| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Revenue | 244.2 | 130.3 | 70.8 | 42.8 |
| Cost of Revenue | 228.1 | 113.5 | 50.8 | 42.5 |
| Gross Profit | 16.1 | 16.8 | 20.0 | 0.3 |
| Selling, General & Administrative | 9.1 | 4.4 | 6.9 | 6.9 |
| Operating Income | 7.0 | 12.4 | 13.1 | -6.6 |
| Finance Income | 31.9 | 7.1 | 2.6 | 4.9 |
| Finance Costs | 7.1 | 3.2 | 1.2 | 2.3 |
| Pretax Income | 11.0 | 16.9 | 14.5 | -15.2 |
| Income Tax Expense | 2.7 | 3.7 | 2.9 | -3.1 |
| Net Income | 8.4 | 13.2 | 11.6 | -12.1 |
| Total Comprehensive Income | 7.6 | 13.2 | 11.0 | -11.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Assets | 739.0 | 254.3 | 146.7 | 120.3 |
| Current Assets | 463.5 | 163.7 | 66.8 | 88.6 |
| Cash & Cash Equivalents | 73.6 | 78.5 | 34.2 | 70.1 |
| Inventories | 1.1 | 1.6 | 1.9 | 1.7 |
| Trade Receivables | 56.4 | 36.2 | 19.3 | 9.2 |
| Non-current Assets | 275.6 | 90.6 | 80.0 | 31.7 |
| Property, Plant & Equipment | 140.2 | 76.9 | 74.3 | 25.9 |
| Intangible Assets | 4.8 | 4.9 | 0.5 | 0.1 |
| Total Liabilities | 111.0 | 46.1 | 24.1 | 7.9 |
| Current Liabilities | 64.5 | 43.7 | 23.9 | 7.6 |
| Non-current Liabilities | 46.5 | 2.4 | 0.2 | 0.3 |
| Total Equity | 628.1 | 208.2 | 122.6 | 112.4 |
| Share Capital | 52.2 | 32.7 | 25.9 | 25.9 |
| Retained Earnings | 76.6 | 73.9 | 64.7 | 54.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash from Operating Activities | 19.9 | -6.6 | 17.0 | 1.7 |
| Cash from Investing Activities | -471.6 | 18.5 | -51.9 | -12.5 |
| Purchase of Property, Plant & Equipment | 76.5 | 8.6 | 53.6 | — |
| Cash from Financing Activities | 447.0 | 30.7 | -0.9 | 24.2 |
| Dividends Paid | 5.0 | 3.9 | 0.7 | -0.6 |
| Net Change in Cash | -4.6 | 42.6 | -35.8 | 13.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 95.4 | 52.8 | 55.8 | 77.0 | 67.0 | 44.5 | — |
| Cost of Revenue | 86.8 | 45.7 | 54.7 | 73.0 | 61.2 | 39.2 | — |
| Gross Profit | 8.6 | 7.1 | 1.1 | 4.0 | 5.8 | 5.3 | — |
| Selling, General & Administrative | 2.5 | 2.9 | 2.5 | 1.9 | 2.4 | 2.3 | — |
| Operating Income | 6.1 | 4.2 | -1.5 | 2.1 | 3.4 | 3.0 | — |
| Finance Income | 11.4 | 19.4 | 13.7 | 14.9 | 2.2 | 1.2 | — |
| Finance Costs | 2.9 | 1.6 | 1.8 | 0.7 | 3.7 | 0.9 | — |
| Pretax Income | 9.5 | 7.9 | 1.6 | 4.1 | 1.9 | 3.5 | — |
| Income Tax Expense | 2.5 | 1.8 | 0.6 | 0.9 | 0.4 | 0.8 | — |
| Net Income | 7.0 | 6.1 | 1.0 | 3.2 | 1.4 | 2.7 | — |
| Total Comprehensive Income | 6.6 | 6.1 | 0.3 | 3.2 | 1.4 | 2.7 | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Total Assets | 785.3 | 768.2 | 739.0 | 705.5 | 274.1 | 273.2 | 254.3 |
| Current Assets | 490.2 | 480.5 | 463.5 | 491.3 | 183.7 | 184.2 | 163.7 |
| Cash & Cash Equivalents | 178.5 | 114.9 | 73.6 | 109.7 | 90.8 | 100.1 | 78.5 |
| Inventories | 1.3 | 2.2 | 1.1 | 1.5 | 1.4 | 1.7 | 1.6 |
| Trade Receivables | 200.6 | 190.2 | 56.4 | 44.9 | 42.1 | 44.9 | 36.2 |
| Non-current Assets | 295.1 | 287.7 | 275.6 | 214.2 | 90.4 | 89.1 | 90.6 |
| Property, Plant & Equipment | 150.4 | 145.7 | 140.2 | 81.3 | 76.8 | 75.6 | 76.9 |
| Intangible Assets | 4.8 | 4.8 | 4.8 | 4.8 | 4.9 | 4.9 | 4.9 |
| Total Liabilities | 152.6 | 142.2 | 111.0 | 79.7 | 66.8 | 67.4 | 46.1 |
| Current Liabilities | 96.2 | 88.3 | 64.5 | 72.4 | 64.4 | 65.0 | 43.7 |
| Non-current Liabilities | 56.4 | 54.0 | 46.5 | 7.3 | 2.4 | 2.4 | 2.4 |
| Total Equity | 632.7 | 626.0 | 628.1 | 625.8 | 207.3 | 205.8 | 208.2 |
| Share Capital | 52.2 | 52.2 | 52.2 | 52.2 | 32.7 | 32.7 | 32.7 |
| Retained Earnings | 81.4 | 74.5 | 76.6 | 76.3 | 73.0 | 71.6 | 73.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 12.9 | 16.4 | -9.9 | 13.7 | -5.2 | 21.3 | — |
| Cash from Investing Activities | 58.5 | 25.2 | -63.5 | -405.7 | -0.7 | -1.8 | — |
| Purchase of Property, Plant & Equipment | 8.6 | 3.7 | 88.3 | — | — | — | — |
| Cash from Financing Activities | -8.4 | -0.2 | 37.2 | 409.4 | -1.6 | 2.0 | — |
| Dividends Paid | — | — | 10.0 | 0.0 | — | — | — |
| Net Change in Cash | 63.0 | 41.4 | -36.1 | 17.4 | -7.5 | 21.6 | — |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 244.2 | +87.4% | +78.7% | — | — |
| Operating income | 7.0 | -43.4% | — | — | — |
| Net income | 8.4 | -36.7% | — | — | — |
| EPS | ₩160 | -36.7% | — | — | — |
| Operating cash flow | 19.9 | — | +127.0% | — | — |
| Shareholders' equity | 628.1 | +201.7% | +77.5% | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Gross margin | 6.6% | 12.9% | 28.3% | 0.8% |
| Operating margin | 2.9% | 9.5% | 18.5% | -15.4% |
| Net margin | 3.4% | 10.1% | 16.4% | -28.3% |
| Return on equity | 2.0% | 8.0% | 9.9% | -10.8% |
| Return on assets | 1.7% | 6.6% | 8.7% | -10.1% |
| Operating cash flow / revenue | 8.2% | -5.1% | 24.1% | 4.0% |
| Capex / revenue | 31.3% | 6.6% | 75.8% | — |
| Symbol | Last Price |
|---|---|
| 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% |
| 294870Ipark Hyundai Development Company | ₩23,300 +0.4% |
| 097230HJ Shipbuilding & Construction | ₩16,110 +0.2% |
| 002990KUMHO Engineering & Construction Co., Ltd. | ₩16,090 -2.5% |
| 045100Hanyang ENG Co., Ltd. | ₩29,850 +2.2% |