| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.08 | 1.47 | 1.49 | 1.15 | 0.87 | 0.96 | 0.97 | 0.93 | 0.95 | 0.87 | 0.84 |
| Cost of Revenue | 0.95 | 1.29 | 1.30 | 1.02 | 0.77 | 0.85 | 0.84 | 0.81 | 0.82 | 0.75 | 0.74 |
| Gross Profit | 0.13 | 0.19 | 0.19 | 0.13 | 0.10 | 0.11 | 0.13 | 0.11 | 0.13 | 0.12 | 0.10 |
| Selling, General & Administrative | 0.07 | 0.08 | 0.08 | 0.07 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 |
| Operating Income | 0.06 | 0.11 | 0.11 | 0.06 | -0.02 | 0.03 | 0.05 | 0.04 | 0.06 | 0.05 | 0.01 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 |
| Finance Costs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.06 |
| Pretax Income | 0.07 | 0.12 | 0.11 | 0.06 | -0.02 | 0.02 | 0.05 | -0.04 | 0.05 | 0.04 | -0.03 |
| Income Tax Expense | 0.02 | 0.03 | 0.02 | 0.01 | -0.00 | 0.01 | 0.01 | -0.01 | 0.01 | 0.01 | 0.00 |
| Net Income | 0.05 | 0.09 | 0.09 | 0.05 | -0.01 | 0.01 | 0.04 | -0.03 | 0.04 | 0.04 | -0.06 |
| Total Comprehensive Income | 0.07 | 0.08 | 0.06 | 0.06 | -0.00 | 0.01 | 0.03 | -0.04 | 0.03 | 0.04 | -0.05 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 834.4 | 892.5 | 889.8 | 851.6 | 647.0 | 684.4 | 675.4 | 610.2 | 646.3 | 662.2 | 693.9 |
| Current Assets | 612.0 | 676.7 | 661.9 | 603.5 | 441.8 | 479.8 | 453.8 | 342.2 | 379.5 | 397.3 | 387.3 |
| Cash & Cash Equivalents | 246.9 | 129.2 | 60.2 | 32.0 | 29.6 | 137.3 | 97.7 | 51.0 | 59.3 | 71.2 | 79.9 |
| Inventories | 13.1 | 18.3 | 19.1 | 32.2 | 3.5 | 5.5 | 2.1 | 1.4 | 1.1 | 3.4 | 6.7 |
| Trade Receivables | — | — | — | 330.4 | 241.3 | 222.9 | 237.4 | 197.3 | 191.5 | 276.6 | 270.0 |
| Non-current Assets | 222.4 | 215.8 | 228.0 | 248.1 | 205.2 | 204.7 | 221.6 | 268.0 | 266.8 | 259.6 | 285.5 |
| Property, Plant & Equipment | 114.9 | 120.1 | 114.3 | 107.8 | 109.3 | 112.9 | 118.9 | 146.3 | 152.8 | 150.6 | 159.4 |
| Intangible Assets | 11.8 | 12.6 | 13.3 | 11.7 | 7.7 | 7.0 | 9.5 | 23.6 | 23.7 | 25.7 | 32.5 |
| Total Liabilities | 261.8 | 366.6 | 428.4 | 437.6 | 287.8 | 314.5 | 309.2 | 271.0 | 246.1 | 287.4 | 362.5 |
| Current Liabilities | 251.7 | 355.0 | 421.4 | 431.1 | 275.7 | 288.5 | 268.5 | 218.4 | 212.8 | 260.6 | 294.8 |
| Non-current Liabilities | 10.2 | 11.5 | 7.0 | 6.5 | 12.0 | 26.0 | 40.6 | 52.6 | 33.3 | 26.8 | 33.4 |
| Total Equity | 572.6 | 525.9 | 461.4 | 414.0 | 359.2 | 370.0 | 366.3 | 339.2 | 400.2 | 374.8 | 331.5 |
| Share Capital | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 |
| Retained Earnings | 269.5 | 222.4 | 163.3 | 114.9 | 59.0 | 71.7 | 68.7 | 41.6 | 100.6 | 75.1 | 35.1 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 146.0 | 97.8 | 21.8 | -3.9 | -51.9 | 65.6 | 63.8 | 29.5 | 22.2 | 7.4 | 72.8 |
| Cash from Investing Activities | -6.2 | -12.6 | 19.3 | 16.2 | -47.3 | -16.5 | -7.8 | -26.3 | -25.8 | -15.3 | 45.3 |
| Purchase of Property, Plant & Equipment | 5.5 | 12.7 | 10.8 | 4.0 | 1.7 | 3.4 | 4.6 | 22.2 | 17.6 | 15.6 | 16.7 |
| Cash from Financing Activities | -21.4 | -17.2 | -13.0 | -9.8 | -8.8 | -9.2 | -9.3 | -11.4 | -7.9 | -2.1 | -55.8 |
| Dividends Paid | 19.1 | 15.3 | 11.5 | 7.6 | 7.6 | 7.6 | 7.6 | 11.4 | 7.8 | 0.0 | 2.7 |
| Net Change in Cash | 118.4 | 68.0 | 28.1 | 2.4 | -108.0 | 39.9 | 46.8 | -8.2 | -11.5 | -10.0 | 62.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 232.6 | 241.5 | 260.8 | 244.7 | 272.9 | 296.8 | 361.6 | 318.6 | 353.0 | 440.1 |
| Cost of Revenue | 203.6 | 216.8 | 238.6 | 209.4 | 239.0 | 259.0 | 314.9 | 273.2 | 310.1 | 387.6 |
| Gross Profit | 28.9 | 24.7 | 22.2 | 35.3 | 33.8 | 37.7 | 46.7 | 45.4 | 42.9 | 52.6 |
| Selling, General & Administrative | 19.1 | 21.0 | 23.4 | 13.6 | 16.8 | 14.9 | 25.7 | 17.6 | 18.4 | 16.8 |
| Operating Income | 9.9 | 3.7 | -1.2 | 21.7 | 17.1 | 22.9 | 23.2 | 26.3 | 24.3 | 35.2 |
| Finance Income | 2.3 | 3.2 | 3.3 | 2.3 | 1.8 | 2.1 | 2.7 | 1.0 | 2.1 | 1.8 |
| Finance Costs | 0.3 | 1.0 | 1.5 | 0.0 | 1.1 | 1.0 | 0.4 | 0.9 | 0.2 | 0.8 |
| Pretax Income | 11.9 | 5.8 | -0.8 | 23.5 | 17.8 | 28.3 | 30.2 | 28.1 | 26.5 | 33.7 |
| Income Tax Expense | 0.0 | 1.8 | 0.2 | 6.0 | 3.3 | 6.7 | 9.4 | 6.5 | 6.1 | 8.0 |
| Net Income | 11.8 | 4.0 | -1.0 | 17.5 | 14.4 | 21.7 | 20.8 | 21.7 | 20.4 | 25.7 |
| Total Comprehensive Income | 15.9 | 6.9 | -0.7 | 19.5 | 16.8 | 30.1 | 18.5 | 20.6 | 20.8 | 19.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 822.9 | 808.4 | 834.4 | 809.6 | 808.3 | 832.4 | 892.5 | 815.6 | 852.0 | 851.6 |
| Current Assets | 592.3 | 579.2 | 612.0 | 603.0 | 600.5 | 622.1 | 676.7 | 597.3 | 630.3 | 610.6 |
| Cash & Cash Equivalents | 248.3 | 264.1 | 246.9 | 238.3 | 223.3 | 162.8 | 129.2 | 120.9 | 97.7 | 63.1 |
| Inventories | 11.6 | 16.3 | 13.1 | 17.1 | 9.8 | 9.0 | 18.3 | 21.9 | 7.7 | 20.4 |
| Trade Receivables | — | — | — | — | — | — | — | 151.2 | 261.2 | 265.4 |
| Non-current Assets | 230.6 | 229.2 | 222.4 | 206.6 | 207.8 | 210.3 | 215.8 | 218.3 | 221.7 | 241.0 |
| Property, Plant & Equipment | 114.3 | 114.7 | 114.9 | 113.8 | 116.2 | 118.4 | 120.1 | 121.8 | 120.9 | 118.5 |
| Intangible Assets | 13.9 | 12.3 | 11.8 | 12.2 | 12.6 | 12.7 | 12.6 | 12.0 | 12.3 | 13.0 |
| Total Liabilities | 255.8 | 248.0 | 261.8 | 236.3 | 254.6 | 295.4 | 366.6 | 308.2 | 365.2 | 385.5 |
| Current Liabilities | 245.8 | 237.9 | 251.7 | 226.7 | 244.7 | 285.2 | 355.0 | 300.5 | 357.1 | 377.8 |
| Non-current Liabilities | 10.0 | 10.1 | 10.2 | 9.6 | 9.9 | 10.1 | 11.5 | 7.7 | 8.1 | 7.7 |
| Total Equity | 567.1 | 560.4 | 572.6 | 573.3 | 553.8 | 537.1 | 525.9 | 507.4 | 486.8 | 466.1 |
| Share Capital | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 | 76.0 |
| Retained Earnings | 265.6 | 258.4 | 269.5 | 270.3 | 251.1 | 233.7 | 222.4 | 208.4 | 188.1 | 167.5 |
| 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 | 4.3 | 23.0 | 13.3 | 16.7 | 81.9 | 34.1 | 9.3 | 26.7 | 53.5 | 8.2 |
| Cash from Investing Activities | -0.7 | -6.3 | -4.4 | -1.5 | -0.5 | 0.2 | -1.4 | -2.9 | -3.2 | -5.2 |
| Purchase of Property, Plant & Equipment | 1.4 | 2.7 | 2.7 | 1.2 | 0.5 | 1.1 | 1.2 | 2.5 | 2.1 | 6.9 |
| Cash from Financing Activities | -19.4 | -0.3 | -0.6 | -0.6 | -19.7 | -0.6 | -0.6 | -0.6 | -15.8 | -0.3 |
| Dividends Paid | — | — | 0.0 | 0.0 | 19.1 | 0.0 | 0.0 | 0.0 | — | — |
| Net Change in Cash | -15.8 | 16.4 | 8.4 | 14.5 | 61.7 | 33.8 | 7.4 | 23.3 | 34.6 | 2.8 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,075.2 | -27.0% | -2.3% | +2.2% | +2.5% |
| Operating income | 60.4 | -44.6% | -2.3% | +18.3% | +15.8% |
| Net income | 52.6 | -40.6% | +4.7% | +42.4% | — |
| EPS | ₩346 | -40.6% | +4.7% | +42.4% | — |
| Operating cash flow | 146.0 | +49.2% | — | +17.4% | +7.2% |
| Shareholders' equity | 572.6 | +8.9% | +11.4% | +9.1% | +5.6% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 12.0% | 12.7% | 12.7% | 11.5% | 11.6% | 11.7% |
| Operating margin | 5.6% | 7.4% | 7.4% | 5.6% | -2.2% | 2.7% |
| Net margin | 4.9% | 6.0% | 6.2% | 4.0% | -1.6% | 0.9% |
| Return on equity | 9.6% | 17.9% | 21.0% | 11.9% | -3.8% | 2.4% |
| Return on assets | 6.1% | 9.9% | 10.6% | 6.1% | -2.1% | 1.3% |
| Operating cash flow / revenue | 13.6% | 6.6% | 1.5% | -0.3% | -6.0% | 6.8% |
| Capex / revenue | 0.5% | 0.9% | 0.7% | 0.3% | 0.2% | 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% |
| 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% |
| 097230HJ Shipbuilding & Construction | ₩16,110 +0.2% |