KOSDAQSteel & Metals004780

DaeryukCan

₩4,260▲ 1.43%2026-10-02 close
Market Cap
₩67.8B
Turnover
₩58,626,115
Volume
10,000 shares
Shares out.
15.9M
PER
6.1×
PBR
0.4×
EPS
₩692
Dividend Yield
3.57%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩150 per share · Prices as of the 2026-10-02 close

01

Report overview

Butane Gas Leader Faces Margin Adjustment

Daeryuk Can, which built its overseas footprint on explosion-proof butane gas canisters, has held its revenue base broadly steady while its operating margin eased from the prior year in 2025.

  1. 1

    2025 revenue came to KRW 266.5bn with operating profit of KRW 10.3bn, an operating margin of 3.9%, down from the prior year

  2. 2

    Operating profit hit a five-quarter high in Q1 2026, but Q2 profit declined despite higher revenue

  3. 3

    Butane gas exports via affiliate Maxsun reach 62 countries, with a reportedly high market share in Australia

  4. 4

    The debt ratio steadily declined from 42.0% in 2022 to 32.4% in 2025, indicating improved financial stability

  5. 5

    Revenue mix is estimated at 63% aerosol cans and 33% general cans

02

Business structure

Daeryuk Can was founded in 1966 as Daeryuk Can Industrial, changed its name to the current one in 1989, and listed on KOSDAQ in 1994 as a specialized metal packaging container manufacturer.

Its main products span general cans such as lubricant, paint, and edible oil containers; fuel cans led by portable butane gas canisters; aerosol cans including hairspray and insecticide cans; injection-molded caps attached to fuel cans; and various canning machinery.

According to revenue-mix data compiled by JobKorea, aerosol cans accounted for the largest share of 2025 revenue at 63%, followed by general cans at 33% and other items at 4%.

The portable butane fuel business is sold domestically and overseas under the Max Butane brand through affiliate Maxsun, and the company has also pursued diversification through the acquisition of Daeyang Korea, which produces electric and electronic components.

Max Butane incorporates the company's own CRV technology, which safely releases gas when internal pressure reaches a dangerous level to prevent explosion, along with a Triple Seam three-layer seaming structure.

The product is exported to 62 countries worldwide including China, and in Australia, where safety certification standards are particularly strict, Daeryuk Can products reportedly account for roughly 90% of butane canister demand.

The Asan production line manufactures 900 butane canisters per minute through 17 process steps, with annual output estimated at around 160 million units. A past report by Energy News noted that Daeryuk Can held a 38% share to rank first in the overseas butane gas market as of the end of 2018.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩71.1B₩2.9B4.1%
2025Q3₩64.2B₩3.3B5.1%
2025Q4₩64.9B₩2.8B4.3%
2026Q1₩69.2B₩3.5B5.1%
2026Q2₩78.2B₩2.3B3.0%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩276B₩9.7B₩9.7B3.5%7.4%42.0%
2023₩271.1B₩15.6B₩13.1B5.8%9.2%38.2%
2024₩274.7B₩15.8B₩11.5B5.8%7.6%36.3%
2025₩266.6B₩10.3B₩9.2B3.9%5.8%32.4%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-08-21

04

Earnings analysis

Consolidated 2025 revenue came to KRW 266.56bn, a modest decline from KRW 274.66bn in the prior year. Operating profit fell 34.9% to KRW 10.30bn from KRW 15.82bn, with the operating margin narrowing from 5.8% to 3.9%. Net profit attributable to owners dropped 20.2% to KRW 9.18bn from KRW 11.51bn a year earlier.

Compared with 2023, when revenue was KRW 271.10bn, operating profit was KRW 15.62bn (5.8% margin), and net profit was KRW 13.07bn, the 2025 figures show revenue held roughly steady while profitability clearly weakened.

Profitability had fallen to a 3.5% operating margin in 2022, recovered to 5.8% in 2023-2024, and then eased back to 3.9% in 2025, a pattern that suggests margins move with cost and pricing conditions.

On a quarterly basis, operating profit was KRW 2.91bn in Q2 2025, KRW 3.29bn in Q3, and KRW 2.77bn in Q4, before rising to KRW 3.50bn in Q1 2026, the highest of the past five quarters.

In Q2 2026, however, revenue jumped to KRW 78.19bn from the prior quarter, yet operating profit fell to KRW 2.34bn and net profit attributable to owners to KRW 1.90bn, a divergence between revenue growth and profit trend.

Combined net profit attributable to owners over the trailing four quarters (Q3 2025-Q2 2026) reached roughly KRW 11.0bn, an improvement over the full-year 2025 figure of KRW 9.18bn. On the balance sheet, the debt ratio has steadily declined from 42.0% in 2022 to 32.4% in 2025, pointing to improving financial stability.

05

Industry analysis

Korea's butane gas industry is led by a small number of producers; a 2021 Hankyung report found that Daeryuk Can and Taeyang together accounted for roughly 80% of global production.

The same report noted that while Korea's domestic butane gas market was stagnant at around 200-210 million units a year, the global market had expanded from about 500 million to about 700 million units over the preceding decade.

Competition in safety technology among domestic producers has continued, with Daeryuk Can steadily upgrading the CRV technology it commercialized in 2010, while affiliate Maxsun has achieved exports to 62 countries.

Amid tightening safety regulations, Daeryuk Can products reportedly maintain a high share in markets with strict certification standards such as Australia. In contrast, the general-can segment is regarded as being in a mature phase of its industry life cycle, limiting growth potential in the domestic market.

The metal can and packaging market overall, spanning aerosol and general cans, is considered a mature market tied to downstream chemical, household-goods, and food industry conditions, and thus subject to economic sensitivity.

06

Outlook

Daeryuk Can and Maxsun stated they plan to launch collaboration products for the Year of the Red Horse in 2026, including a Max Butane 'Magpie Tiger' edition and a Max Stove 'Red Steed' edition.

Maxsun previously earned recognition for leading marketing trends by successfully launching a series of limited-edition collaborations with camping brands that triggered buying rushes.

In December 2025, a Maxsun executive received a Prime Minister's citation at the 62nd Trade Day for contributions to export expansion, continuing a run of export-competitiveness achievements.

However, as of this review no specific disclosure of large-scale new capacity expansion or capital investment plans was identified.

Looking at the earnings trend, operating profit was highest in five quarters in Q1 2026 but declined in Q2 despite higher revenue, leaving quarter-by-quarter cost and pricing management as a key variable for the profit trajectory ahead.

Given the business's high export exposure, trends in the exchange rate and raw material costs such as tin-plated steel and aluminum are also cited as factors that could affect margins going forward.

07

Valuation

PER
6.1×
PBR
0.4×
ROE
7.0%
EPS
₩692
BPS
₩10,114
Dividend per share
₩150

With trailing four-quarter (Q3 2025-Q2 2026) net profit attributable to owners rising above the full-year 2025 level, the multiple describing the relationship between share price and earnings sits near the middle-to-lower part of its historical trading band.

The multiple linking share price to net asset value trades below 1x, placing the stock in a range where pricing sits at a discount to net assets.

Cash dividends have been paid consistently in recent years, though the dividend yield does not stand out as particularly high compared with the average for similarly sized manufacturers in the sector.

With the operating margin having narrowed from the 5% range in 2023-2024 to the 3% range in 2025, whether the recent profit recovery proves durable remains a key variable for assessing valuation going forward.

The relatively small market capitalization within KOSDAQ, which places it in the small-cap segment, is another factor to consider given potentially limited trading liquidity.

PER, EPS, PBR and BPS are all calculated in-house (the same method as Naver and Toss) · Dividend yield = cash dividend per share from DART filings (supplemented by KRX) ÷ current price · As of 2026-08-21

08

Bull factors

Global Competitiveness in Butane Gas

Built on proprietary CRV and Triple Seam explosion-proof technology, the company exports to 62 countries and reportedly maintains a high share in Australia, a market with strict safety certification requirements.

Affiliate Maxsun received an export merit citation at the 2025 Trade Day, gaining external recognition for export competitiveness. Collaboration products with camping brands have drawn strong market response, contributing to broader brand recognition.

Improving Financial Stability

The debt ratio has fallen for four consecutive years, from 42.0% in 2022 to 32.4% in 2025, reflecting a steadily improving balance sheet. Operating cash flow has also been maintained in the high tens of billions to roughly KRW 20bn range annually.

The reduced reliance on debt can be viewed as a factor that strengthens the company's buffer against external shocks.

Q1 Profit Improvement Trend

Operating profit in Q1 2026 reached KRW 3.50bn, the highest level in the past five quarters. Trailing four-quarter net profit attributable to owners of roughly KRW 11.0bn also exceeded the full-year 2025 result, which can be read as a sign of profit recovery. However, given that profit declined again in Q2, whether this trend continues warrants further confirmation.

09

Bear factors

Margin Deterioration

The 2025 operating margin fell sharply to 3.9% from 5.8% the prior year, dropping close to the 3.5% level seen in 2022. With revenue holding steady while the margin alone declined, cost or pricing factors may have weighed on results. A cautious assessment of profitability is warranted until margin recovery is confirmed.

Quarterly Earnings Volatility

In Q2 2026, revenue rose sharply to KRW 78.19bn from the prior quarter, yet both operating profit and net profit declined. This divergence between revenue and profit trends is presumed to stem from cost structure or product mix changes, and could reduce the predictability of future quarterly results.

Growth Constraints in a Mature Market

The general-can segment is considered to be in a mature phase of its industry life cycle, leaving limited room for organic growth in the domestic market.

The domestic butane gas market is also reported to be stagnant at around 200 million units a year, meaning future growth is likely to depend heavily on continued expansion of overseas exports.

10

Risk factors

Raw Materials and Foreign Exchange

Fluctuations in metal raw material prices such as tin-free steel (TFS) and aluminum have a direct impact on costs. Given the business's high export share, movements in the KRW/USD exchange rate can also affect both revenue and margins simultaneously. These external variables may amplify quarter-to-quarter margin volatility.

Regulation and Certification

Safety standards for butane gas and aerosol products are gradually tightening across various countries, which could lead to delays in obtaining certification or increased related costs. Regulatory changes in specific markets are a factor that could affect export volumes or product specifications.

Liquidity and Trading Characteristics

As a small-cap KOSDAQ-listed stock, trading volume may be relatively limited. Given typical small-cap characteristics, the share price could also be sensitive to broader market supply-demand shifts or thematic news flow.

11

What to watch next

  1. Mid-November 2026

    Check the Q3 2026 quarterly report filing to determine whether the Q2 profit slowdown was temporary or persistent.

  2. Early December 2026

    The annual Trade Day export performance and award announcements can be checked to see whether Maxsun's export momentum continues.

  3. Around March 2027

    The 2026 annual business report and dividend disclosure will be the point to confirm whether the annual margin recovers and whether dividend policy changes.

  4. Q4 2026

    Ongoing monitoring of the KRW/USD exchange rate and raw material prices such as tin-plated steel and aluminum is needed to gauge the margin impact on this export-heavy business.

12

Overall view

Daeryuk Can is a specialized metal packaging container maker spanning butane gas, aerosol, and general cans, with a particularly strong export base across multiple countries in its explosion-proof-technology-led butane gas business.

Full-year 2025 results held revenue roughly steady but showed a clear profitability adjustment as the operating margin narrowed from 5.8% to 3.9% year over year.

The quarterly trend shows profit improving in Q1 2026 before declining again in Q2 despite higher revenue, making it important to track margin trends over the coming quarters. The balance sheet has improved on the stability front, with the debt ratio continuing to decline.

Business momentum is also visible through export expansion via affiliate Maxsun and new collaboration product launches.

That said, no large-scale capacity expansion or new investment plan has been specifically disclosed, suggesting the company is pursuing gradual growth built on its existing facilities and brand strength.

13

Sources

  1. Korea Exchange (KRX) — Prices · Market Cap · Volume
  2. FSS electronic disclosure system (DART) — Financial statements · Dividend filings
Show 18 more articles and sources
  1. comp.fnguide.com
  2. news.nate.com
  3. m.irgo.co.kr
  4. saramin.co.kr
  5. paxnet.co.kr
  6. k5.co.kr
  7. k5.co.kr
  8. investing.com
  9. jobkorea.co.kr
  10. moneypie.net
  11. catch.co.kr
  12. purplenty.com
  13. kind.krx.co.kr
  14. jobplanet.co.kr
  15. assets.kpmg.com
  16. kind.krx.co.kr
  17. markets.hankyung.com
  18. comp.fnguide.com

Report written 2026-09-05 · Data as of 2026-09-04

This content is AI analysis of market data and web search results, provided for information only. It is not a solicitation or recommendation to invest. Investment decisions and their consequences are the investor's own responsibility. Data may be delayed or contain errors.