₩16,110 +0.2% |
| 045100Hanyang ENG Co., Ltd. | ₩29,850 +2.2% |
| 009410Taeyoung Engineering & Construction | ₩1,687 +0.7% |
| 490470Semi Five, Inc. | ₩14,490 +2.4% |
| 035890Seohee Construction Co., Ltd. | ₩2,325 +2.6% |