| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 17.58 | 14.49 | 11.96 | 9.05 | 8.31 | 8.31 | 5.46 | — |
| Cost of Revenue | 14.62 | 12.99 | 11.31 | 8.88 | 8.52 | 7.84 | 5.04 | — |
| Gross Profit | 2.96 | 1.49 | 0.65 | 0.16 | -0.21 | 0.47 | 0.42 | — |
| Selling, General & Administrative | 0.93 | 0.79 | 0.48 | 0.45 | 0.59 | 0.44 | 0.29 | — |
| Operating Income | 2.04 | 0.71 | 0.18 | -0.29 | -0.80 | 0.03 | 0.13 | — |
| Finance Income | 1.02 | 0.96 | 0.63 | 1.14 | 0.51 | 0.76 | 0.29 | — |
| Finance Costs | 1.26 | 3.24 | 1.12 | 1.59 | 1.00 | 0.78 | 0.26 | — |
| Pretax Income | 1.80 | 0.80 | 0.03 | -0.42 | -1.11 | -0.54 | -0.10 | — |
| Income Tax Expense | 0.39 | 0.18 | 0.01 | -0.07 | -0.30 | -0.11 | -0.01 | — |
| Net Income | 1.42 | 0.62 | 0.02 | -0.35 | -0.81 | -0.43 | -0.09 | — |
| Total Comprehensive Income | 1.58 | 0.50 | -0.09 | -0.31 | -0.84 | -0.26 | -0.09 | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 26.16 | 19.39 | 17.13 | 16.29 | 15.08 | 13.80 | 13.87 | — |
| Current Assets | 14.98 | 10.40 | 8.80 | 8.00 | 7.89 | 7.00 | 7.09 | — |
| Cash & Cash Equivalents | 1.87 | 1.26 | 0.93 | 0.74 | 2.14 | 1.31 | 0.99 | — |
| Inventories | 2.02 | 1.51 | 1.31 | 1.38 | 0.90 | 0.78 | 0.82 | — |
| Trade Receivables | 1.71 | 1.66 | 1.39 | 1.14 | 1.03 | 0.89 | 1.32 | — |
| Non-current Assets | 11.18 | 8.99 | 8.33 | 8.29 | 7.19 | 6.80 | 6.78 | — |
| Property, Plant & Equipment | 8.78 | 6.61 | 6.45 | 6.24 | 5.99 | 6.02 | 6.10 | — |
| Intangible Assets | 0.16 | 0.13 | 0.11 | 0.10 | 0.08 | 0.06 | 0.06 | — |
| Total Liabilities | 16.82 | 13.69 | 11.93 | 11.00 | 9.48 | 8.44 | 8.25 | — |
| Current Liabilities | 15.33 | 11.80 | 9.95 | 9.07 | 7.05 | 5.98 | 5.91 | — |
| Non-current Liabilities | 1.49 | 1.89 | 1.98 | 1.93 | 2.44 | 2.46 | 2.33 | — |
| Total Equity | 9.34 | 5.70 | 5.21 | 5.29 | 5.59 | 5.36 | 5.62 | — |
| Share Capital | 0.52 | 0.44 | 0.44 | 0.44 | 0.44 | 0.35 | 0.35 | — |
| Retained Earnings | 2.39 | 1.29 | 0.77 | 0.85 | 1.15 | -0.51 | -0.10 | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 3.51 | 2.88 | 0.17 | 0.07 | 0.76 | -0.20 | -0.59 | — |
| Cash from Investing Activities | -2.04 | -0.50 | -0.48 | -0.52 | 0.15 | -0.20 | 0.18 | — |
| Purchase of Property, Plant & Equipment | 0.51 | 0.46 | 0.48 | — | — | — | 0.16 | — |
| Cash from Financing Activities | -0.86 | -2.05 | 0.50 | -0.93 | -0.09 | 0.73 | 0.20 | — |
| Dividends Paid | 0.33 | 0.00 | 0.00 | — | — | — | — | — |
| Net Change in Cash | 0.61 | 0.33 | 0.18 | -1.39 | 0.82 | 0.32 | -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 | 6.33 | 5.92 | 5.19 | 4.42 | 4.15 | 3.82 | 4.01 | 3.61 | 3.88 | 2.99 |
| Cost of Revenue | 4.98 | 4.74 | 4.32 | 3.65 | 3.45 | 3.19 | 3.51 | 3.20 | 3.44 | 2.84 |
| Gross Profit | 1.36 | 1.17 | 0.87 | 0.77 | 0.69 | 0.63 | 0.50 | 0.41 | 0.44 | 0.15 |
| Selling, General & Administrative | 0.32 | 0.27 | 0.30 | 0.21 | 0.22 | 0.20 | 0.21 | 0.20 | 0.25 | 0.13 |
| Operating Income | 1.04 | 0.91 | 0.58 | 0.56 | 0.47 | 0.43 | 0.28 | 0.21 | 0.20 | 0.02 |
| Finance Income | 0.32 | 0.55 | -0.04 | 0.39 | 1.58 | 0.16 | 0.40 | 0.86 | 0.22 | 0.29 |
| Finance Costs | 0.75 | 1.57 | 0.45 | 1.05 | 0.52 | 0.31 | 1.98 | 0.39 | 0.76 | 0.92 |
| Pretax Income | 1.16 | 1.06 | 0.57 | 0.57 | 0.28 | 0.38 | 0.48 | 0.09 | 0.20 | 0.03 |
| Income Tax Expense | 0.33 | 0.28 | 0.08 | 0.14 | 0.07 | 0.09 | 0.11 | 0.01 | 0.05 | 0.00 |
| Net Income | 0.82 | 0.77 | 0.49 | 0.43 | 0.21 | 0.28 | 0.37 | 0.07 | 0.15 | 0.03 |
| Total Comprehensive Income | 0.83 | 0.79 | 0.49 | 0.43 | 0.38 | 0.29 | 0.24 | 0.08 | 0.15 | 0.02 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 29.37 | 27.58 | 26.16 | 20.79 | 19.74 | 20.90 | 19.39 | 16.86 | 17.70 | 17.43 |
| Current Assets | 17.95 | 16.19 | 14.98 | 12.29 | 11.30 | 11.96 | 10.40 | 8.51 | 9.09 | 8.98 |
| Cash & Cash Equivalents | 4.55 | 2.98 | 1.87 | 2.36 | 2.35 | 2.74 | 1.26 | 0.27 | 0.77 | 0.73 |
| Inventories | 2.02 | 1.98 | 2.02 | 1.76 | 1.71 | 1.66 | 1.51 | 1.54 | 1.45 | 1.52 |
| Trade Receivables | 1.77 | 1.63 | 1.71 | 1.70 | 1.71 | 1.87 | 1.66 | 1.58 | 1.55 | 1.38 |
| Non-current Assets | 11.42 | 11.39 | 11.18 | 8.50 | 8.44 | 8.95 | 8.99 | 8.35 | 8.61 | 8.44 |
| Property, Plant & Equipment | 8.85 | 8.78 | 8.78 | 7.02 | 6.97 | 6.71 | 6.61 | 6.57 | 6.52 | 6.48 |
| Intangible Assets | 0.16 | 0.16 | 0.16 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 |
| Total Liabilities | 18.83 | 17.86 | 16.82 | 14.33 | 13.56 | 15.10 | 13.69 | 11.40 | 12.32 | 12.20 |
| Current Liabilities | 17.28 | 16.33 | 15.33 | 13.17 | 12.56 | 13.27 | 11.80 | 10.21 | 10.46 | 10.38 |
| Non-current Liabilities | 1.55 | 1.53 | 1.49 | 1.16 | 1.00 | 1.83 | 1.89 | 1.19 | 1.86 | 1.82 |
| Total Equity | 10.54 | 9.71 | 9.34 | 6.46 | 6.18 | 5.81 | 5.70 | 5.46 | 5.38 | 5.23 |
| Share Capital | 0.52 | 0.52 | 0.52 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
| Retained Earnings | 3.57 | 2.75 | 2.39 | 1.88 | 1.60 | 1.39 | 1.29 | 1.04 | 0.97 | 0.81 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.84 | 0.88 | -0.27 | 1.58 | 0.50 | 1.70 | 1.47 | 0.05 | 1.05 | 0.31 |
| Cash from Investing Activities | 0.24 | 0.29 | -0.10 | -1.32 | -0.46 | -0.16 | -0.11 | -0.14 | -0.13 | -0.12 |
| Purchase of Property, Plant & Equipment | 0.11 | 0.12 | 0.11 | 0.13 | 0.10 | 0.18 | 0.10 | 0.12 | 0.12 | 0.12 |
| Cash from Financing Activities | -0.51 | -0.07 | -0.13 | -0.25 | -0.43 | -0.06 | -0.36 | -0.41 | -0.89 | -0.39 |
| Dividends Paid | — | — | 0.00 | 0.15 | — | — | — | — | — | — |
| Net Change in Cash | 1.58 | 1.11 | -0.49 | 0.00 | -0.38 | 1.48 | 0.99 | -0.50 | 0.04 | -0.20 |
| FY2025 ₩tn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 17.58 | +21.4% | +24.8% | +16.2% | — |
| Operating income | 2.04 | +188.9% | — | +128.8% | — |
| Net income | 1.42 | +127.7% | — | — | — |
| EPS | ₩13,486 | +127.7% | — | — | — |
| Operating cash flow | 3.51 | +21.7% | +266.7% | — | — |
| Shareholders' equity | 9.34 | +63.8% | +20.9% | +11.7% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 16.9% | 10.3% | 5.5% | 1.8% | -2.5% | 5.7% |
| Operating margin | 11.6% | 4.9% | 1.5% | -3.2% | -9.6% | 0.4% |
| Net margin | 8.1% | 4.3% | 0.2% | -3.9% | -9.8% | -5.2% |
| Return on equity | 18.8% | 11.4% | 0.5% | -6.5% | -14.9% | -7.9% |
| Return on assets | 6.2% | 3.4% | 0.1% | -2.2% | -5.6% | -3.1% |
| Operating cash flow / revenue | 20.0% | 19.9% | 1.4% | 0.8% | 9.2% | -2.4% |
| Capex / revenue | 2.9% | 3.2% | 4.0% | — | — | — |
| Symbol | Last Price |
|---|---|
| 042660Hanwha Ocean Co., Ltd. | ₩86,800 +0.3% |
| 009540HD Korea Shipbuilding & Offshore Engineering Co., Ltd. | ₩348,500 +1.3% |
| 010140Samsung Heavy Industries Co., Ltd. | ₩21,400 -1.2% |
| 443060HD Hyundai Marine Solution Co., Ltd. | ₩210,500 +2.4% |
| 439260Daehan Shipbuilding Co., Ltd. | ₩46,950 +0.8% |
| 075580Sejin Heavy Industries Co., Ltd. | ₩10,280 +0.9% |
| 460930Hyundai Hyms Co., Ltd. | ₩13,260 +0.8% |