| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.17 | 2.69 | 3.35 | 2.61 | 2.75 | 2.28 | 3.92 | 3.69 | 3.27 | 2.06 | 1.88 |
| Cost of Revenue | 1.99 | 2.50 | 3.09 | 2.35 | 2.39 | 1.86 | 3.26 | 3.03 | 2.73 | 1.79 | 1.67 |
| Gross Profit | 0.19 | 0.18 | 0.26 | 0.26 | 0.36 | 0.42 | 0.66 | 0.66 | 0.53 | 0.27 | 0.21 |
| Selling, General & Administrative | 0.11 | 0.13 | 0.18 | 0.17 | 0.19 | 0.17 | 0.27 | 0.21 | 0.22 | 0.17 | 0.16 |
| Operating Income | 0.05 | 0.02 | -0.40 | 0.09 | 0.17 | 0.25 | 0.39 | 0.46 | 0.31 | 0.10 | 0.06 |
| Finance Income | — | — | — | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
| Finance Costs | 0.13 | 0.17 | 0.19 | 0.07 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 |
| Pretax Income | 0.11 | 0.08 | -1.45 | 0.08 | 0.11 | 0.20 | 0.23 | 0.36 | 0.22 | 0.04 | 0.04 |
| Income Tax Expense | 0.01 | 0.01 | 0.00 | 0.03 | 0.04 | 0.04 | 0.10 | 0.13 | 0.09 | 0.04 | 0.02 |
| Net Income | 0.10 | 0.07 | -1.46 | 0.05 | 0.07 | 0.53 | 0.10 | 0.24 | 0.12 | 0.00 | 0.00 |
| Total Comprehensive Income | 0.11 | 0.06 | -1.46 | 0.05 | 0.08 | 0.55 | 0.10 | 0.20 | 0.15 | -0.01 | 0.03 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 4.13 | 4.32 | 4.64 | 4.32 | 3.73 | 3.80 | 5.92 | 4.96 | 4.75 | 3.49 | 3.01 |
| Current Assets | 1.64 | 2.20 | 2.24 | 2.25 | 2.01 | 2.50 | 3.53 | 2.79 | 2.64 | 1.69 | 1.18 |
| Cash & Cash Equivalents | 0.38 | 0.34 | 0.22 | 0.33 | 0.57 | 0.31 | 0.51 | 0.33 | 0.38 | 0.34 | 0.32 |
| Inventories | 0.15 | 0.35 | 0.49 | 0.64 | 0.57 | 1.25 | 0.99 | 0.94 | 1.15 | 0.52 | 0.12 |
| Trade Receivables | 0.52 | 0.70 | 0.63 | 0.65 | 0.38 | 0.45 | 1.18 | 0.70 | 0.67 | 0.56 | 0.55 |
| Non-current Assets | 2.48 | 2.13 | 2.40 | 2.07 | 1.73 | 1.30 | 2.39 | 2.17 | 2.11 | 1.80 | 1.83 |
| Property, Plant & Equipment | 0.10 | 0.16 | 0.19 | 0.30 | 0.20 | 0.30 | 1.06 | 1.03 | 1.13 | 0.97 | 0.97 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.04 | 0.17 | 0.12 | 0.17 | 0.15 | 0.16 |
| Total Liabilities | 3.48 | 3.80 | 5.08 | 3.58 | 3.03 | 3.15 | 4.34 | 3.48 | 3.32 | 2.23 | 1.75 |
| Current Liabilities | 2.44 | 2.50 | 4.41 | 2.21 | 1.96 | 1.93 | 2.64 | 1.89 | 2.06 | 1.39 | 1.01 |
| Non-current Liabilities | 1.05 | 1.30 | 0.67 | 1.37 | 1.06 | 1.22 | 1.71 | 1.59 | 1.26 | 0.84 | 0.74 |
| Total Equity | 0.64 | 0.53 | -0.44 | 0.74 | 0.71 | 0.65 | 1.57 | 1.48 | 1.44 | 1.26 | 1.26 |
| Share Capital | 0.15 | 0.15 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Retained Earnings | 0.62 | 0.55 | 0.50 | 1.67 | 1.62 | 1.55 | 1.01 | 0.92 | 0.73 | 0.64 | 0.64 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 115.1 | 61.6 | -302.3 | -144.5 | 557.0 | 950.8 | 35.9 | 115.0 | 27.0 | -105.5 | 58.8 |
| Cash from Investing Activities | 22.8 | 323.2 | -451.8 | -470.2 | -104.6 | -376.0 | -283.6 | -138.6 | 124.1 | -71.1 | -82.7 |
| Purchase of Property, Plant & Equipment | 4.1 | 1.7 | 6.4 | 107.9 | 32.9 | 136.5 | 79.5 | 40.1 | 125.9 | 57.1 | 58.9 |
| Cash from Financing Activities | -99.1 | -264.7 | 649.3 | 366.6 | -191.6 | -767.0 | 422.1 | -21.3 | -113.3 | 191.7 | 64.7 |
| Dividends Paid | 0.0 | 0.0 | 9.0 | 12.5 | 14.7 | 36.5 | 9.2 | 6.7 | 2.1 | 2.5 | 3.2 |
| Net Change in Cash | 38.8 | 120.1 | -104.8 | -245.3 | 260.8 | -191.7 | 174.4 | -44.6 | 37.0 | 15.1 | 41.6 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 320.1 | 354.9 | 467.4 | 507.8 | 563.9 | 635.4 | 687.8 | 633.0 | 715.6 | 721.1 |
| Cost of Revenue | 272.4 | 306.1 | 403.8 | 486.9 | 501.8 | 592.9 | 644.3 | 572.0 | 637.5 | 651.9 |
| Gross Profit | 47.7 | 48.7 | 63.6 | 20.9 | 62.1 | 42.5 | 43.6 | 61.1 | 78.1 | 69.2 |
| Selling, General & Administrative | 24.9 | 30.7 | 29.0 | 26.6 | 32.2 | 27.0 | 29.7 | 52.5 | 43.6 | 31.6 |
| Operating Income | 37.2 | 17.7 | 13.2 | -5.8 | 29.9 | 15.5 | 13.9 | 8.6 | 34.4 | 37.6 |
| Finance Costs | 38.0 | 32.4 | 31.2 | -29.8 | 82.8 | 49.3 | 34.4 | 51.7 | 40.3 | 57.5 |
| Pretax Income | -10.2 | -5.0 | 110.6 | 113.8 | -80.4 | -33.4 | -25.0 | 24.3 | 40.8 | -15.2 |
| Income Tax Expense | 1.2 | -2.0 | 14.3 | 0.0 | 5.6 | -5.2 | -7.3 | -12.1 | -7.4 | -2.6 |
| Net Income | -11.5 | -3.0 | 95.3 | 113.8 | -74.8 | -38.5 | -32.3 | 12.1 | 33.4 | -17.8 |
| Total Comprehensive Income | -10.2 | 1.6 | 112.5 | 116.4 | -79.3 | -40.0 | -28.2 | 9.1 | 30.0 | -19.0 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 3.81 | 3.80 | 4.13 | 4.00 | 4.16 | 4.24 | 4.32 | 4.58 | 5.47 | 5.45 |
| Current Assets | 1.58 | 1.52 | 1.64 | 1.92 | 2.10 | 2.15 | 2.20 | 2.30 | 3.07 | 3.08 |
| Cash & Cash Equivalents | 0.37 | 0.32 | 0.38 | 0.27 | 0.33 | 0.34 | 0.34 | 0.26 | 0.33 | 0.24 |
| Inventories | 0.19 | 0.15 | 0.15 | 0.15 | 0.24 | 0.26 | 0.35 | 0.36 | 0.52 | 0.58 |
| Trade Receivables | 0.50 | 0.50 | 0.52 | 0.70 | 0.64 | 0.70 | 0.70 | 0.67 | 1.11 | 1.18 |
| Non-current Assets | 2.23 | 2.28 | 2.48 | 2.08 | 2.07 | 2.09 | 2.13 | 2.27 | 2.40 | 2.38 |
| Property, Plant & Equipment | 0.02 | 0.10 | 0.10 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.14 | 0.15 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 |
| Total Liabilities | 3.18 | 3.15 | 3.48 | 3.47 | 3.75 | 3.75 | 3.80 | 4.04 | 5.05 | 6.03 |
| Current Liabilities | 2.07 | 2.06 | 2.44 | 2.41 | 2.70 | 2.41 | 2.50 | 2.39 | 3.49 | 4.95 |
| Non-current Liabilities | 1.12 | 1.10 | 1.05 | 1.06 | 1.05 | 1.34 | 1.30 | 1.64 | 1.56 | 1.08 |
| Total Equity | 0.62 | 0.65 | 0.64 | 0.53 | 0.41 | 0.49 | 0.53 | 0.54 | 0.42 | -0.58 |
| Share Capital | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.02 |
| Retained Earnings | 0.61 | 0.62 | 0.62 | 0.55 | 0.44 | 0.51 | 0.55 | 0.61 | 0.38 | 0.34 |
| 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 | -22.7 | -47.0 | 129.3 | -10.6 | -7.9 | 4.3 | 69.9 | 96.6 | 91.5 | -196.4 |
| Cash from Investing Activities | 28.6 | 65.3 | -25.3 | 18.7 | 24.8 | 4.6 | 319.9 | -53.1 | 63.3 | -6.8 |
| Purchase of Property, Plant & Equipment | 1.0 | 0.1 | 0.4 | 2.0 | 0.4 | 1.4 | -0.3 | -2.5 | 2.6 | 2.0 |
| Cash from Financing Activities | 41.0 | -81.4 | 8.3 | -66.8 | -31.0 | -9.6 | -303.3 | -113.2 | -61.8 | 213.5 |
| Dividends Paid | — | — | — | — | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 46.9 | -63.2 | 112.3 | -58.6 | -14.1 | -0.7 | 86.6 | -69.7 | 93.0 | 10.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 2,174.5 | -19.0% | -5.8% | -1.0% | +1.4% |
| Operating income | 52.8 | +155.7% | -16.8% | -26.8% | -0.7% |
| Net income | 95.8 | +43.4% | +25.0% | -29.0% | +51.2% |
| EPS | ₩322 | +43.4% | +25.0% | -29.0% | +51.2% |
| Operating cash flow | 115.1 | +86.8% | — | -34.4% | +6.9% |
| Shareholders' equity | 642.9 | +21.9% | -4.6% | -0.1% | -6.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 8.7% | 6.9% | 7.9% | 9.9% | 13.3% | 18.5% |
| Operating margin | 2.4% | 0.8% | -12.1% | 3.5% | 6.3% | 11.0% |
| Net margin | 4.4% | 2.5% | -43.5% | 1.9% | 2.4% | 23.3% |
| Return on equity | 16.4% | 153.6% | -969.2% | 6.8% | 9.6% | 48.0% |
| Return on assets | 2.3% | 1.5% | -32.5% | 1.2% | 1.7% | 11.0% |
| Operating cash flow / revenue | 5.3% | 2.3% | -9.0% | -5.5% | 20.2% | 41.7% |
| Capex / revenue | 0.2% | 0.1% | 0.2% | 4.1% | 1.2% | 6.0% |
| 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% |
| 002990KUMHO Engineering & Construction Co., Ltd. | ₩16,090 -2.5% |
| 045100Hanyang ENG Co., Ltd. | ₩29,850 +2.2% |
| 490470Semi Five, Inc. | ₩14,490 +2.4% |
| 035890Seohee Construction Co., Ltd. | ₩2,325 +2.6% |