| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 12.45 | 12.86 | 13.44 | 12.30 | 9.04 | 10.12 | 10.42 | 13.14 | 11.68 | 11.04 | 10.57 |
| Cost of Revenue | 11.11 | 11.75 | 13.17 | 11.01 | 7.69 | 8.59 | 9.02 | 11.51 | 10.88 | 10.55 | 10.03 |
| Gross Profit | 1.35 | 1.11 | 0.26 | 1.29 | 1.35 | 1.54 | 1.40 | 1.63 | 0.80 | 0.49 | 0.55 |
| Selling, General & Administrative | 0.91 | 0.83 | 0.65 | 0.73 | 0.70 | 0.78 | 0.63 | 0.56 | 0.48 | 0.35 | 0.43 |
| Operating Income | 0.44 | 0.29 | -0.39 | 0.55 | 0.65 | 0.75 | 0.77 | 1.06 | 0.32 | 0.14 | 0.12 |
| Finance Income | 0.36 | 0.40 | 0.26 | 0.20 | 0.13 | 0.21 | 0.26 | 0.11 | 0.29 | 0.29 | 0.43 |
| Finance Costs | 0.57 | 0.62 | 0.46 | 0.30 | 0.18 | 0.22 | 0.23 | 0.28 | 0.30 | 0.39 | 0.41 |
| Pretax Income | 0.15 | 0.44 | -0.52 | 0.66 | 0.66 | 0.52 | 0.67 | 0.84 | -0.16 | 0.02 | 0.03 |
| Income Tax Expense | 0.05 | 0.18 | -0.10 | 0.22 | 0.23 | 0.19 | 0.23 | 0.25 | 0.00 | 0.04 | 0.00 |
| Net Income | 0.09 | 0.26 | -0.42 | 0.44 | 0.43 | 0.33 | 0.45 | 0.59 | -0.16 | -0.02 | 0.03 |
| Total Comprehensive Income | 0.22 | 0.20 | -0.34 | 0.44 | 0.45 | 0.25 | 0.46 | 0.57 | -0.13 | 0.01 | -0.04 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 18.46 | 17.80 | 17.71 | 16.95 | 15.18 | 13.77 | 13.17 | 12.03 | 13.70 | 13.38 | 13.01 |
| Current Assets | 9.07 | 8.67 | 9.48 | 9.41 | 8.20 | 7.25 | 7.33 | 7.83 | 9.58 | 9.74 | 9.55 |
| Cash & Cash Equivalents | 3.02 | 2.08 | 2.24 | 2.02 | 2.72 | 2.12 | 1.79 | 1.59 | 2.44 | 2.36 | 2.43 |
| Inventories | 1.16 | 1.28 | 1.34 | 1.50 | 1.48 | 1.43 | 0.88 | 1.03 | 1.09 | 0.83 | 0.80 |
| Trade Receivables | 2.77 | 3.05 | 3.53 | 3.25 | 2.20 | 1.96 | 3.51 | 4.30 | 4.76 | 5.00 | 4.75 |
| Non-current Assets | 9.39 | 9.14 | 8.23 | 7.54 | 6.99 | 6.52 | 5.84 | 4.21 | 4.11 | 3.64 | 3.46 |
| Property, Plant & Equipment | 1.63 | 2.64 | 2.26 | 1.82 | 1.54 | 1.43 | 1.18 | 0.84 | 0.90 | 0.98 | 1.34 |
| Intangible Assets | 1.19 | 1.06 | 0.96 | 0.89 | 0.68 | 0.74 | 0.49 | 0.22 | 0.21 | 0.19 | 0.14 |
| Total Liabilities | 12.94 | 12.72 | 12.82 | 11.59 | 10.31 | 9.46 | 9.03 | 8.41 | 10.46 | 10.02 | 9.66 |
| Current Liabilities | 7.83 | 9.03 | 8.80 | 8.21 | 6.77 | 5.73 | 5.80 | 6.36 | 8.58 | 7.22 | 7.14 |
| Non-current Liabilities | 5.10 | 3.68 | 4.03 | 3.38 | 3.54 | 3.73 | 3.23 | 2.05 | 1.88 | 2.80 | 2.52 |
| Total Equity | 5.52 | 5.09 | 4.89 | 5.36 | 4.87 | 4.31 | 4.14 | 3.62 | 3.24 | 3.35 | 3.35 |
| Share Capital | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.40 | 0.40 | 0.40 | 0.36 | 0.36 | 0.36 |
| Retained Earnings | 3.34 | 3.27 | 3.05 | 3.66 | 3.41 | 3.08 | 2.83 | 2.49 | 2.33 | 2.50 | 2.54 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.59 | 0.27 | 0.47 | -0.01 | 1.11 | 0.55 | 0.76 | 1.03 | -0.21 | 0.08 | -0.01 |
| Cash from Investing Activities | -0.25 | -0.55 | -0.76 | -1.31 | -0.53 | -0.27 | -0.75 | -0.23 | 0.01 | -0.25 | 0.51 |
| Purchase of Property, Plant & Equipment | 0.23 | 0.42 | 0.48 | 0.30 | 0.13 | 0.13 | 0.14 | 0.01 | 0.02 | 0.08 | 0.23 |
| Cash from Financing Activities | 0.57 | 0.08 | 0.50 | 0.62 | -0.00 | 0.05 | 0.18 | -1.66 | 0.30 | 0.08 | -0.23 |
| Dividends Paid | 0.04 | 0.03 | 0.14 | 0.12 | 0.12 | 0.09 | 0.08 | 0.02 | 0.00 | 0.00 | 0.00 |
| Net Change in Cash | 0.93 | -0.16 | 0.22 | -0.69 | 0.60 | 0.33 | 0.20 | -0.85 | 0.09 | -0.07 | 0.28 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.78 | 2.40 | 2.98 | 3.21 | 3.20 | 3.06 | 3.39 | 3.11 | 3.30 | 3.07 |
| Cost of Revenue | 2.37 | 2.20 | 2.62 | 2.82 | 2.90 | 2.77 | 3.08 | 2.85 | 3.02 | 2.80 |
| Gross Profit | 0.40 | 0.20 | 0.37 | 0.39 | 0.30 | 0.29 | 0.31 | 0.26 | 0.27 | 0.28 |
| Selling, General & Administrative | 0.31 | 0.12 | 0.31 | 0.24 | 0.14 | 0.22 | 0.27 | 0.17 | 0.18 | 0.20 |
| Operating Income | 0.09 | 0.07 | 0.06 | 0.15 | 0.16 | 0.07 | 0.04 | 0.08 | 0.09 | 0.07 |
| Finance Income | 0.07 | 0.11 | 0.07 | 0.05 | 0.15 | 0.08 | 0.05 | 0.21 | 0.06 | 0.07 |
| Finance Costs | 0.14 | 0.20 | 0.13 | 0.11 | 0.21 | 0.12 | 0.24 | 0.05 | 0.16 | 0.17 |
| Pretax Income | 0.05 | 0.06 | 0.06 | 0.16 | -0.12 | 0.04 | 0.03 | 0.18 | 0.06 | 0.18 |
| Income Tax Expense | 0.03 | 0.05 | 0.01 | 0.04 | 0.03 | 0.03 | 0.06 | 0.06 | 0.02 | 0.04 |
| Net Income | 0.01 | 0.01 | 0.04 | 0.12 | -0.09 | 0.01 | -0.03 | 0.12 | 0.04 | 0.14 |
| Total Comprehensive Income | 0.07 | 0.12 | 0.05 | 0.16 | -0.08 | 0.09 | -0.02 | 0.13 | 0.01 | 0.09 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 18.64 | 18.54 | 18.46 | 17.94 | 18.07 | 18.30 | 17.80 | 17.31 | 17.56 | 17.94 |
| Current Assets | 8.72 | 8.70 | 9.07 | 8.83 | 9.02 | 9.18 | 8.67 | 8.77 | 8.92 | 9.28 |
| Cash & Cash Equivalents | 2.47 | 2.34 | 3.02 | 2.64 | 2.42 | 2.38 | 2.08 | 2.30 | 1.85 | 2.32 |
| Inventories | 1.42 | 1.22 | 1.16 | 1.01 | 1.11 | 1.27 | 1.28 | 1.21 | 1.32 | 1.31 |
| Trade Receivables | 2.86 | 2.96 | 2.77 | 2.81 | 3.34 | 3.17 | 3.05 | 2.81 | 3.17 | 3.09 |
| Non-current Assets | 9.92 | 9.85 | 9.39 | 9.11 | 9.05 | 9.12 | 9.14 | 8.54 | 8.64 | 8.65 |
| Property, Plant & Equipment | 1.72 | 1.66 | 1.63 | 2.49 | 2.53 | 2.62 | 2.64 | 2.51 | 2.46 | 2.39 |
| Intangible Assets | 1.28 | 1.24 | 1.19 | 1.16 | 1.12 | 1.13 | 1.06 | 1.03 | 0.98 | 0.98 |
| Total Liabilities | 12.97 | 12.94 | 12.94 | 12.66 | 12.95 | 13.16 | 12.72 | 12.19 | 12.57 | 12.95 |
| Current Liabilities | 8.91 | 8.56 | 7.83 | 7.78 | 7.52 | 8.27 | 9.03 | 8.40 | 8.42 | 8.55 |
| Non-current Liabilities | 4.06 | 4.38 | 5.10 | 4.88 | 5.43 | 4.89 | 3.68 | 3.79 | 4.15 | 4.40 |
| Total Equity | 5.66 | 5.60 | 5.52 | 5.28 | 5.12 | 5.14 | 5.09 | 5.11 | 5.00 | 4.99 |
| Share Capital | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 |
| Retained Earnings | 3.29 | 3.30 | 3.34 | 3.30 | 3.21 | 3.27 | 3.27 | 3.33 | 3.21 | 3.18 |
| 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 | 188.7 | -94.3 | 333.5 | 56.9 | 497.0 | -295.9 | -180.6 | 666.4 | -232.6 | 14.6 |
| Cash from Investing Activities | 33.3 | -414.7 | -166.5 | 29.7 | -208.7 | 98.4 | -88.9 | -156.5 | -70.5 | -232.9 |
| Purchase of Property, Plant & Equipment | 71.8 | 41.0 | 85.6 | 26.8 | 65.3 | 48.2 | 80.7 | 142.8 | 81.7 | 111.1 |
| Cash from Financing Activities | -119.2 | -192.0 | 196.0 | 115.2 | -224.2 | 486.8 | 24.8 | -48.1 | -185.5 | 285.3 |
| Dividends Paid | 49.3 | 0.1 | 4.0 | 4.6 | — | — | 4.8 | 7.1 | 20.5 | 0.0 |
| Net Change in Cash | 121.0 | -671.7 | 379.8 | 220.0 | 34.7 | 298.2 | -214.6 | 450.8 | -477.9 | 79.8 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 12.45 | -3.2% | +0.4% | +4.2% | +1.6% |
| Operating income | 0.44 | +53.1% | -7.6% | -10.2% | +13.6% |
| Net income | 0.09 | -64.6% | -40.4% | -22.3% | +12.2% |
| EPS | ₩1,092 | -64.6% | -40.4% | -22.3% | +12.2% |
| Operating cash flow | 0.59 | +120.9% | — | +1.3% | — |
| Shareholders' equity | 5.52 | +8.6% | +1.0% | +5.1% | +5.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 10.8% | 8.7% | 2.0% | 10.5% | 14.9% | 15.2% |
| Operating margin | 3.5% | 2.2% | -2.9% | 4.5% | 7.2% | 7.4% |
| Net margin | 0.8% | 2.1% | -3.1% | 3.6% | 4.7% | 3.3% |
| Return on equity | 1.8% | 5.3% | -8.2% | 8.6% | 9.3% | 7.8% |
| Return on assets | 0.5% | 1.5% | -2.4% | 2.7% | 3.0% | 2.4% |
| Operating cash flow / revenue | 4.8% | 2.1% | 3.5% | -0.1% | 12.3% | 5.5% |
| Capex / revenue | 1.8% | 3.2% | 3.5% | 2.4% | 1.5% | 1.3% |
| 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% |
| 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% |