| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 8.05 | 10.50 | 11.65 | 10.42 | 8.69 | 8.14 | 8.65 | 10.61 | 11.77 | 11.11 | 9.89 |
| Cost of Revenue | 7.82 | 9.58 | 10.44 | 9.17 | 7.45 | 7.14 | 7.80 | 9.58 | 10.94 | 11.01 | 9.33 |
| Gross Profit | 0.24 | 0.93 | 1.21 | 1.25 | 1.24 | 1.00 | 0.86 | 1.03 | 0.83 | 0.10 | 0.56 |
| Selling, General & Administrative | 1.05 | 0.52 | 0.55 | 0.49 | 0.50 | 0.44 | 0.49 | 0.40 | 0.40 | 0.56 | 0.39 |
| Operating Income | -0.82 | 0.40 | 0.66 | 0.76 | 0.74 | 0.56 | 0.36 | 0.63 | 0.43 | -0.47 | 0.17 |
| Finance Income | 0.12 | 0.10 | 0.14 | 0.08 | 0.05 | 0.05 | 0.06 | 0.04 | 0.03 | 0.02 | 0.02 |
| Finance Costs | 0.18 | 0.16 | 0.15 | 0.08 | 0.06 | 0.10 | 0.13 | 0.11 | 0.09 | 0.09 | 0.10 |
| Pretax Income | -1.21 | 0.36 | 0.74 | 0.71 | 0.60 | 0.38 | 0.31 | 0.43 | 0.31 | -1.01 | 0.12 |
| Income Tax Expense | -0.29 | 0.12 | 0.22 | 0.21 | 0.11 | 0.09 | 0.11 | 0.13 | 0.06 | -0.26 | 0.01 |
| Net Income | -0.92 | 0.24 | 0.52 | 0.51 | 0.48 | 0.28 | 0.20 | 0.30 | 0.26 | -0.75 | 0.10 |
| Total Comprehensive Income | -0.95 | 0.24 | 0.34 | 0.51 | 0.54 | 0.19 | 0.17 | 0.27 | 0.21 | -0.72 | 0.11 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 13.36 | 12.66 | 11.24 | 11.14 | 10.46 | 9.31 | 9.70 | 8.73 | 8.78 | 9.97 | 10.06 |
| Current Assets | 9.92 | 9.59 | 8.02 | 8.03 | 7.15 | 5.97 | 6.05 | 5.28 | 5.28 | 6.36 | 6.60 |
| Cash & Cash Equivalents | 1.83 | 1.16 | 0.98 | 1.42 | 1.06 | 0.81 | 0.76 | 0.71 | 0.52 | 0.82 | 0.54 |
| Inventories | 2.43 | 1.95 | 1.68 | 1.93 | 1.60 | 1.48 | 0.87 | 0.87 | 0.73 | 1.24 | 1.29 |
| Trade Receivables | 2.68 | 2.78 | 1.86 | 1.15 | 0.74 | 1.00 | 1.35 | 1.06 | 1.08 | 1.19 | 1.05 |
| Non-current Assets | 3.44 | 3.07 | 3.22 | 3.11 | 3.31 | 3.33 | 3.65 | 3.45 | 3.50 | 3.61 | 3.46 |
| Property, Plant & Equipment | 0.45 | 0.38 | 0.38 | 0.35 | 0.36 | 0.35 | 0.51 | 0.57 | 0.63 | 0.73 | 0.94 |
| Intangible Assets | 0.06 | 0.06 | 0.07 | 0.07 | 0.09 | 0.10 | 0.07 | 0.07 | 0.08 | 0.09 | 0.12 |
| Total Liabilities | 9.88 | 8.32 | 7.18 | 7.42 | 7.24 | 6.63 | 7.21 | 6.42 | 6.50 | 7.90 | 7.27 |
| Current Liabilities | 5.11 | 4.54 | 5.03 | 5.41 | 5.05 | 4.94 | 5.08 | 4.99 | 5.27 | 6.61 | 4.67 |
| Non-current Liabilities | 4.77 | 3.78 | 2.15 | 2.01 | 2.19 | 1.69 | 2.12 | 1.42 | 1.23 | 1.29 | 2.60 |
| Total Equity | 3.47 | 4.33 | 4.06 | 3.72 | 3.22 | 2.68 | 2.49 | 2.32 | 2.28 | 2.07 | 2.79 |
| Share Capital | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 |
| Retained Earnings | 1.28 | 2.18 | 1.96 | 1.49 | 0.97 | 0.51 | 0.19 | -0.01 | -0.09 | -0.36 | 0.36 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.46 | -1.28 | -0.83 | -0.42 | 1.75 | 0.41 | -0.31 | 0.18 | 0.34 | 0.36 | 0.69 |
| Cash from Investing Activities | 0.17 | 0.10 | 0.03 | 0.33 | -0.92 | 0.05 | 0.25 | -0.15 | 0.08 | -0.26 | -0.54 |
| Purchase of Property, Plant & Equipment | 0.10 | 0.04 | 0.07 | -0.07 | -0.05 | -0.01 | -0.02 | -0.03 | -0.07 | -0.27 | -0.44 |
| Cash from Financing Activities | 0.06 | 1.17 | 0.17 | 0.43 | -0.58 | -0.42 | 0.11 | 0.17 | -0.72 | 0.17 | 0.07 |
| Dividends Paid | 0.00 | 0.00 | 0.00 | -0.00 | — | — | — | — | — | — | — |
| Net Change in Cash | 0.67 | 0.18 | -0.44 | 0.36 | 0.25 | 0.05 | 0.05 | 0.19 | -0.30 | 0.28 | 0.21 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.04 | 1.95 | 1.71 | 1.99 | 2.27 | 2.08 | 2.65 | 2.55 | 2.82 | 2.49 |
| Cost of Revenue | 1.69 | 1.59 | 2.15 | 1.82 | 2.03 | 1.83 | 2.38 | 2.38 | 2.55 | 2.27 |
| Gross Profit | 0.35 | 0.36 | -0.43 | 0.17 | 0.25 | 0.25 | 0.27 | 0.17 | 0.28 | 0.21 |
| Selling, General & Administrative | 0.12 | 0.11 | 0.67 | 0.12 | 0.17 | 0.10 | 0.15 | 0.11 | 0.17 | 0.10 |
| Operating Income | 0.23 | 0.26 | -1.11 | 0.06 | 0.08 | 0.15 | 0.12 | 0.06 | 0.10 | 0.11 |
| Finance Income | 0.02 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 |
| Finance Costs | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Pretax Income | 0.21 | 0.27 | -1.20 | -0.06 | -0.05 | 0.10 | 0.03 | 0.06 | 0.14 | 0.14 |
| Income Tax Expense | 0.04 | 0.07 | -0.32 | -0.00 | -0.01 | 0.04 | 0.01 | 0.02 | 0.04 | 0.04 |
| Net Income | 0.17 | 0.20 | -0.88 | -0.05 | -0.04 | 0.06 | 0.01 | 0.04 | 0.10 | 0.09 |
| Total Comprehensive Income | 0.20 | 0.25 | -0.80 | 0.01 | -0.22 | 0.05 | 0.14 | -0.05 | 0.09 | 0.05 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 14.39 | 14.08 | 13.36 | 13.86 | 12.57 | 12.86 | 12.66 | 12.33 | 12.25 | 12.15 |
| Current Assets | 10.86 | 10.56 | 9.92 | 10.84 | 9.59 | 9.78 | 9.59 | 9.15 | 9.02 | 8.85 |
| Cash & Cash Equivalents | 1.22 | 2.02 | 1.83 | 1.87 | 1.46 | 1.27 | 1.16 | 0.99 | 0.95 | 1.46 |
| Inventories | 3.32 | 2.82 | 2.43 | 2.45 | 2.06 | 1.93 | 1.95 | 1.67 | 1.69 | 1.64 |
| Trade Receivables | 2.88 | 2.60 | 2.68 | 3.09 | 2.73 | 2.75 | 2.78 | 2.53 | 2.41 | 2.01 |
| Non-current Assets | 3.53 | 3.52 | 3.44 | 3.02 | 2.98 | 3.08 | 3.07 | 3.18 | 3.23 | 3.31 |
| Property, Plant & Equipment | 0.51 | 0.46 | 0.45 | 0.40 | 0.39 | 0.43 | 0.38 | 0.36 | 0.37 | 0.37 |
| Intangible Assets | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Total Liabilities | 10.46 | 10.35 | 9.88 | 9.64 | 8.38 | 8.48 | 8.32 | 8.16 | 8.04 | 8.04 |
| Current Liabilities | 5.90 | 5.40 | 5.11 | 4.79 | 4.30 | 4.52 | 4.54 | 4.93 | 4.86 | 5.22 |
| Non-current Liabilities | 4.56 | 4.95 | 4.77 | 4.85 | 4.07 | 3.96 | 3.78 | 3.23 | 3.18 | 2.82 |
| Total Equity | 3.92 | 3.73 | 3.47 | 4.22 | 4.19 | 4.39 | 4.33 | 4.16 | 4.21 | 4.11 |
| Share Capital | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 |
| Retained Earnings | 1.54 | 1.37 | 1.28 | 2.14 | 2.20 | 2.24 | 2.18 | 2.19 | 2.15 | 2.05 |
| 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 | -746.2 | -185.4 | 569.4 | -327.4 | 67.4 | 153.5 | 132.0 | -337.6 | -693.0 | -384.8 |
| Cash from Investing Activities | 54.6 | 43.8 | 157.2 | 97.1 | 72.9 | -155.2 | 48.4 | -42.8 | 107.4 | -8.5 |
| Purchase of Property, Plant & Equipment | 39.8 | 4.8 | 2.8 | 13.0 | 63.6 | 20.9 | -17.4 | 41.7 | 6.0 | 7.4 |
| Cash from Financing Activities | -112.1 | 338.0 | -755.1 | 643.0 | 64.9 | 104.3 | 11.9 | 360.1 | 51.0 | 746.7 |
| Dividends Paid | — | — | 0.9 | — | — | — | — | — | — | — |
| Net Change in Cash | -807.4 | 193.6 | -40.5 | 406.4 | 197.6 | 104.3 | 174.1 | 38.7 | -508.2 | 475.6 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 8.05 | -23.3% | -8.2% | -0.2% | -2.0% |
| Operating income | -0.82 | — | — | — | — |
| Net income | -0.92 | — | — | — | — |
| EPS | ₩-2,229 | — | — | — | — |
| Operating cash flow | 0.46 | — | — | +2.5% | -3.8% |
| Shareholders' equity | 3.47 | -19.8% | -2.3% | +5.4% | +2.2% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 3.0% | 8.8% | 10.4% | 12.0% | 14.3% | 12.3% |
| Operating margin | -10.1% | 3.8% | 5.7% | 7.3% | 8.5% | 6.9% |
| Net margin | -11.4% | 2.3% | 4.5% | 4.9% | 5.6% | 3.5% |
| Return on equity | -23.5% | 5.8% | 13.4% | 14.6% | 16.5% | 10.9% |
| Return on assets | -7.0% | 2.0% | 4.7% | 4.7% | 4.9% | 3.0% |
| Operating cash flow / revenue | 5.7% | -12.2% | -7.2% | -4.1% | 20.1% | 5.0% |
| Capex / revenue | 1.2% | 0.4% | 0.6% | 0.7% | 0.6% | 0.1% |
| Symbol | Last Price |
|---|---|
| 000720Hyundai Engineering & Construction Co., Ltd. | ₩119,700 +0.2% |
| 028050Samsung E&A Co., Ltd. | ₩45,850 -0.5% |
| 052690KEPCO Engineering & Construction | ₩107,600 +0.2% |
| 022100POSCO DX | ₩21,650 +1.2% |
| 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% |