KOSDAQHotel & Leisure006730

Seobu T&D

₩11,410▲ 5.06%2026-10-02 close
Market Cap
₩737.9B
Turnover
₩5.1B
Volume
460,000 shares
Shares out.
64.3M
PER
7.4×
PBR
0.7×
EPS
₩1,513
Dividend Yield
0.89%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩100 per share · Prices as of the 2026-10-02 close

01

Report overview

Hotel Boom Meets Development Kickoff

Seobu T&D is entering a phase where earnings leverage from the Seoul Dragon City hotel business and the emerging construction timeline for the Yongsan and Sinjeong-dong development projects are moving in tandem.

  1. 1

    2025 consolidated revenue reached KRW 248.3 billion and operating profit KRW 70.3 billion, both rising for a fourth straight year, with the operating margin improving from 14.2% in 2022 to 28.3% in 2025.

  2. 2

    Quarterly net income attributable to owners has swung sharply due to non-operating items such as asset revaluation, moving from a net loss of KRW 5.9 billion in 2Q25 to net income of KRW 55.9 billion in 4Q25.

  3. 3

    The Yongsan Najin Sangga (buildings 12 and 13) project obtained its building permit in May 2026 and is preparing for construction, while the Sinjeong-dong logistics complex remains at the permitting stage.

  4. 4

    Casino operations and a new brand addition contributed incremental hotel revenue starting in 1Q26.

  5. 5

    As of June 2026, Chairman Seung Man-ho and related parties held a combined 51.38% stake, maintaining a stable ownership structure.

02

Business structure

Seobu T&D began as a freight truck terminal operator in 1979, listed on KOSDAQ in 1995, and has since grown into a comprehensive real estate developer centered on tourist hotel operations.

Its flagship property, Seoul Dragon City in Yongsan, Seoul, was completed in 2017 with an investment of KRW 477.6 billion, comprising three 5-star hotel towers with a total floor area of 18.46 million square meters, holding 1,700 rooms that Seobu T&D develops and operates while Accor Hotels manages them under contract.

The complex houses four Accor hotel brands together with a foreigner-only casino, allowing it to serve both leisure tourism and MICE demand. As of 1Q25, revenue mix was 74.47% tourist hotel, 19.32% shopping mall, and 3.37% oil sales, meaning the hotel segment accounts for roughly three-quarters of revenue.

The second pillar, the Square One shopping mall in Yeonsu-gu, Incheon, posted 2024 revenue of KRW 29.6 billion and operating profit of KRW 17.3 billion with 197 tenants at year-end, generating stable rental income anchored in local commercial demand.

The company also holds a 50% stake in Shinhan Seobu T&D REIT, which owns assets including the Grand Mercure at Dragon City, Incheon Square One, and Nine Tree Dongdaemun, combining a REIT structure with dividend-oriented asset monetization.

The third growth pillar is real estate development, centered on the Najin Sangga buildings 12 and 13 in Yongsan and the former Seobu Truck Terminal site in Sinjeong-dong, Yangcheon-gu.

The Yongsan District Office approved Seobu T&D's building permit for the Najin Sangga development, which is planned as an 8-basement, 27-story structure with a total floor area of about 74,841 square meters.

The Sinjeong-dong site spans roughly 790,000 square meters, the largest undeveloped commercial plot within Seoul, while the logistics facility and oil sales businesses, though small in revenue share, continue to generate cash flow ahead of the development's start.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩54.6B₩11.2B20.5%
2025Q3₩66.9B₩21.3B31.9%
2025Q4₩80.7B₩24.9B30.8%
2026Q1₩66.1B₩17.8B26.9%
2026Q2₩87.7B₩18.3B20.8%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩135.3B₩19.2B₩16.7B14.2%2.5%152.9%
2023₩169.2B₩37.2B₩138.3B22.0%16.1%135.4%
2024₩187.5B₩48B₩34.4B25.6%3.4%133.3%
2025₩248.3B₩70.3B₩79.1B28.3%7.5%134.7%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-04

04

Earnings analysis

Seobu T&D's consolidated revenue rose for four consecutive years, from KRW 135.3 billion in 2022 to KRW 169.2 billion in 2023, KRW 187.5 billion in 2024, and KRW 248.3 billion in 2025.

Operating profit over the same period grew from KRW 19.2 billion to KRW 37.2 billion, KRW 48.0 billion, and KRW 70.3 billion, while the operating margin improved every year from 14.2% to 22.0%, 25.6%, and 28.3%, reflecting clear economies of scale.

Net income attributable to owners jumped from KRW 16.7 billion in 2022 to KRW 138.3 billion in 2023, fell to KRW 34.4 billion in 2024, and rose again to KRW 79.1 billion in 2025, a pattern largely driven by non-operating items such as the year-end property revaluation, which vary from year to year.

Indeed, the KRW 55.9 billion in net income attributable to owners recorded in 4Q25 included an KRW 80.9 billion revaluation gain from the year-end asset revaluation exercise.

On a quarterly basis, 2Q25 posted revenue of KRW 54.6 billion and operating profit of KRW 11.2 billion but a net loss of KRW 5.9 billion attributable to owners, while 3Q25 (revenue KRW 66.9 billion, operating profit KRW 21.3 billion, net income KRW 32.4 billion) and 4Q25 (revenue KRW 80.7 billion, operating profit KRW 24.9 billion, net income KRW 55.9 billion) saw net income surge.

Subsequently, 1Q26 (revenue KRW 66.1 billion, operating profit KRW 17.8 billion, net income KRW 3.9 billion) and 2Q26 (revenue KRW 87.7 billion, operating profit KRW 18.3 billion, net income KRW 6.0 billion) saw revenue and operating profit rise clearly year-on-year, though net income growth was comparatively limited.

According to Hana Securities, 2Q26 revenue rose 61% year-on-year to KRW 87.7 billion and operating profit rose 63% to KRW 18.3 billion, in line with the consensus of KRW 19.9 billion, though roughly KRW 8.0 billion in property tax and about KRW 1.5 billion in one-off personnel costs tied to the Sinjeong-dong development weighed on the bottom line.

By segment, 2Q hotel revenue and operating profit came to KRW 50.4 billion and KRW 17.1 billion respectively, with the hotel business leading overall earnings improvement.

Over the trailing four quarters (3Q25 through 2Q26), combined net income attributable to owners totaled KRW 98.2 billion, a pace that already exceeds the full-year 2025 result.

05

Industry analysis

Korea's hotel and leisure sector has continued to recover since the COVID-19 pandemic, entering a phase of expanding inbound foreign demand.

The spread of Korean culture and the resumption of visa-free group tourism from China boosted room and F&B revenue, and casino operations along with a new brand addition contributed to improved results, while growth in visitors from the Americas and Europe and sustained preference for visiting Korea among Greater China, Asia, and the Middle East have also supported the backdrop.

With Seoul's five-star hotel supply still assessed as below pre-pandemic levels, NH Investment & Securities noted that Seobu T&D's 2025 hotel occupancy stood at 70% and ADR at around KRW 200,000, somewhat below the Seoul hotel average.

KB Securities projected that Seoul Dragon City's occupancy in 4Q25 was in the mid-70% range but could expand toward the 80% average seen at comparable Seoul hotels.

In terms of competitive landscape, domestic hotel and leisure names are diversified, led by Hotel Shilla and including Seobu T&D, GS Retail's Parnas Hotel unit, Lotte Tour Development's Dream Tower, Kangwon Land, Ananti, Hanjin Kal's Grand Hyatt Incheon, Paradise's Paradise City and Busan properties, and Mona Yongpyong's Yongpyong Resort, and Seobu T&D differentiates itself by combining a single large hotel complex with a casino.

It also holds large idle land parcels in Yongsan and Sinjeong-dong, giving it a real estate developer character distinct from pure hotel operators.

06

Outlook

The company's near-term earnings variable is the trajectory of hotel occupancy and room rates, while the medium- to long-term variable is the construction and pre-sale schedule for the Najin Sangga and Sinjeong-dong developments.

Seobu T&D received a building permit for the Najin Sangga development from the Yongsan District Office in May 2026, which is planned as an 8-basement, 27-story structure spanning about 74,841 square meters comprising office, residential-office, retail, and sports facilities.

NH Investment & Securities stated that construction on Najin Sangga buildings 12 and 13 is expected to begin around October 2026, and a key point to watch is whether pre-sales of the residential-office units begin simultaneously with groundbreaking, which would allow immediate recognition of pre-sale revenue.

The former Seobu Truck Terminal site in Sinjeong-dong is planned as a roughly 790,000-square-meter urban advanced logistics complex including residential units, a shopping mall, and warehouse facilities, and the company has set a target of obtaining a building permit in 2026, breaking ground in 2027, and completing the project by 2031.

Hana Securities stated on August 18, 2026 that it maintains a Buy rating and a target price of KRW 18,000 on Seobu T&D, forecasting continued record earnings in the second half driven by strong hotel-segment growth from rising foreign arrivals and increasingly visible development profits from Yongsan and Sinjeong-dong.

However, since the Sinjeong-dong site's designation as a pilot zone in 2016, the project has a history of delays due to political and administrative factors, leaving the timing of groundbreaking and permitting as a variable requiring further confirmation.

07

Valuation

PER
7.4×
PBR
0.7×
ROE
9.6%
EPS
₩1,513
BPS
₩16,395
Dividend per share
₩100

Since 2023, Seobu T&D's net income attributable to owners has fully turned from loss-making to a sustained profit trend, with the operating margin improving every year.

In a June 2025 report, SK Securities noted that the upper end of the historical price-to-book (PBR) band formed since Dragon City's opening reached about 1.2 times, and the recent asset revaluation, which enlarged the net asset base itself, is a factor to weigh when revisiting that band.

The company has conducted a year-end revaluation of its owned real estate to update book value, and the revaluation gains generated in this process have repeatedly pushed up net income sharply in specific quarters. Dividends are paid under a structure split between an interim payout and a year-end payout.

Some in the brokerage community suggest that the relationship between net asset value and market value could be revisited once development construction becomes more visible, though this depends on whether the groundbreaking, pre-sale, and permitting schedules are actually met.

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 2026-09-04

08

Bull factors

Earnings Leverage in the Hotel Segment

Casino operations and the addition of an Accor brand expanded hotel-segment revenue further from 2026, while the operating margin improved every year from 14.2% in 2022 to 28.3% in 2025.

NH Investment & Securities assessed that ADR, currently below the Seoul hotel average, has room to rise, and KB Securities pointed to potential occupancy gains toward the average seen at comparable Seoul hotels. If both metrics improve together, earnings leverage beyond revenue growth could follow.

Development Pipeline Becoming Visible

The Yongsan Najin Sangga project obtained its building permit in May 2026 and is entering the construction preparation stage, while the company has also set targets of a 2026 building permit and 2027 groundbreaking for the Sinjeong-dong site.

If pre-sales of residential-office and apartment units begin alongside construction, a new revenue and earnings axis could be added. Notably, both long-delayed projects are now advancing to the execution stage simultaneously.

Stable Ownership and an Enlarged Net Asset Base

As of June 2026, Chairman Seung Man-ho and related parties held a combined 51.38% stake, giving the company a majority-held, stable ownership structure. The chairman has reportedly continued to increase his stake through open-market purchases in recent periods. The year-end asset revaluation exercise has also expanded the net asset base over time.

09

Bear factors

Quarterly Earnings Volatility

Net income attributable to owners has swung sharply, from a loss in 2Q25 to a large profit in 4Q25, reflecting the timing of non-operating year-end revaluation gains.

In 1Q26 and 2Q26, despite growth in revenue and operating profit, additional costs such as property tax and one-off personnel expenses related to Sinjeong-dong limited the increase in net income. This means quarterly results require careful separation of one-off items.

Development Execution Risk

The Najin Sangga and Sinjeong-dong developments are large-scale projects each requiring hundreds of billions to over a trillion won in capital, and whether construction and pre-sales proceed on the stated schedule remains the key question.

Sinjeong-dong has a history of delays due to political and administrative factors since its 2016 pilot-zone designation, so similar delays cannot be ruled out. Large-scale financing and pre-sale market conditions are additional variables that must be managed.

Sensitivity to External Demand Factors

Seoul Dragon City recorded operating losses during the past THAAD diplomatic dispute and the COVID-19 pandemic, confirming that the tourist hotel business is sensitive to geopolitical and public health events.

Current earnings improvement also depends considerably on policy factors such as the resumption of visa-free tourism from China, meaning demand patterns could shift if such policies change. Currency fluctuations are another variable that can affect foreign tourists' willingness to pay for room rates.

10

Risk factors

Policy and Geopolitical Risk

The tourist hotel segment has previously recorded operating losses during the THAAD dispute and the COVID-19 pandemic.

Current earnings improvement is heavily supported by external policy and cultural factors such as the resumption of China's visa-free tourism and the spread of Korean culture, so demand could contract if these policies reverse. Concentration of inbound tourism by country of origin is another variable to monitor.

Development Execution Risk

The Sinjeong-dong site has a history of delayed development due to political and administrative factors since its 2016 designation as an urban advanced logistics complex pilot zone.

Both the Najin Sangga and Sinjeong-dong projects require large-scale capital, and their economics could vary depending on pre-sale market conditions. Because groundbreaking and completion targets have been revised multiple times, continued monitoring of actual progress is necessary.

Reliance on Non-Operating Gains

Net income attributable to owners in 4Q25 included an KRW 80.9 billion revaluation gain from the year-end asset revaluation, meaning a substantial portion of net income depends on non-operating factors.

Because the size of revaluation gains can vary from year to year with real estate market values, this lowers the predictability of net income. This is why operating profit and net income need to be examined separately.

11

What to watch next

  1. Around October 2026

    Check whether the October 2026 groundbreaking timeline for Najin Sangga buildings 12 and 13, projected by NH Investment & Securities, is actually met, and whether residential-office pre-sales begin alongside construction.

  2. Mid-November 2026

    The 3Q26 consolidated earnings release should be checked to see how hotel-segment revenue and operating profit trend and whether results align with consensus.

  3. Late December 2026

    It is worth checking whether the year-end real estate asset revaluation exercise recurs and how large a revaluation gain is reflected in net income.

  4. Q1 2027

    This is the point to confirm whether the Sinjeong-dong site secures its building permit and begins construction, and whether the company's stated 2027 groundbreaking target is actually met.

12

Overall view

Seobu T&D has seen revenue, operating profit, and operating margin all improve every year from 2022 through 2025, reflecting a clear strengthening of the hotel business's earnings capacity.

However, net income attributable to owners has fluctuated sharply on a quarterly basis depending on the timing of non-operating items such as the year-end asset revaluation gain, making it important to read operating profit and net income separately.

Over the medium to long term, the building permit secured for the Yongsan Najin Sangga project and the progressing permitting for the Sinjeong-dong site stand out as a new growth axis, with future earnings likely to hinge on whether construction and pre-sale schedules are actually met.

At the same time, the tourist hotel business's sensitivity to geopolitical and policy variables, as demonstrated in the past THAAD dispute and COVID-19 pandemic, along with the inherent execution risk of large-scale development projects, should also be weighed.

The majority stake held by Chairman Seung Man-ho and related parties is a point worth noting from a governance stability perspective.

Overall, the company sits at a juncture where stable hotel-segment growth and the increasing visibility of development construction overlap, warranting an approach that tracks the actual progress of each event over time.

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. m.irgo.co.kr
  3. markets.hankyung.com
  4. markets.hankyung.com
  5. dailyinvest.kr
  6. judal.co.kr
  7. eureka.hankyung.com
  8. comp.wisereport.co.kr
  9. etoday.co.kr
  10. thevc.kr
  11. theviewers.co.kr
  12. comp.fnguide.com
  13. dailyinvest.kr
  14. dailyinvest.kr
  15. hyatt.com
  16. kind.krx.co.kr
  17. thebell.co.kr
  18. businesspost.co.kr

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.