| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Revenue | 385.6 | 332.2 | — | — |
| Cost of Revenue | 307.6 | 275.7 | — | — |
| Gross Profit | 78.0 | 56.5 | — | — |
| Selling, General & Administrative | 25.0 | 18.8 | — | — |
| Operating Income | 53.0 | 37.6 | — | — |
| Finance Income | 25.4 | 9.6 | — | — |
| Finance Costs | 37.8 | 19.1 | — | — |
| Pretax Income | 38.1 | 27.5 | — | — |
| Income Tax Expense | 7.3 | 5.1 | — | — |
| Net Income | 30.7 | 22.4 | — | — |
| Total Comprehensive Income | 31.1 | 22.9 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Total Assets | 1.32 | 0.73 | — | — |
| Current Assets | 0.72 | 0.26 | — | — |
| Cash & Cash Equivalents | 0.09 | 0.07 | — | — |
| Inventories | 0.40 | 0.06 | — | — |
| Trade Receivables | 0.08 | 0.02 | — | — |
| Non-current Assets | 0.60 | 0.48 | — | — |
| Property, Plant & Equipment | 0.21 | 0.24 | 0.24 | — |
| Intangible Assets | 0.01 | 0.01 | 0.00 | — |
| Total Liabilities | 1.04 | 0.49 | — | — |
| Current Liabilities | 0.81 | 0.30 | — | — |
| Non-current Liabilities | 0.23 | 0.19 | — | — |
| Total Equity | 0.27 | 0.24 | — | — |
| Share Capital | 0.01 | 0.01 | — | — |
| Retained Earnings | 0.05 | 0.02 | — | — |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -25.2 | 66.8 | — | — |
| Cash from Investing Activities | -120.4 | -66.9 | — | — |
| Purchase of Property, Plant & Equipment | 13.8 | 12.6 | — | — |
| Cash from Financing Activities | 168.4 | -50.4 | — | — |
| Net Change in Cash | 22.7 | -50.5 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 240.9 | 27.5 | 248.0 | 46.4 | 65.3 | 25.9 | 153.0 | 160.3 | 14.0 | 4.8 |
| Cost of Revenue | 229.8 | 16.1 | 199.0 | 39.2 | 49.4 | 20.1 | 119.6 | 141.3 | 11.3 | 4.4 |
| Gross Profit | 11.1 | 11.4 | 48.9 | 7.2 | 16.0 | 5.9 | 33.5 | 19.0 | 2.7 | — |
| Selling, General & Administrative | 6.4 | 6.5 | 7.8 | 6.0 | 6.4 | 4.8 | 8.3 | 4.5 | 5.0 | — |
| Operating Income | 4.7 | 4.9 | 41.2 | 1.2 | 9.6 | 1.1 | 25.1 | 14.4 | -2.4 | 0.4 |
| Finance Income | 2.2 | 2.0 | 7.8 | -0.2 | 16.7 | 1.1 | 6.9 | 1.0 | 1.4 | 0.4 |
| Finance Costs | 11.3 | 13.9 | 11.2 | 7.5 | 12.6 | 6.5 | 5.8 | 5.5 | 5.7 | 2.1 |
| Pretax Income | -4.8 | -5.9 | 28.2 | -7.2 | 16.8 | 0.2 | 25.7 | 5.2 | -2.1 | -1.3 |
| Income Tax Expense | -1.9 | -0.8 | 7.7 | -2.1 | 2.5 | -0.8 | 5.9 | -1.6 | 0.6 | 0.2 |
| Net Income | -2.9 | -5.1 | 20.5 | -5.1 | 14.3 | 1.0 | 19.8 | 6.8 | -2.7 | -1.5 |
| Total Comprehensive Income | -2.6 | -4.0 | 20.9 | -4.5 | 13.8 | 0.9 | 20.7 | 6.3 | -2.6 | -1.4 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.24 | 1.41 | 1.32 | 1.44 | 1.23 | 0.91 | 0.73 | 0.77 | 0.82 | 0.74 |
| Current Assets | 0.66 | 0.76 | 0.72 | 0.90 | 0.74 | 0.44 | 0.26 | 0.37 | 0.45 | 0.46 |
| Cash & Cash Equivalents | 0.07 | 0.09 | 0.09 | 0.16 | 0.13 | 0.05 | 0.07 | 0.10 | 0.06 | 0.03 |
| Inventories | 0.20 | 0.40 | 0.40 | 0.58 | 0.47 | 0.29 | 0.06 | 0.15 | 0.28 | 0.19 |
| Trade Receivables | 0.08 | 0.10 | 0.08 | 0.05 | 0.05 | 0.03 | 0.02 | 0.02 | 0.03 | 0.05 |
| Non-current Assets | 0.59 | 0.64 | 0.60 | 0.54 | 0.50 | 0.47 | 0.48 | 0.40 | 0.37 | 0.29 |
| Property, Plant & Equipment | 0.20 | 0.20 | 0.21 | 0.22 | 0.22 | 0.22 | 0.24 | 0.24 | 0.24 | 0.24 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Total Liabilities | 0.98 | 1.13 | 1.04 | 1.19 | 0.98 | 0.66 | 0.49 | 0.55 | 0.61 | 0.52 |
| Current Liabilities | 0.68 | 0.82 | 0.81 | 0.89 | 0.64 | 0.50 | 0.30 | 0.35 | 0.40 | 0.31 |
| Non-current Liabilities | 0.30 | 0.32 | 0.23 | 0.30 | 0.34 | 0.16 | 0.19 | 0.20 | 0.20 | 0.21 |
| Total Equity | 0.27 | 0.27 | 0.27 | 0.25 | 0.26 | 0.24 | 0.24 | 0.22 | 0.22 | 0.22 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.04 | 0.05 | 0.05 | 0.03 | 0.04 | 0.02 | 0.02 | 0.00 | -0.00 | -0.00 |
| 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 | -56.6 | -33.5 | -106.7 | 125.1 | -37.5 | -6.1 | 28.5 | 42.1 | — | — |
| Cash from Investing Activities | -9.7 | -37.5 | -51.1 | -31.7 | -36.2 | -1.4 | -57.9 | -31.2 | — | — |
| Purchase of Property, Plant & Equipment | 1.1 | 0.0 | -0.0 | 8.7 | 4.1 | 1.1 | 5.1 | 1.1 | — | — |
| Cash from Financing Activities | 41.3 | 74.3 | 88.8 | -60.3 | 148.6 | -8.7 | -7.9 | 31.4 | — | — |
| Net Change in Cash | -25.0 | 3.3 | -69.0 | 33.2 | 74.8 | -16.3 | -37.2 | 42.3 | 34.8 | -90.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 385.6 | +16.1% | — | — | — |
| Operating income | 53.0 | +40.8% | — | — | — |
| Net income | 30.7 | +37.3% | — | — | — |
| EPS | ₩902 | +37.3% | — | — | — |
| Operating cash flow | -25.2 | — | — | — | — |
| Shareholders' equity | 273.0 | +12.8% | — | — | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Gross margin | 20.2% | 17.0% | — | — |
| Operating margin | 13.7% | 11.3% | — | — |
| Net margin | 8.0% | 6.7% | — | — |
| Return on equity | 11.9% | 9.2% | — | — |
| Return on assets | 3.0% | 3.1% | — | — |
| Operating cash flow / revenue | -6.5% | 20.1% | — | — |
| Capex / revenue | 3.6% | 3.8% | — | — |
| 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% |
| 060370LS Marine Solution | ₩30,900 +4.0% |
| 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% |