| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Total Revenue | 1.23 | 1.08 | 0.82 |
| Cost of Revenue | 0.91 | 0.90 | 0.76 |
| Gross Profit | 0.32 | 0.18 | 0.05 |
| Selling, General & Administrative | 0.03 | 0.02 | 0.02 |
| Operating Income | 0.29 | 0.16 | 0.04 |
| Finance Income | 0.04 | 0.02 | 0.01 |
| Finance Costs | 0.02 | 0.19 | 0.05 |
| Pretax Income | 0.31 | 0.16 | 0.03 |
| Income Tax Expense | 0.06 | -0.02 | -0.01 |
| Net Income | 0.25 | 0.17 | 0.04 |
| Total Comprehensive Income | 0.25 | 0.17 | 0.04 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Total Assets | 1.54 | 1.35 | 0.81 |
| Current Assets | 1.12 | 0.90 | 0.43 |
| Cash & Cash Equivalents | 0.22 | 0.31 | 0.07 |
| Inventories | 0.04 | 0.03 | 0.04 |
| Trade Receivables | 0.10 | 0.03 | 0.00 |
| Non-current Assets | 0.41 | 0.45 | 0.39 |
| Property, Plant & Equipment | 0.35 | 0.35 | 0.36 |
| Intangible Assets | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.45 | 0.90 | 0.64 |
| Current Liabilities | 0.41 | 0.83 | 0.47 |
| Non-current Liabilities | 0.04 | 0.06 | 0.17 |
| Total Equity | 1.09 | 0.45 | 0.17 |
| Share Capital | 0.19 | 0.15 | 0.05 |
| Retained Earnings | 0.46 | 0.21 | 0.04 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Cash from Operating Activities | 162.0 | 158.3 | -110.3 |
| Cash from Investing Activities | -325.9 | -4.7 | 24.6 |
| Purchase of Property, Plant & Equipment | 8.8 | 5.6 | 18.1 |
| Cash from Financing Activities | 67.6 | 78.3 | 127.0 |
| Net Change in Cash | -99.0 | 245.9 | 40.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 |
|---|---|---|---|---|---|
| Total Revenue | 354.4 | 308.3 | 350.4 | 274.0 | 296.0 |
| Cost of Revenue | 251.6 | 217.5 | 246.3 | 201.0 | 226.7 |
| Gross Profit | 102.9 | 90.8 | 104.1 | 73.0 | 69.3 |
| Selling, General & Administrative | 7.6 | 8.1 | 8.8 | 6.5 | 6.9 |
| Operating Income | 95.2 | 82.6 | 95.3 | 66.5 | 62.5 |
| Finance Income | 8.2 | 12.1 | -15.4 | -32.2 | 76.8 |
| Finance Costs | 33.6 | 57.8 | 6.8 | -3.1 | 9.9 |
| Pretax Income | 103.9 | 102.0 | 106.1 | 80.8 | 53.0 |
| Income Tax Expense | 25.2 | 24.6 | 27.4 | 15.0 | 9.4 |
| Net Income | 78.7 | 77.4 | 78.7 | 65.8 | 43.7 |
| Total Comprehensive Income | 78.7 | 77.4 | 77.9 | 65.8 | 43.7 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 |
|---|---|---|---|---|---|
| Total Assets | 1.76 | 1.64 | 1.54 | 1.43 | 1.21 |
| Current Assets | 1.20 | 1.22 | 1.12 | 1.05 | 0.83 |
| Cash & Cash Equivalents | 0.33 | 0.29 | 0.22 | 0.30 | 0.38 |
| Inventories | 0.04 | 0.05 | 0.04 | 0.03 | 0.02 |
| Trade Receivables | 0.10 | 0.09 | 0.10 | 0.09 | 0.08 |
| Non-current Assets | 0.57 | 0.42 | 0.41 | 0.38 | 0.39 |
| Property, Plant & Equipment | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 |
| Intangible Assets | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 0.56 | 0.51 | 0.45 | 0.41 | 0.66 |
| Current Liabilities | 0.51 | 0.46 | 0.41 | 0.38 | 0.63 |
| Non-current Liabilities | 0.05 | 0.05 | 0.04 | 0.03 | 0.03 |
| Total Equity | 1.20 | 1.13 | 1.09 | 1.02 | 0.56 |
| Share Capital | 0.19 | 0.19 | 0.19 | 0.19 | 0.15 |
| Retained Earnings | 0.57 | 0.53 | 0.46 | 0.38 | 0.32 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 169.9 | 118.1 | -13.1 | -1.0 | — |
| Cash from Investing Activities | -111.8 | -24.9 | -47.4 | -273.5 | — |
| Purchase of Property, Plant & Equipment | 6.4 | 2.1 | 1.9 | 3.5 | — |
| Cash from Financing Activities | -24.8 | -24.9 | -23.7 | 188.3 | — |
| Net Change in Cash | 35.8 | 74.8 | -81.6 | -79.5 | — |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,228.1 | +14.2% | — | — | — |
| Operating income | 294.1 | +86.1% | — | — | — |
| Net income | 248.8 | +44.1% | — | — | — |
| EPS | ₩6,531 | +44.1% | — | — | — |
| Operating cash flow | 162.0 | +2.3% | — | — | — |
| Shareholders' equity | 1,092.4 | +140.9% | — | — | — |
| Ratio | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Gross margin | 26.2% | 16.8% | 6.7% |
| Operating margin | 23.9% | 14.7% | 4.4% |
| Net margin | 20.3% | 16.1% | 4.7% |
| Return on equity | 32.2% | 55.3% | 22.3% |
| Return on assets | 17.2% | 16.0% | 4.7% |
| Operating cash flow / revenue | 13.2% | 14.7% | -13.5% |
| Capex / revenue | 0.7% | 0.5% | 2.2% |
| Symbol | Last Price |
|---|---|
| 329180HD HYUNDAI HEAVY INDUSTRIES CO.,LTD. | ₩436,500 +0.3% |
| 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% |
| 075580Sejin Heavy Industries Co., Ltd. | ₩10,280 +0.9% |
| 460930Hyundai Hyms Co., Ltd. | ₩13,260 +0.8% |