| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 12.78 | 10.78 | 7.41 | 4.86 | 4.49 | 7.03 | 8.36 | 9.64 | 11.10 | 12.82 | 15.44 |
| Cost of Revenue | 10.94 | 10.09 | 7.31 | 6.21 | 6.03 | 6.63 | 7.89 | 8.89 | 9.56 | 13.45 | 17.02 |
| Gross Profit | 1.84 | 0.68 | 0.10 | -1.35 | -1.55 | 0.40 | 0.47 | 0.75 | 1.54 | -0.63 | -1.58 |
| Selling, General & Administrative | 0.67 | 0.45 | 0.30 | 0.27 | 0.21 | 0.24 | — | — | — | — | — |
| Operating Income | 1.17 | 0.24 | -0.20 | -1.61 | -1.75 | 0.15 | 0.29 | 1.02 | 0.73 | -1.53 | -2.12 |
| Finance Income | 0.64 | 0.70 | 0.55 | 0.54 | 0.28 | 0.54 | 0.00 | 0.00 | 1.43 | 0.03 | 0.02 |
| Finance Costs | 0.77 | 1.17 | 0.90 | 1.14 | 0.76 | 0.44 | 0.17 | 0.18 | 0.05 | 0.12 | 0.19 |
| Pretax Income | 0.84 | 0.18 | -0.12 | -1.79 | -1.73 | 0.08 | -0.05 | 0.37 | 1.19 | -1.96 | -3.12 |
| Income Tax Expense | -0.40 | -0.35 | -0.28 | -0.05 | -0.03 | -0.01 | -0.00 | 0.05 | 0.54 | 0.83 | -0.95 |
| Net Income | 1.25 | 0.53 | 0.16 | -1.74 | -1.70 | 0.09 | -0.05 | 0.32 | 0.65 | -2.79 | -2.21 |
| Total Comprehensive Income | 1.27 | 0.57 | -0.01 | -1.47 | -1.65 | 0.11 | -0.09 | 0.30 | 0.56 | — | — |
| Interest Income | — | — | — | — | — | — | 0.09 | 0.06 | 0.02 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 20.14 | 17.84 | 13.94 | 12.24 | 10.62 | 10.32 | 11.28 | 11.92 | 11.45 | 15.06 | 18.88 |
| Current Assets | 12.08 | 11.25 | 9.22 | 7.82 | 6.48 | 5.95 | 6.87 | 7.35 | 6.65 | 8.00 | 10.47 |
| Cash & Cash Equivalents | 0.78 | 0.59 | 1.80 | 0.66 | 1.78 | 1.34 | 2.01 | 0.35 | 0.21 | 0.22 | 1.24 |
| Inventories | 3.04 | 2.78 | 2.89 | 2.20 | 1.14 | 0.96 | 1.16 | 1.35 | 0.74 | 1.07 | 2.01 |
| Trade Receivables | 0.97 | 0.89 | 0.33 | 0.40 | 0.35 | 0.68 | 0.37 | 0.71 | 0.44 | 0.37 | 0.54 |
| Non-current Assets | 8.06 | 6.60 | 4.73 | 4.41 | 4.14 | 4.37 | 4.41 | 4.57 | 4.80 | 7.07 | 8.41 |
| Property, Plant & Equipment | 5.27 | 4.65 | 4.06 | 3.79 | 3.47 | 3.67 | 3.69 | 3.82 | 4.00 | 5.20 | 5.84 |
| Intangible Assets | 0.36 | 0.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.04 | 0.04 | 0.07 | 0.08 |
| Total Liabilities | 13.97 | 12.98 | 9.63 | 11.49 | 8.41 | 6.45 | 7.52 | 8.08 | 8.46 | 14.41 | 18.26 |
| Current Liabilities | 11.20 | 10.35 | 7.46 | 10.67 | 7.46 | 5.16 | 4.81 | 5.36 | 6.14 | 12.37 | 15.35 |
| Non-current Liabilities | 2.77 | 2.63 | 2.17 | 0.82 | 0.94 | 1.29 | 2.71 | 2.72 | 2.31 | 2.04 | 2.91 |
| Total Equity | 6.18 | 4.86 | 4.31 | 0.74 | 2.22 | 3.87 | 3.75 | 3.84 | 2.99 | 0.66 | 0.62 |
| Share Capital | 1.54 | 1.54 | 1.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.33 | 1.37 |
| Retained Earnings | 1.55 | 0.24 | -2.87 | -2.70 | -1.00 | 0.68 | 0.56 | 0.65 | -0.09 | -3.55 | -0.86 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.31 | -2.90 | -1.94 | -1.07 | 0.49 | -0.46 | 2.54 | 0.73 | -1.02 | -0.53 | -0.84 |
| Cash from Investing Activities | -1.45 | -1.11 | 0.20 | 0.09 | 0.10 | 0.14 | -0.48 | -0.01 | 0.02 | -0.28 | 0.17 |
| Purchase of Property, Plant & Equipment | 0.71 | 0.37 | 0.13 | — | — | — | 0.16 | 0.15 | 0.11 | 0.12 | 0.18 |
| Cash from Financing Activities | 0.33 | 2.80 | 2.89 | -0.13 | -0.16 | -0.31 | -0.40 | -0.57 | 0.99 | -0.20 | 1.77 |
| Dividends Paid | — | — | — | — | — | — | — | — | — | — | 0.03 |
| Net Change in Cash | 0.20 | -1.21 | 1.14 | -1.11 | 0.43 | -0.63 | 1.66 | 0.15 | -0.01 | -1.01 | 1.10 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 5.44 | 3.21 | 3.32 | 3.02 | 3.29 | 3.14 | 3.25 | 2.70 | 2.54 | 2.28 |
| Cost of Revenue | 4.49 | 2.58 | 2.89 | 2.57 | 2.77 | 2.72 | 2.91 | 2.57 | 2.46 | 2.15 |
| Gross Profit | 0.95 | 0.63 | 0.44 | 0.45 | 0.53 | 0.42 | 0.34 | 0.13 | 0.08 | 0.14 |
| Selling, General & Administrative | 0.21 | 0.19 | 0.19 | 0.16 | 0.16 | 0.16 | 0.17 | 0.11 | 0.09 | 0.08 |
| Operating Income | 0.74 | 0.44 | 0.25 | 0.29 | 0.37 | 0.26 | 0.17 | 0.03 | -0.01 | 0.05 |
| Finance Income | 0.19 | 0.43 | 0.15 | -0.04 | 0.40 | 0.14 | 0.36 | -0.01 | 0.04 | 0.30 |
| Finance Costs | 0.27 | 0.46 | 0.10 | -0.04 | 0.53 | 0.18 | 0.57 | -0.02 | 0.15 | 0.48 |
| Pretax Income | 0.67 | 0.51 | 0.20 | 0.27 | 0.15 | 0.22 | 0.23 | -0.07 | -0.03 | 0.05 |
| Income Tax Expense | -0.02 | 0.01 | -0.41 | 0.00 | 0.00 | 0.00 | -0.35 | 0.00 | 0.00 | 0.00 |
| Net Income | 0.69 | 0.50 | 0.61 | 0.27 | 0.15 | 0.22 | 0.58 | -0.07 | -0.03 | 0.05 |
| Total Comprehensive Income | 0.71 | 0.64 | 0.67 | 0.25 | 0.12 | 0.22 | 0.69 | -0.15 | -0.02 | 0.06 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 20.15 | 20.80 | 20.14 | 18.53 | 18.30 | 18.18 | 17.84 | 16.37 | 16.23 | 14.89 |
| Current Assets | 11.36 | 12.29 | 12.08 | 11.39 | 11.52 | 11.57 | 11.25 | 10.68 | 10.81 | 9.98 |
| Cash & Cash Equivalents | 1.45 | 1.06 | 0.78 | 0.43 | 1.04 | 0.97 | 0.59 | 1.02 | 1.82 | 1.65 |
| Inventories | 1.58 | 3.10 | 3.04 | 2.78 | 2.62 | 2.65 | 2.78 | 2.84 | 2.83 | 2.98 |
| Trade Receivables | 0.62 | 0.85 | 0.97 | 0.87 | 0.74 | 1.09 | 0.89 | 0.71 | 0.32 | 0.16 |
| Non-current Assets | 8.79 | 8.51 | 8.06 | 7.15 | 6.79 | 6.61 | 6.60 | 5.69 | 5.42 | 4.91 |
| Property, Plant & Equipment | 5.55 | 5.39 | 5.27 | 5.03 | 4.85 | 4.72 | 4.65 | 4.56 | 4.52 | 4.18 |
| Intangible Assets | 0.35 | 0.36 | 0.36 | 0.38 | 0.38 | 0.39 | 0.39 | 0.24 | 0.01 | 0.00 |
| Total Liabilities | 12.62 | 13.97 | 13.97 | 13.06 | 13.08 | 13.09 | 12.98 | 12.19 | 11.89 | 10.53 |
| Current Liabilities | 9.36 | 10.83 | 11.20 | 10.27 | 10.46 | 10.34 | 10.35 | 9.90 | 9.54 | 8.24 |
| Non-current Liabilities | 3.25 | 3.15 | 2.77 | 2.78 | 2.62 | 2.75 | 2.63 | 2.28 | 2.35 | 2.29 |
| Total Equity | 7.53 | 6.83 | 6.18 | 5.48 | 5.23 | 5.09 | 4.86 | 4.18 | 4.34 | 4.36 |
| Share Capital | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 |
| Retained Earnings | 2.70 | 2.03 | 1.55 | 0.85 | 0.59 | 0.44 | 0.24 | -0.31 | -0.23 | -0.20 |
| 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 | 0.82 | 0.22 | 0.81 | -0.34 | 0.63 | 0.22 | -0.25 | -0.98 | -0.50 | -1.16 |
| Cash from Investing Activities | -0.27 | -0.30 | -0.86 | -0.34 | -0.17 | -0.08 | -0.37 | -0.49 | -0.10 | -0.15 |
| Purchase of Property, Plant & Equipment | 0.20 | 0.11 | 0.32 | 0.23 | 0.07 | 0.09 | 0.12 | 0.06 | 0.05 | 0.14 |
| Cash from Financing Activities | -0.16 | 0.35 | 0.41 | 0.06 | -0.38 | 0.24 | 0.19 | 0.67 | 0.78 | 1.16 |
| Net Change in Cash | 0.39 | 0.27 | 0.35 | -0.62 | 0.08 | 0.38 | -0.44 | -0.80 | 0.17 | -0.15 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 12.78 | +18.6% | +38.0% | +12.7% | -1.9% |
| Operating income | 1.17 | +390.8% | — | +50.1% | — |
| Net income | 1.25 | +135.9% | — | +70.5% | — |
| EPS | ₩4,066 | +135.9% | — | +70.5% | — |
| Operating cash flow | 1.31 | — | — | — | — |
| Shareholders' equity | 6.18 | +27.0% | +102.4% | +9.8% | +25.9% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 14.4% | 6.3% | 1.3% | -27.7% | -34.5% | 5.6% |
| Operating margin | 9.1% | 2.2% | -2.7% | -33.2% | -39.1% | 2.2% |
| Net margin | 9.7% | 4.9% | 2.2% | -35.9% | -37.9% | 1.2% |
| Return on equity | 22.6% | 11.5% | 6.3% | -117.8% | -55.9% | 2.3% |
| Return on assets | 6.6% | 3.3% | 1.2% | -15.3% | -16.2% | 0.8% |
| Operating cash flow / revenue | 10.3% | -27.0% | -26.2% | -21.9% | 10.8% | -6.5% |
| Capex / revenue | 5.6% | 3.5% | 1.8% | — | — | — |
| Symbol | Last Price |
|---|---|
| 329180HD HYUNDAI HEAVY INDUSTRIES CO.,LTD. | ₩436,500 +0.3% |
| 009540HD Korea Shipbuilding & Offshore Engineering Co., Ltd. | ₩348,500 +1.3% |
| 010140Samsung Heavy Industries Co., Ltd. | ₩21,400 -1.2% |
| 443060HD Hyundai Marine Solution Co., Ltd. | ₩210,500 +2.4% |
| 439260Daehan Shipbuilding Co., Ltd. | ₩46,950 +0.8% |
| 075580Sejin Heavy Industries Co., Ltd. | ₩10,280 +0.9% |
| 460930Hyundai Hyms Co., Ltd. | ₩13,260 +0.8% |