| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 518.8 | 569.5 | 554.4 | 505.3 | 433.1 | 431.7 | 448.6 | 433.7 |
| Cost of Revenue | 406.1 | 419.5 | 442.5 | 394.3 | 326.2 | 309.7 | 324.5 | 296.9 |
| Gross Profit | 112.7 | 149.9 | 111.8 | 111.0 | 106.9 | 122.0 | 124.1 | 136.8 |
| Selling, General & Administrative | 77.2 | 79.0 | 74.0 | 97.0 | 96.8 | 92.4 | 80.1 | 115.3 |
| Operating Income | 35.5 | 70.9 | 37.8 | 13.9 | 10.1 | 29.6 | 44.1 | 21.5 |
| Finance Income | 6.4 | 8.4 | 6.5 | 3.2 | 2.0 | 2.0 | 2.6 | 2.4 |
| Finance Costs | 0.1 | 0.1 | 0.1 | 0.4 | 0.0 | 0.1 | 0.1 | 0.7 |
| Pretax Income | 109.4 | 76.2 | 44.1 | 25.7 | 17.7 | 26.5 | 34.3 | 19.8 |
| Income Tax Expense | 24.0 | 17.7 | 11.4 | 7.8 | 1.3 | 6.4 | 7.9 | 6.9 |
| Net Income | 85.4 | 58.5 | 32.7 | 18.0 | 16.5 | 20.2 | 26.4 | 12.9 |
| Total Comprehensive Income | 85.5 | 49.8 | 14.7 | 39.0 | 25.1 | 18.7 | 36.2 | 12.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 885.5 | 946.8 | 855.0 | 816.5 | 705.5 | 700.3 | 735.2 | 771.5 |
| Current Assets | 549.7 | 575.8 | 452.1 | 376.4 | 256.4 | 237.9 | 257.6 | 281.4 |
| Cash & Cash Equivalents | 27.3 | 46.5 | 52.2 | 45.3 | 30.2 | 39.1 | 69.3 | 31.5 |
| Trade Receivables | 35.4 | 120.4 | 73.1 | 64.2 | 37.5 | 48.2 | 52.3 | 45.5 |
| Non-current Assets | 335.8 | 371.1 | 402.9 | 440.1 | 449.1 | 462.4 | 477.6 | 490.1 |
| Property, Plant & Equipment | 227.3 | 237.6 | 247.4 | 257.3 | 270.4 | 281.9 | 290.3 | 300.7 |
| Intangible Assets | 8.4 | 21.1 | 25.0 | 26.9 | 33.3 | 40.8 | 46.4 | 61.9 |
| Total Liabilities | 260.6 | 369.4 | 307.7 | 273.1 | 192.1 | 201.2 | 243.0 | 310.1 |
| Current Liabilities | 256.0 | 361.0 | 250.2 | 244.8 | 183.6 | 187.3 | 223.5 | 248.4 |
| Non-current Liabilities | 4.6 | 8.3 | 57.5 | 28.3 | 8.5 | 13.9 | 19.5 | 61.7 |
| Total Equity | 625.0 | 577.5 | 547.3 | 543.4 | 513.5 | 499.1 | 492.2 | 461.4 |
| Share Capital | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 |
| Retained Earnings | 627.6 | 580.1 | 550.0 | 546.5 | 516.5 | 502.1 | 495.2 | 464.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 29.3 | 49.0 | 40.8 | 6.8 | -15.8 | 16.8 | 27.1 | 81.0 |
| Cash from Investing Activities | -9.5 | -34.4 | -22.0 | 18.7 | 19.0 | -33.9 | 47.2 | -50.6 |
| Purchase of Property, Plant & Equipment | 4.6 | 4.6 | 2.8 | 1.4 | 1.6 | 4.2 | 2.4 | 1.2 |
| Cash from Financing Activities | -39.0 | -20.7 | -11.9 | -10.3 | -12.1 | -13.1 | -36.4 | -17.4 |
| Dividends Paid | 38.0 | 19.6 | 10.8 | 9.1 | 10.7 | 11.8 | 5.3 | 8.4 |
| Net Change in Cash | -19.2 | -5.6 | 6.8 | 15.1 | -8.9 | -30.2 | 37.8 | 13.1 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 103.3 | 113.3 | 205.5 | 114.6 | 102.3 | 96.4 | 192.6 | 105.9 | 127.2 | 127.6 |
| Cost of Revenue | 81.5 | 84.7 | 178.8 | 77.9 | 79.0 | 70.4 | 123.3 | 74.6 | 90.7 | 97.5 |
| Gross Profit | 21.8 | 28.6 | 26.7 | 36.7 | 23.3 | 26.0 | 69.3 | 31.3 | 36.5 | 30.1 |
| Selling, General & Administrative | 18.8 | 14.5 | 0.3 | 24.4 | 27.7 | 24.8 | 42.5 | 25.6 | 23.3 | 21.0 |
| Operating Income | 3.0 | 14.1 | 26.4 | 12.3 | -4.4 | 1.2 | 26.8 | 5.7 | 13.2 | 9.1 |
| Finance Income | 1.0 | 1.4 | 1.2 | 1.5 | 1.3 | 2.4 | 2.4 | 1.9 | 2.6 | 1.5 |
| Finance Costs | 0.0 | 0.0 | 0.0 | -0.2 | 0.3 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 |
| Pretax Income | 2.0 | 17.8 | 9.2 | 14.6 | 0.3 | 85.3 | 35.3 | 8.6 | 21.4 | 11.0 |
| Income Tax Expense | -0.7 | 3.7 | 1.3 | 3.3 | -0.0 | 19.4 | 8.9 | 1.8 | 4.7 | 2.3 |
| Net Income | 2.7 | 14.1 | 7.9 | 11.3 | 0.3 | 65.9 | 26.4 | 6.7 | 16.8 | 8.6 |
| Total Comprehensive Income | 4.2 | 14.8 | 11.4 | 12.0 | 1.0 | 61.1 | 26.6 | 4.1 | 13.7 | 5.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 791.5 | 877.8 | 885.5 | 853.0 | 863.8 | 897.8 | 946.8 | 873.7 | 928.8 | 880.8 |
| Current Assets | 464.7 | 544.0 | 549.7 | 517.6 | 521.5 | 545.0 | 575.8 | 504.4 | 545.9 | 483.4 |
| Cash & Cash Equivalents | 20.8 | 17.7 | 27.3 | 40.0 | 41.6 | 49.2 | 46.5 | 30.9 | 33.4 | 53.4 |
| Trade Receivables | 49.1 | 31.3 | 35.4 | 30.1 | 38.0 | 50.8 | 120.4 | 40.4 | 48.6 | 62.6 |
| Non-current Assets | 326.8 | 333.8 | 335.8 | 335.4 | 342.3 | 352.8 | 371.1 | 369.3 | 382.9 | 397.4 |
| Property, Plant & Equipment | 223.6 | 224.7 | 227.3 | 229.3 | 231.6 | 233.9 | 237.6 | 239.2 | 242.6 | 244.6 |
| Intangible Assets | 9.9 | 8.5 | 8.4 | 17.6 | 18.4 | 19.9 | 21.1 | 21.9 | 23.3 | 23.6 |
| Total Liabilities | 198.8 | 289.3 | 260.6 | 239.4 | 262.2 | 297.2 | 369.4 | 322.9 | 382.0 | 347.7 |
| Current Liabilities | 194.5 | 284.9 | 256.0 | 236.3 | 253.9 | 288.7 | 361.0 | 318.4 | 377.0 | 290.1 |
| Non-current Liabilities | 4.3 | 4.4 | 4.6 | 3.1 | 8.3 | 8.6 | 8.3 | 4.4 | 5.0 | 57.6 |
| Total Equity | 592.7 | 588.5 | 625.0 | 613.6 | 601.6 | 600.6 | 577.5 | 550.9 | 546.8 | 533.1 |
| Share Capital | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 |
| Retained Earnings | 595.3 | 591.1 | 627.6 | 616.2 | 604.2 | 603.2 | 580.1 | 553.5 | 549.4 | 535.7 |
| 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 | 3.0 | -28.0 | 10.9 | -6.0 | 15.8 | 8.6 | 12.4 | -69.0 | 82.0 | 23.6 |
| Cash from Investing Activities | 51.5 | 18.6 | -23.3 | 4.5 | 15.3 | -5.9 | 3.0 | 66.9 | -82.1 | -22.2 |
| Purchase of Property, Plant & Equipment | 0.0 | 1.0 | 1.9 | 1.5 | 0.9 | 0.2 | 2.1 | 0.3 | 2.0 | 0.2 |
| Cash from Financing Activities | -51.5 | -0.2 | -0.3 | -0.3 | -38.2 | -0.2 | -0.3 | -0.2 | -19.9 | -0.3 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | 19.6 | 0.0 |
| Net Change in Cash | 3.1 | -9.6 | -12.7 | -1.6 | -7.6 | 2.7 | 15.6 | -2.4 | -20.0 | 1.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 518.8 | -8.9% | +0.9% | +3.7% | — |
| Operating income | 35.5 | -50.0% | +36.5% | +3.7% | — |
| Net income | 85.4 | +45.9% | +68.2% | +33.5% | — |
| EPS | ₩2,234 | +45.9% | +68.2% | +33.5% | — |
| Operating cash flow | 29.3 | -40.1% | +63.1% | +11.7% | — |
| Shareholders' equity | 625.0 | +8.2% | +4.8% | +4.6% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 21.7% | 26.3% | 20.2% | 22.0% | 24.7% | 28.3% |
| Operating margin | 6.8% | 12.5% | 6.8% | 2.8% | 2.3% | 6.8% |
| Net margin | 16.5% | 10.3% | 5.9% | 3.6% | 3.8% | 4.7% |
| Return on equity | 14.2% | 10.4% | 6.0% | 3.4% | 3.2% | 4.1% |
| Return on assets | 9.3% | 6.5% | 3.9% | 2.4% | 2.3% | 2.8% |
| Operating cash flow / revenue | 5.7% | 8.6% | 7.4% | 1.3% | -3.6% | 3.9% |
| Capex / revenue | 0.9% | 0.8% | 0.5% | 0.3% | 0.4% | 1.0% |
| Symbol | Last Price |
|---|---|
| 028050Samsung E&A Co., Ltd. | ₩45,850 -0.5% |
| 047040Daewoo Engineering & Construction Co., Ltd. | ₩16,850 +0.6% |
| 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% |
| 097230HJ Shipbuilding & Construction | ₩16,110 +0.2% |