| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.58 | 1.56 | 1.53 | 1.43 | 1.38 | 1.30 | 1.25 | 1.24 | 1.24 | 1.22 | 1.18 |
| Cost of Revenue | 1.34 | 1.26 | 1.25 | 1.20 | 1.16 | 1.09 | 0.97 | 0.97 | 0.99 | 1.03 | 0.93 |
| Gross Profit | 0.24 | 0.30 | 0.28 | 0.23 | 0.22 | 0.21 | 0.28 | 0.27 | 0.25 | 0.19 | 0.25 |
| Selling, General & Administrative | 0.10 | 0.09 | 0.08 | 0.10 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.07 |
| Operating Income | 0.14 | 0.21 | 0.20 | 0.13 | 0.12 | 0.14 | 0.19 | 0.19 | 0.16 | 0.11 | 0.18 |
| Finance Income | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Finance Costs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Pretax Income | 0.16 | 0.23 | 0.21 | 0.13 | 0.14 | 0.11 | 0.20 | 0.21 | 0.18 | 0.11 | 0.22 |
| Income Tax Expense | 0.03 | 0.05 | 0.05 | 0.03 | 0.04 | 0.02 | 0.05 | 0.05 | 0.04 | 0.02 | 0.05 |
| Net Income | 0.12 | 0.17 | 0.16 | 0.10 | 0.10 | 0.09 | 0.15 | 0.16 | 0.14 | 0.09 | 0.17 |
| Total Comprehensive Income | 0.13 | 0.15 | 0.12 | 0.16 | 0.11 | 0.07 | 0.16 | 0.15 | 0.15 | 0.08 | 0.16 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.70 | 1.69 | 1.60 | 1.56 | 1.43 | 1.35 | 1.36 | 1.28 | 1.20 | 1.09 | 1.03 |
| Current Assets | 1.01 | 1.05 | 0.97 | 0.87 | 0.80 | 0.76 | 0.78 | 0.64 | 0.63 | 0.56 | 0.55 |
| Cash & Cash Equivalents | 0.15 | 0.10 | 0.05 | 0.12 | 0.07 | 0.04 | 0.03 | 0.04 | 0.10 | 0.19 | 0.06 |
| Inventories | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.53 | 0.52 | 0.84 | 0.60 | 0.51 | 0.49 | 0.46 | 0.43 | 0.40 | 0.18 | 0.18 |
| Non-current Assets | 0.70 | 0.64 | 0.63 | 0.69 | 0.63 | 0.59 | 0.58 | 0.64 | 0.57 | 0.53 | 0.48 |
| Property, Plant & Equipment | 0.47 | 0.46 | 0.45 | 0.45 | 0.45 | 0.45 | 0.44 | 0.44 | 0.43 | 0.40 | 0.37 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.36 | 0.36 | 0.32 | 0.35 | 0.31 | 0.30 | 0.30 | 0.30 | 0.29 | 0.30 | 0.25 |
| Current Liabilities | 0.35 | 0.35 | 0.32 | 0.32 | 0.27 | 0.26 | 0.25 | 0.27 | 0.28 | 0.27 | 0.20 |
| Non-current Liabilities | 0.01 | 0.01 | 0.01 | 0.03 | 0.05 | 0.04 | 0.05 | 0.03 | 0.02 | 0.04 | 0.05 |
| Total Equity | 1.35 | 1.33 | 1.27 | 1.22 | 1.11 | 1.05 | 1.06 | 0.98 | 0.91 | 0.79 | 0.79 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 1.34 | 1.32 | 1.26 | 1.21 | 1.10 | 1.04 | 1.06 | 0.98 | 0.90 | 0.78 | 0.78 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 135.7 | 540.5 | -38.1 | 81.3 | 133.3 | 74.6 | 160.6 | 130.1 | 132.8 | 123.4 | 139.8 |
| Cash from Investing Activities | 35.7 | -380.3 | 30.3 | 27.3 | -39.8 | 27.0 | -88.7 | -123.7 | -193.4 | 79.8 | -104.6 |
| Purchase of Property, Plant & Equipment | 61.8 | 49.6 | 41.2 | 37.9 | 30.1 | 49.5 | 28.8 | 48.4 | 72.2 | 58.4 | 59.2 |
| Cash from Financing Activities | -124.8 | -111.2 | -65.3 | -59.7 | -55.9 | -90.2 | -83.8 | -66.2 | -30.6 | -76.1 | -75.2 |
| Dividends Paid | 111.1 | 97.1 | 58.7 | 54.0 | 51.6 | 86.4 | 80.6 | 66.2 | 30.6 | 76.1 | 75.2 |
| Net Change in Cash | 45.8 | 50.6 | -73.5 | 48.5 | 38.6 | 9.2 | -12.2 | -59.6 | -93.0 | 127.2 | -39.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 437.9 | 352.4 | 440.8 | 393.7 | 454.0 | 288.0 | 431.2 | 354.4 | 428.6 | 342.8 |
| Cost of Revenue | 372.3 | 289.0 | 391.1 | 325.3 | 365.9 | 256.4 | 369.3 | 291.5 | 329.1 | 271.9 |
| Gross Profit | 65.7 | 63.4 | 49.7 | 68.4 | 88.1 | 31.6 | 61.9 | 63.0 | 99.5 | 70.9 |
| Selling, General & Administrative | 22.1 | 26.4 | 30.5 | 21.0 | 22.5 | 23.8 | 21.1 | 21.0 | 25.1 | 18.7 |
| Operating Income | 43.6 | 37.0 | 19.3 | 47.4 | 65.6 | 7.8 | 40.9 | 42.0 | 74.4 | 52.2 |
| Finance Income | 4.5 | 5.4 | 5.1 | 4.4 | 4.2 | 5.5 | 7.0 | 4.1 | 3.0 | 3.6 |
| Finance Costs | 0.1 | 0.2 | 0.5 | -0.3 | 2.5 | 0.3 | -0.4 | 1.1 | 0.5 | 0.5 |
| Pretax Income | 48.6 | 39.2 | 24.1 | 51.6 | 64.7 | 15.6 | 47.0 | 44.0 | 77.9 | 56.3 |
| Income Tax Expense | 10.3 | 9.8 | 4.7 | 8.9 | 13.8 | 4.4 | 11.5 | 10.1 | 18.4 | 12.8 |
| Net Income | 38.3 | 29.4 | 19.4 | 42.7 | 50.9 | 11.2 | 35.5 | 33.9 | 59.5 | 43.6 |
| Total Comprehensive Income | 37.1 | 38.1 | 33.2 | 50.1 | 41.3 | 4.0 | 33.8 | 35.3 | 34.2 | 49.7 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.68 | 1.73 | 1.70 | 1.65 | 1.61 | 1.68 | 1.69 | 1.62 | 1.64 | 1.71 |
| Current Assets | 1.02 | 1.03 | 1.01 | 1.01 | 0.98 | 1.04 | 1.05 | 0.98 | 1.01 | 1.07 |
| Cash & Cash Equivalents | 0.17 | 0.08 | 0.15 | 0.07 | 0.12 | 0.13 | 0.10 | 0.09 | 0.26 | 0.14 |
| Inventories | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Trade Receivables | 0.63 | 0.53 | 0.53 | 0.58 | 0.56 | 0.48 | 0.52 | 0.58 | 0.66 | 0.78 |
| Non-current Assets | 0.67 | 0.70 | 0.70 | 0.64 | 0.63 | 0.64 | 0.64 | 0.63 | 0.63 | 0.64 |
| Property, Plant & Equipment | 0.47 | 0.47 | 0.47 | 0.46 | 0.46 | 0.46 | 0.46 | 0.45 | 0.45 | 0.46 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.34 | 0.42 | 0.36 | 0.33 | 0.35 | 0.46 | 0.36 | 0.33 | 0.39 | 0.48 |
| Current Liabilities | 0.33 | 0.41 | 0.35 | 0.27 | 0.29 | 0.42 | 0.35 | 0.27 | 0.34 | 0.47 |
| Non-current Liabilities | 0.01 | 0.01 | 0.01 | 0.06 | 0.06 | 0.04 | 0.01 | 0.06 | 0.05 | 0.01 |
| Total Equity | 1.35 | 1.31 | 1.35 | 1.31 | 1.26 | 1.22 | 1.33 | 1.29 | 1.26 | 1.23 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 1.34 | 1.30 | 1.34 | 1.30 | 1.25 | 1.21 | 1.32 | 1.29 | 1.25 | 1.22 |
| 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 | -4.6 | -9.1 | 85.4 | 10.2 | 25.4 | 14.6 | 142.7 | 69.2 | 174.0 | 154.6 |
| Cash from Investing Activities | 172.1 | -55.4 | -9.9 | -56.0 | 75.7 | 25.9 | -131.8 | -234.3 | 37.1 | -51.4 |
| Purchase of Property, Plant & Equipment | 9.2 | 6.3 | 23.0 | 13.4 | 12.5 | 12.9 | 18.4 | 14.4 | 4.2 | 12.6 |
| Cash from Financing Activities | -76.4 | -7.0 | -2.2 | -1.5 | -113.2 | -7.8 | -1.7 | -1.7 | -98.8 | -8.9 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 194.2 | -194.2 | — | — |
| Net Change in Cash | 91.8 | -70.4 | 73.7 | -45.9 | -14.9 | 33.0 | 11.2 | -168.3 | 112.9 | 94.9 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,576.5 | +1.2% | +3.3% | +3.9% | +2.9% |
| Operating income | 140.1 | -33.1% | +2.4% | +0.7% | -2.2% |
| Net income | 124.3 | -27.9% | +7.4% | +7.4% | -3.1% |
| EPS | ₩2,761 | -27.9% | +7.4% | +7.4% | -3.1% |
| Operating cash flow | 135.7 | -74.9% | +18.6% | +12.7% | -0.3% |
| Shareholders' equity | 1,345.9 | +1.3% | +3.4% | +5.1% | +5.5% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 15.1% | 19.0% | 18.4% | 15.8% | 15.7% | 16.2% |
| Operating margin | 8.9% | 13.5% | 13.0% | 9.1% | 9.0% | 10.4% |
| Net margin | 7.9% | 11.1% | 10.6% | 7.0% | 7.1% | 6.7% |
| Return on equity | 9.3% | 13.3% | 13.1% | 8.6% | 9.1% | 8.2% |
| Return on assets | 7.3% | 10.5% | 10.3% | 6.7% | 7.1% | 6.4% |
| Operating cash flow / revenue | 8.6% | 34.7% | -2.5% | 5.7% | 9.7% | 5.7% |
| Capex / revenue | 3.9% | 3.2% | 2.7% | 2.7% | 2.2% | 3.8% |
| Symbol | Last Price |
|---|---|
| 047040Daewoo Engineering & Construction Co., Ltd. | ₩16,850 +0.6% |
| 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% |
| 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% |