| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.12 | 1.19 | 1.03 | 1.16 | 0.89 | 0.76 | 0.77 | 0.79 | 0.71 | 0.54 | 0.52 |
| Cost of Revenue | 1.01 | 1.05 | 0.90 | 1.04 | 0.80 | 0.67 | 0.70 | 0.66 | 0.65 | 0.50 | 0.47 |
| Gross Profit | 0.11 | 0.13 | 0.13 | 0.12 | 0.10 | 0.09 | 0.07 | 0.13 | 0.06 | 0.04 | 0.05 |
| Selling, General & Administrative | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 |
| Operating Income | 0.05 | 0.09 | 0.09 | 0.08 | 0.06 | 0.05 | 0.03 | 0.10 | 0.04 | 0.02 | 0.03 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.05 | 0.10 | 0.10 | 0.09 | 0.06 | 0.06 | 0.04 | 0.10 | 0.04 | 0.07 | 0.05 |
| Income Tax Expense | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.03 | 0.01 |
| Net Income | 0.04 | 0.08 | 0.08 | 0.07 | 0.05 | 0.05 | 0.03 | 0.08 | 0.03 | 0.05 | 0.04 |
| Total Comprehensive Income | 0.04 | 0.09 | 0.07 | 0.07 | 0.05 | 0.05 | 0.03 | 0.07 | 0.03 | 0.05 | 0.04 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 923.7 | 908.7 | 827.7 | 731.5 | 624.9 | 544.2 | 529.1 | 481.4 | 422.7 | 420.8 | 379.4 |
| Current Assets | 547.7 | 574.7 | 540.2 | 463.4 | 396.3 | 337.9 | 387.8 | 353.7 | 296.6 | 319.9 | 210.2 |
| Cash & Cash Equivalents | 96.0 | 271.6 | 201.8 | 117.7 | 100.5 | 132.4 | 61.3 | 44.9 | 18.9 | 22.8 | 72.6 |
| Inventories | 22.6 | 20.7 | 27.2 | 31.6 | 7.8 | 11.1 | 11.4 | 7.8 | 11.6 | 3.7 | 7.4 |
| Trade Receivables | 130.2 | 106.5 | 116.0 | 142.1 | 120.4 | 53.1 | 96.8 | 101.6 | 101.3 | 91.9 | 97.7 |
| Non-current Assets | 376.0 | 334.0 | 287.5 | 268.2 | 228.7 | 206.3 | 141.3 | 127.7 | 126.1 | 100.9 | 169.2 |
| Property, Plant & Equipment | 219.6 | 177.5 | 141.5 | 128.7 | 101.7 | 90.7 | 87.2 | 87.5 | 84.0 | 59.8 | 79.6 |
| Intangible Assets | — | — | — | — | — | — | — | — | — | 2.4 | 52.2 |
| Total Liabilities | 299.5 | 306.7 | 294.4 | 259.2 | 212.0 | 176.6 | 201.7 | 175.9 | 184.7 | 205.3 | 196.5 |
| Current Liabilities | 272.3 | 301.1 | 291.0 | 256.6 | 208.7 | 171.0 | 185.4 | 169.0 | 176.9 | 198.6 | 176.1 |
| Non-current Liabilities | 27.1 | 5.6 | 3.4 | 2.6 | 3.3 | 5.7 | 16.2 | 7.0 | 7.7 | 6.7 | 20.5 |
| Total Equity | 624.2 | 602.0 | 533.3 | 472.3 | 412.9 | 367.6 | 327.4 | 305.4 | 238.0 | 215.5 | 182.9 |
| Share Capital | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 |
| Retained Earnings | 618.3 | 589.0 | 525.7 | 447.1 | 385.4 | 349.1 | 305.5 | 284.1 | 214.4 | 185.9 | 136.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 2.4 | 97.1 | 148.6 | 80.8 | -5.0 | 74.4 | 34.0 | 44.9 | 4.0 | -10.2 | 39.6 |
| Cash from Investing Activities | -179.9 | -14.9 | -47.7 | -43.3 | -18.0 | 17.9 | -16.9 | -9.8 | -1.0 | -22.4 | 0.2 |
| Purchase of Property, Plant & Equipment | 47.7 | 46.2 | 24.2 | 32.6 | 15.4 | 13.3 | 7.3 | 9.9 | 27.0 | 5.4 | 17.3 |
| Cash from Financing Activities | 2.6 | -21.6 | -17.4 | -18.6 | -12.7 | -20.7 | -0.8 | -9.0 | -6.1 | -16.7 | -3.0 |
| Dividends Paid | 10.8 | 10.2 | 10.3 | 9.6 | 8.7 | 7.8 | 7.0 | 5.3 | 4.5 | 4.0 | 2.7 |
| Net Change in Cash | -174.9 | 60.6 | 83.6 | 18.8 | -35.7 | 71.6 | 16.5 | 26.0 | -3.1 | -49.2 | 36.7 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 354.7 | 341.4 | 307.4 | 251.7 | 290.0 | 269.0 | 319.7 | 248.7 | 309.9 | 308.1 |
| Cost of Revenue | 312.0 | 305.7 | 281.9 | 227.2 | 257.9 | 245.8 | 286.4 | 214.7 | 279.7 | 272.9 |
| Gross Profit | 42.7 | 35.7 | 25.5 | 24.5 | 32.2 | 23.2 | 33.2 | 34.0 | 30.2 | 35.2 |
| Selling, General & Administrative | 14.2 | 13.4 | 15.8 | 12.4 | 12.1 | 11.4 | 15.5 | 10.5 | 9.9 | 10.5 |
| Operating Income | 28.5 | 22.3 | 9.7 | 12.1 | 20.1 | 11.8 | 17.7 | 23.5 | 20.3 | 24.7 |
| Finance Income | 1.1 | 1.8 | 1.8 | 2.0 | 1.8 | 2.0 | 4.0 | 2.2 | 2.2 | 2.2 |
| Finance Costs | 0.1 | 0.2 | 5.4 | 8.2 | 0.0 | 0.1 | 0.4 | 0.1 | 0.1 | 0.1 |
| Pretax Income | 32.7 | 30.8 | 10.1 | 9.0 | 20.6 | 12.5 | 24.9 | 23.2 | 22.2 | 29.4 |
| Income Tax Expense | 10.8 | 4.8 | 1.7 | 1.2 | 4.3 | 3.3 | 6.7 | 4.8 | 5.3 | 6.5 |
| Net Income | 21.9 | 26.0 | 8.4 | 7.9 | 16.3 | 9.2 | 18.2 | 18.4 | 17.0 | 22.9 |
| Total Comprehensive Income | 24.9 | 32.7 | 9.6 | 11.3 | 8.2 | 9.0 | 24.4 | 15.1 | 19.6 | 26.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 998.2 | 982.5 | 923.7 | 862.9 | 847.9 | 884.9 | 908.7 | 808.2 | 864.1 | 866.5 |
| Current Assets | 587.0 | 581.7 | 547.7 | 526.1 | 515.8 | 552.5 | 574.7 | 487.4 | 544.5 | 574.2 |
| Cash & Cash Equivalents | 135.5 | 137.9 | 96.0 | 90.3 | 108.3 | 157.6 | 271.6 | 161.3 | 189.0 | 191.4 |
| Inventories | 29.2 | 24.7 | 22.6 | 28.9 | 25.7 | 26.3 | 20.7 | 35.0 | 34.3 | 32.7 |
| Trade Receivables | 126.4 | 159.9 | 130.2 | 95.2 | 88.5 | 101.6 | 106.5 | 109.1 | 103.3 | 104.7 |
| Non-current Assets | 411.2 | 400.9 | 376.0 | 336.8 | 332.1 | 332.4 | 334.0 | 320.8 | 319.6 | 292.3 |
| Property, Plant & Equipment | 238.2 | 231.9 | 219.6 | 188.6 | 182.3 | 177.1 | 177.5 | 171.8 | 167.3 | 142.1 |
| Intangible Assets | — | — | — | — | 5.7 | 5.6 | — | 5.2 | 5.0 | 5.7 |
| Total Liabilities | 287.7 | 296.9 | 299.5 | 247.8 | 240.4 | 285.5 | 306.7 | 226.8 | 295.2 | 317.2 |
| Current Liabilities | 259.0 | 268.5 | 272.3 | 215.0 | 232.2 | 278.5 | 301.1 | 220.6 | 287.4 | 309.9 |
| Non-current Liabilities | 28.7 | 28.4 | 27.1 | 32.8 | 8.2 | 7.0 | 5.6 | 6.3 | 7.7 | 7.3 |
| Total Equity | 710.5 | 685.6 | 624.2 | 615.1 | 607.5 | 599.4 | 602.0 | 581.3 | 568.9 | 549.3 |
| Share Capital | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 |
| Retained Earnings | 658.8 | 636.7 | 618.3 | 611.3 | 603.5 | 587.3 | 589.0 | 573.6 | 555.3 | 538.3 |
| 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 | 29.0 | -30.9 | 38.9 | 26.4 | -22.3 | -40.6 | 78.8 | -11.9 | 18.7 | 11.5 |
| Cash from Investing Activities | -29.9 | 46.8 | -32.7 | -66.1 | -10.1 | -71.1 | 29.3 | -9.0 | -11.4 | -23.8 |
| Purchase of Property, Plant & Equipment | 12.5 | 23.0 | 25.2 | 13.5 | 7.3 | 1.8 | 6.6 | 6.1 | 32.8 | 0.7 |
| Cash from Financing Activities | -1.6 | 22.9 | -2.0 | 18.9 | -12.1 | -2.3 | -5.2 | -4.0 | -11.5 | -0.9 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -2.5 | 38.8 | 4.2 | -20.7 | -44.5 | -113.9 | 102.9 | -24.9 | -4.2 | -13.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,118.2 | -5.7% | -1.3% | +8.1% | +8.0% |
| Operating income | 53.7 | -37.7% | -10.6% | +0.1% | +7.6% |
| Net income | 41.7 | -45.5% | -15.8% | -2.8% | -0.3% |
| EPS | ₩2,382 | -45.5% | -15.8% | -2.8% | -0.3% |
| Operating cash flow | 2.4 | -97.6% | -69.2% | -49.9% | -24.6% |
| Shareholders' equity | 624.2 | +3.7% | +9.7% | +11.2% | +13.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 9.4% | 11.2% | 12.8% | 10.3% | 10.7% | 11.9% |
| Operating margin | 4.8% | 7.3% | 8.3% | 6.5% | 6.2% | 7.0% |
| Net margin | 3.7% | 6.4% | 7.5% | 6.0% | 5.1% | 6.3% |
| Return on equity | 6.8% | 13.5% | 15.4% | 15.8% | 11.7% | 13.9% |
| Return on assets | 4.5% | 8.8% | 9.9% | 10.3% | 7.8% | 9.0% |
| Operating cash flow / revenue | 0.2% | 8.2% | 14.5% | 6.9% | -0.6% | 9.8% |
| Capex / revenue | 4.3% | 3.9% | 2.4% | 2.8% | 1.7% | 1.8% |
| 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% |
| 009410Taeyoung Engineering & Construction | ₩1,687 +0.7% |
| 490470Semi Five, Inc. | ₩14,490 +2.4% |
| 035890Seohee Construction Co., Ltd. | ₩2,325 +2.6% |