KOSPISteel & Metals008260

Ni Steel

₩3,300▼ 0.45%2026-10-02 close
Market Cap
₩95.1B
Turnover
₩100M
Volume
40,000 shares
Shares out.
28.6M
PER
5.2×
PBR
0.3×
EPS
₩655
Dividend Yield
2.92%

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

Steel-Leasing Margin Strength Meets Construction Slowdown

NI Steel has maintained profitability above the domestic steel industry average on the strength of its steel-leasing business, but revenue and operating profit have contracted for three straight years since peaking in 2023 amid a domestic construction slowdown.

  1. 1

    2025 revenue of KRW 247.9 billion and operating profit of KRW 30.1 billion fell 35% and 57%, respectively, from the 2023 peak of KRW 382.9 billion and KRW 70.7 billion.

  2. 2

    Second-quarter 2026 revenue rebounded to KRW 76.2 billion from KRW 56.6 billion in the prior quarter, but the operating margin slipped into the low-10% range, signaling cost pressure.

  3. 3

    The steel-leasing segment, a high-barrier niche, accounts for roughly 20-25% of revenue and is cited as the key driver of the company's above-peer profitability.

  4. 4

    Total equity rose every year from KRW 188.2 billion in 2022 to KRW 270.3 billion in 2025, while the debt ratio fell from 111.2% (2022) to 86.1% (2024) before edging back up to 90.9% in 2025.

  5. 5

    Investments in the Gwangyang and Chungju plants and the completion of the Dangjin No.3 plant have expanded leasable capacity, which could provide leverage if demand recovers.

02

Business structure

NI Steel, part of the Munbae Steel group, manufactures formed steel construction products, primarily supplying steel building materials used in early-stage construction processes such as framing and excavation to large construction companies.

Its main product lines include U-shaped sheet piles, H-beams, RIB-shaped steel, structural steel plates, and TSC composite beams used as temporary and structural materials at civil engineering and building sites.

Since entering the steel-leasing market in 2005, the company has expanded its leasing product lineup to include sheet piles, H-beams, prefabricated H-beam struts, and system scaffolding, a business regarded as having high entry barriers due to the large upfront investment required.

The steel-leasing segment accounts for roughly 20-25% of revenue and maintains steady demand, supported by construction companies' cost-cutting efforts and the convenience of leasing.

Production and management bases include the Gwangyang plant, which handles steel management and straightening, and the Chungju plant, which handles forming and welding, with the completion of the Dangjin No.3 plant in 2023 expanding leasable volume.

End markets are diversified beyond residential construction to include logistics warehouses, factories, and commercial buildings, reducing dependence on any single segment. Patent-based product differentiation and diversified customer bases are cited as competitive strengths.

Competitors such as Seah Steel and Dongkuk Steel are centered on different product lines like steel pipes and plates, leaving NI Steel with a distinct position in the niche area of steel building materials and leasing.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩63B₩7.5B11.9%
2025Q3₩65.2B₩8.2B12.6%
2025Q4₩65.8B₩7.7B11.7%
2026Q1₩56.6B₩6.5B11.5%
2026Q2₩76.2B₩7.9B10.4%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩355.4B₩67.7B₩48.8B19.1%25.9%111.2%
2023₩382.9B₩70.7B₩50.2B18.5%21.4%91.3%
2024₩275.3B₩37.1B₩25.7B13.5%10.1%86.1%
2025₩247.9B₩30.1B₩19B12.1%7.0%90.9%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-08-23

04

Earnings analysis

NI Steel's annual earnings peaked in 2023 and have since declined steadily. In 2023, revenue was KRW 382.9 billion, operating profit KRW 70.7 billion, and net income attributable to owners KRW 50.2 billion, for an operating margin of 18.5%.

In 2024, revenue fell to KRW 275.3 billion, operating profit to KRW 37.1 billion, and net income to KRW 25.7 billion, declines of 28%, 47%, and 49% respectively, with the operating margin dropping to 13.5%.

In 2025, the decline continued, with revenue of KRW 247.9 billion, operating profit of KRW 30.1 billion, and net income of KRW 19.0 billion, and the operating margin falling further to 12.1%.

Compared with 2022, when revenue was KRW 355.4 billion and the operating margin was 19.1%, the margin has narrowed by roughly seven percentage points over three years.

On a quarterly basis, the third quarter of 2025 posted revenue of KRW 65.2 billion and operating profit of KRW 8.2 billion, an operating margin of 12.6% -- the strongest in the recent window -- while the fourth quarter of 2025 and first quarter of 2026 saw revenue decline to KRW 65.8 billion and KRW 56.6 billion, with margins slipping into the low 11% range.

In the second quarter of 2026, revenue rebounded sharply to KRW 76.2 billion from the prior quarter, but operating profit of KRW 7.9 billion translated into an operating margin of just 10.4%, showing that the revenue recovery did not necessarily translate into margin improvement.

Total equity rose every year from KRW 188.2 billion in 2022 to KRW 270.3 billion in 2025, while the debt ratio improved from 111.2% in 2022 to 86.1% in 2024 before ticking back up to 90.9% in 2025.

Net income attributable to owners over the most recent four quarters (Q3 2025 through Q2 2026) totaled roughly KRW 18.5 billion, suggesting the gradual annual slowdown has continued into the most recent quarters.

05

Industry analysis

NI Steel's primary end-market is the domestic civil engineering and construction sector, and the company itself has attributed recent profitability pressure to cost increases linked to fluctuations in that market.

Declines in building start area, construction order volume, and SOC budget allocations in recent years have been cited as factors behind softer demand for steel building materials and leasing.

Even so, the steel-leasing business is seen as having maintained relatively resilient demand amid the broader construction downturn, aided by high entry barriers and construction companies' cost-cutting needs.

Separately, the United States raised tariffs on Korean steel products from 25% to 50% in June 2025, a direct burden on steel-pipe and plate producers with high exposure to US exports.

NI Steel's business is understood to center on domestic sales and leasing of steel building materials to large construction firms, suggesting its direct exposure to US tariff policy is more limited than that of export-heavy peers.

Korea's 'K-Steel Act,' aimed at strengthening the domestic steel industry's competitiveness, has passed the National Assembly and is set to take effect in the second half of 2026, with expectations that finalized support measures could help ease cost burdens across the industry.

In the competitive landscape, large steelmakers such as Seah Steel and Dongkuk Steel compete in commodity products like pipes and plates, while NI Steel is seen as holding a relatively distinct position in the patent-based niche of steel building materials and leasing.

06

Outlook

According to the company's own disclosed commentary, the potential expansion of the composite-beam and composite-column conversion method and growth in steel-leasing revenue are cited as forward-looking factors.

This is based on the view that wider adoption of composite construction methods, which can replace conventional steel-frame and rebar structures, could boost demand for steel building materials.

The company has previously expanded its Gwangyang plant and made new investments in its Chungju plant to build out steel management, forming, and welding capacity, and the 2023 completion of the Dangjin No.3 plant expanded leasable product volume, giving it a production base to respond if demand recovers.

That said, first-quarter 2026 results showed standalone revenue increasing while operating profit and net income declined, indicating that a revenue recovery has not directly translated into eased cost pressure through the most recent period.

Whether the construction cycle has passed a trough, along with the direction of SOC budget allocations, is seen as a key variable for the trajectory of steel-leasing demand.

No specific quantitative revenue or profit guidance has been identified, so future performance will need to be tracked through quarterly disclosures and construction order trends.

07

Valuation

PER
5.2×
PBR
0.3×
ROE
6.9%
EPS
₩655
BPS
₩9,813
Dividend per share
₩100

The price-to-earnings ratio has moved in a range similar to or somewhat above its historical five-year average, which according to Itooza's tally stood at roughly 4.4 times. The price-to-book ratio has traded below net asset value, with the same source's five-year average price-to-book ratio at 0.64 times.

This can be interpreted against the backdrop of a profit base that has contracted since peaking in 2023, with the market applying a discount relative to book equity over that period. Dividends have shown little variation in recent years, and the continuity of the payout itself is regarded as relatively stable.

Given the company's comparatively small market capitalization, limited trading liquidity is also a factor worth considering.

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 2026-08-23

08

Bull factors

Entry Barriers and Margin Strength of the Leasing Business

Steel leasing is a niche business with high entry barriers due to the large upfront investment required, and NI Steel has secured patent-based differentiated products and diversified end customers in this area.

The steel-leasing segment's revenue share of roughly 20-25% has been cited as a factor supporting the company's relatively high operating margin within the steel industry. Construction firms are seen as maintaining steady leasing demand for cost-saving and convenience reasons. This can act as a buffer against fluctuations in commodity steel prices.

Capital Buildup and Balance Sheet Improvement Trend

Total equity grew every year from KRW 188.2 billion in 2022 to KRW 270.3 billion in 2025. The debt ratio also improved from 111.2% in 2022 to 86.1% in 2024, indicating balance sheet management was maintained even as earnings contracted.

Although the debt ratio rose somewhat to 90.9% in 2025, it remains relatively low compared to prior years. This capital base could provide room for further investment or sustained dividend payments.

Capacity Expansion Provides Room to Respond

Expansion of the Gwangyang plant, new investment in the Chungju plant, and the 2023 completion of the Dangjin No.3 plant have expanded capacity for steel management, forming, and leasing. This could provide room to respond to demand if the construction cycle enters a recovery phase.

The company has also referenced new market opportunities such as the spread of composite-beam and composite-column conversion methods. However, the timing and scale of any such realization have not yet been specifically confirmed.

09

Bear factors

Three Straight Years of Revenue and Profit Decline

Revenue fell from KRW 382.9 billion in 2023 to KRW 247.9 billion in 2025, a 35% decline, while operating profit dropped from KRW 70.7 billion to KRW 30.1 billion, down 57%. The operating margin also fell from 18.5% to 12.1%, a decline of more than six percentage points over three years.

This is interpreted as a clear reflection of the domestic construction slowdown across overall results. No specific indicator pointing to a recovery timeline has yet been confirmed.

Margins Softened Even as Revenue Rebounded

Second-quarter 2026 revenue rebounded sharply to KRW 76.2 billion from the prior quarter, but the operating margin of 10.4% was lower than the 12.6% recorded in the third quarter of 2025.

First-quarter 2026 standalone results also showed rising revenue alongside falling operating profit and net income, indicating persistent cost pressure. This suggests a revenue recovery may not directly translate into a profit recovery. Cost management remains a key variable for the future direction of margins.

Small-Cap Characteristics and End-Market Dependence

As a relatively small-cap stock, trading liquidity may be limited. Because performance is heavily tied to the domestic civil engineering and construction cycle and SOC budget allocations, sensitivity to policy and economic variables is high.

Given a customer base weighted toward large construction firms, the possibility of revenue concentration with specific counterparties cannot be ruled out. These structural characteristics could amplify earnings volatility.

10

Risk factors

Construction Cycle and Policy Risk

If weakness in end markets persists -- including declining building start area, construction order volume, and reduced SOC budget allocations -- demand for steel building materials and leasing could soften further.

Support measures such as the K-Steel Act are set to take effect in the second half of 2026, but their detailed content and actual scope of benefit have not yet been finalized. The direction of government SOC budget allocations varies year to year, making it difficult to predict.

Cost and Margin Pressure Risk

First- and second-quarter 2026 results showed the operating margin declining even as revenue increased, indicating persistent cost pressure. A combination of raw steel material price fluctuations and fixed-cost burdens could delay a margin recovery. Cost management capability remains the key variable determining the future direction of profitability.

Liquidity and Concentration Risk

Given the small market capitalization, trading liquidity may be limited, potentially amplifying share price volatility. Given a revenue structure weighted toward large construction firms, the risk of increased dependence on specific counterparties cannot be ruled out.

Transparency around transaction structures with affiliated companies, such as Munbae Steel, is also an area requiring ongoing verification.

11

What to watch next

  1. September 2026

    It will be worth checking the SOC-related allocation direction and National Assembly submission schedule for the government's 2027 budget, as SOC budget scale is closely linked to steel-leasing demand.

  2. Mid-November 2026

    The third-quarter 2026 consolidated report will need to be checked for revenue and operating margin trends and an update to the trailing four-quarter window.

  3. Second half of 2026

    The specific content of support measures (fiscal and tax support, etc.) accompanying the K-Steel Act's implementation, and their actual scope of application to steel building material makers including NI Steel, will need to be checked.

  4. February 2027

    Preliminary fourth-quarter and full-year 2026 results disclosures will need to be checked to see whether the annual operating margin trend is improving or continuing to soften.

12

Overall view

NI Steel is a company that has maintained relatively high operating margins within the steel industry, underpinned by the entry barriers and margin strength of its steel-leasing business.

However, revenue and operating profit have contracted for three straight years since peaking in 2023, and even into 2026, a revenue recovery has not directly translated into margin improvement.

Total equity has grown every year and the debt ratio remains lower than in past years, suggesting the balance sheet has been managed relatively stably.

The future direction of earnings appears to hinge heavily on policy and cyclical variables, including whether the domestic construction cycle has passed a trough, SOC budget allocations, and support measures accompanying implementation of the K-Steel Act.

The capacity base secured through investment in the Gwangyang and Chungju plants and completion of the Dangjin No.3 plant could provide room to respond if demand recovers, though the timing of any such realization remains uncertain. The limited trading liquidity typical of a small-cap stock is also a factor worth considering.

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. meerae.ai
  2. itooza.com
  3. comp.fnguide.com
  4. m.thinkpool.com
  5. paxnet.moneta.co.kr
  6. comp.fnguide.com
  7. dart.fss.or.kr
  8. m.thinkpool.com
  9. comp.wisereport.co.kr
  10. markets.hankyung.com
  11. comp.wisereport.co.kr
  12. catch.co.kr
  13. ferrotimes.com
  14. ferrotimes.com
  15. ferrotimes.com
  16. saramin.co.kr
  17. comp.wisereport.co.kr
  18. m.newsprime.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.