| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.37 | 1.20 | 0.85 | 0.76 | 0.60 | 0.83 | 0.67 | 0.51 | 0.77 | 0.80 | 0.69 |
| Cost of Revenue | 1.19 | 1.09 | 0.81 | 0.76 | 0.61 | 0.78 | 0.66 | 0.51 | 0.71 | 0.76 | 0.69 |
| Gross Profit | 0.19 | 0.12 | 0.04 | 0.00 | -0.01 | 0.05 | 0.01 | 0.00 | 0.05 | 0.04 | -0.00 |
| Selling, General & Administrative | 0.06 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.06 |
| Operating Income | 0.13 | 0.07 | 0.01 | -0.03 | -0.04 | 0.02 | -0.02 | -0.04 | 0.01 | 0.00 | -0.06 |
| Finance Income | 0.17 | 0.36 | 0.13 | 0.14 | 0.06 | 0.08 | 0.07 | 0.06 | 0.10 | 0.10 | 0.09 |
| Finance Costs | 0.17 | 0.35 | 0.14 | 0.15 | 0.06 | 0.10 | 0.09 | 0.06 | 0.12 | 0.12 | 0.12 |
| Pretax Income | 0.12 | 0.08 | -0.00 | -0.04 | -0.05 | 0.01 | -0.05 | -0.03 | -0.00 | -0.19 | -0.17 |
| Income Tax Expense | -0.05 | -0.00 | -0.00 | 0.00 | -0.01 | 0.00 | -0.00 | -0.01 | 0.01 | -0.01 | -0.04 |
| Net Income | 0.17 | 0.08 | -0.00 | -0.04 | -0.04 | 0.01 | -0.04 | -0.02 | -0.01 | -0.18 | -0.13 |
| Total Comprehensive Income | 0.16 | 0.08 | 0.00 | -0.04 | -0.03 | 0.01 | -0.04 | -0.03 | 0.01 | -0.04 | -0.13 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.70 | 1.41 | 1.14 | 0.96 | 0.80 | 0.72 | 0.83 | 0.74 | 1.23 | 1.36 | 1.41 |
| Current Assets | 1.03 | 0.79 | 0.66 | 0.47 | 0.34 | 0.28 | 0.38 | 0.28 | 0.32 | 0.43 | 0.44 |
| Cash & Cash Equivalents | 0.28 | 0.13 | 0.10 | 0.05 | 0.05 | 0.05 | 0.02 | 0.06 | 0.07 | 0.07 | 0.05 |
| Inventories | 0.36 | 0.37 | 0.37 | 0.25 | 0.18 | 0.16 | 0.23 | 0.15 | 0.17 | 0.20 | 0.20 |
| Trade Receivables | 0.17 | 0.14 | 0.09 | 0.07 | 0.06 | 0.03 | 0.08 | 0.02 | 0.03 | 0.08 | 0.05 |
| Non-current Assets | 0.66 | 0.63 | 0.48 | 0.49 | 0.45 | 0.45 | 0.45 | 0.46 | 0.91 | 0.93 | 0.96 |
| Property, Plant & Equipment | 0.43 | 0.42 | 0.38 | 0.35 | 0.36 | 0.36 | 0.42 | 0.44 | 0.49 | 0.50 | 0.51 |
| Intangible Assets | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.03 |
| Total Liabilities | 1.14 | 1.02 | 0.91 | 0.73 | 0.59 | 0.53 | 0.64 | 0.51 | 0.69 | 0.82 | 0.83 |
| Current Liabilities | 0.61 | 0.59 | 0.60 | 0.50 | 0.43 | 0.50 | 0.62 | 0.49 | 0.53 | 0.67 | 0.53 |
| Non-current Liabilities | 0.53 | 0.43 | 0.31 | 0.24 | 0.16 | 0.03 | 0.02 | 0.02 | 0.16 | 0.15 | 0.30 |
| Total Equity | 0.56 | 0.39 | 0.22 | 0.22 | 0.21 | 0.19 | 0.19 | 0.23 | 0.54 | 0.53 | 0.57 |
| Share Capital | 0.08 | 0.08 | 0.07 | 0.07 | 0.05 | 0.03 | 0.03 | 0.03 | 0.07 | 0.07 | 0.07 |
| Retained Earnings | 0.09 | -0.07 | -0.15 | -0.15 | -0.07 | -0.03 | -0.04 | 0.01 | -0.01 | -0.00 | 0.17 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 330.3 | 90.4 | 70.2 | -21.1 | -45.8 | 83.8 | -64.7 | 18.4 | -69.4 | 4.5 | -44.1 |
| Cash from Investing Activities | -161.1 | -4.3 | -30.3 | -54.5 | -7.1 | 3.8 | -0.7 | -14.8 | 12.7 | 41.4 | 14.9 |
| Purchase of Property, Plant & Equipment | 33.3 | 51.0 | 31.1 | 9.0 | 9.2 | 2.9 | 7.9 | 2.5 | 2.9 | 16.8 | 5.0 |
| Cash from Financing Activities | -22.3 | -57.3 | 8.8 | 76.8 | 61.5 | -63.3 | 27.0 | -16.1 | 56.6 | -18.7 | 29.6 |
| Net Change in Cash | 143.7 | 30.2 | 48.3 | 0.5 | 8.8 | 24.2 | -38.7 | -12.4 | -0.6 | 27.3 | 0.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 |
|---|---|---|---|
| Total Revenue | 362.2 | 345.2 | — |
| Cost of Revenue | 287.1 | 279.8 | — |
| Gross Profit | 75.1 | 65.4 | — |
| Selling, General & Administrative | 37.2 | 14.0 | — |
| Operating Income | 37.9 | 51.4 | — |
| Finance Income | 87.2 | 211.8 | — |
| Finance Costs | 83.5 | 192.4 | — |
| Pretax Income | 35.9 | 69.1 | — |
| Income Tax Expense | 2.7 | 16.3 | — |
| Net Income | 33.2 | 52.9 | — |
| Total Comprehensive Income | 33.4 | 53.4 | — |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 |
|---|---|---|---|
| Total Assets | 2.17 | 1.91 | 1.70 |
| Current Assets | 1.04 | 0.86 | 1.03 |
| Cash & Cash Equivalents | 0.16 | 0.05 | 0.28 |
| Inventories | 0.47 | 0.39 | 0.36 |
| Trade Receivables | 0.15 | 0.19 | 0.17 |
| Non-current Assets | 1.13 | 1.05 | 0.66 |
| Property, Plant & Equipment | 0.49 | 0.46 | 0.43 |
| Intangible Assets | — | 0.02 | 0.01 |
| Total Liabilities | 1.52 | 1.30 | 1.14 |
| Current Liabilities | 0.82 | 0.72 | 0.61 |
| Non-current Liabilities | 0.70 | 0.58 | 0.53 |
| Total Equity | 0.65 | 0.61 | 0.56 |
| Share Capital | 0.08 | 0.08 | 0.08 |
| Retained Earnings | 0.18 | 0.14 | 0.09 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 |
|---|---|---|---|
| Cash from Operating Activities | 174.5 | 48.3 | — |
| Cash from Investing Activities | -34.5 | -265.4 | — |
| Purchase of Property, Plant & Equipment | 35.6 | 23.6 | — |
| Cash from Financing Activities | -43.8 | -1.0 | — |
| Net Change in Cash | 113.6 | -226.7 | — |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,371.1 | +14.0% | +21.5% | +10.6% | +7.1% |
| Operating income | 130.1 | +81.8% | — | +45.4% | — |
| Net income | 173.8 | +119.5% | — | +95.7% | — |
| EPS | ₩2,082 | +119.5% | — | +95.7% | — |
| Operating cash flow | 330.3 | +265.5% | — | +31.6% | — |
| Shareholders' equity | 556.1 | +41.4% | +35.9% | +23.4% | -0.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 13.5% | 9.7% | 5.1% | 0.3% | -1.7% | 6.4% |
| Operating margin | 9.5% | 6.0% | 1.0% | -3.9% | -6.6% | 2.4% |
| Net margin | 12.7% | 6.6% | -0.0% | -5.3% | -6.6% | 0.7% |
| Return on equity | 36.6% | 25.6% | -0.2% | -18.7% | -19.7% | 3.2% |
| Return on assets | 11.2% | 6.2% | -0.0% | -4.6% | -5.2% | 0.8% |
| Operating cash flow / revenue | 24.1% | 7.5% | 8.2% | -2.8% | -7.6% | 10.1% |
| Capex / revenue | 2.4% | 4.2% | 3.6% | 1.2% | 1.5% | 0.3% |
| Symbol | Last Price |
|---|---|
| 267270HD Construction Equipment | ₩140,000 +3.5% |
| 241560Doosan Bobcat Inc. | ₩62,800 +0.0% |
| 108490Robotis | ₩304,500 +22.5% |
| 018880Hanon Systems | ₩3,525 +0.9% |
| 017800Hyundai Elevator | ₩74,900 +0.3% |
| 319400Hyundai Movex Co., Ltd. | ₩22,050 +4.0% |
| 112610CS Wind Corporation | ₩46,950 +2.3% |
| 083650BHI Co., Ltd. | ₩60,000 +1.2% |
| 071970HD-Hyundai Marine Engine | ₩50,200 +1.4% |
| 323280Taesung Co., Ltd. | ₩44,850 +3.2% |