KOSPIIT & Software012750

S-1

₩83,400▲ 0.24%2026-10-02 close
Market Cap
₩3.2T
Turnover
₩4.6B
Volume
60,000 shares
Shares out.
38M
PER
17.5×
PBR
1.6×
EPS
₩4,517
Dividend Yield
3.41%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩2,700 per share · Prices as of the 2026-10-02 close

01

Report overview

Subscription Security Cash Flow Meets a Governance Debate

Stable cash flow from subscription-based physical security is running alongside delayed security systems integration (SI) revenue and an activist fund's pressure on governance.

  1. 1

    In 2025 consolidated revenue was KRW 2,889.4bn with operating profit of KRW 234.6bn, an 8.1% operating margin, recovering from 7.5% a year earlier.

  2. 2

    First-quarter 2026 operating profit fell to KRW 20.7bn on a one-off cost tied to a change in severance calculation standards, then recovered to KRW 64.4bn in the second quarter.

  3. 3

    Second-quarter 2026 security SI revenue was KRW 63.6bn, down 25.9% year on year per company IR and press reports, attributed to delayed project start-ups.

  4. 4

    In a March 2026 value-up disclosure the company presented AI- and robot-based new products and a plan to keep the fiscal 2026 dividend payout ratio at 50-60%.

  5. 5

    Activist fund FCP followed a June letter to the board by offering on August 27 to buy the 20.6% stake held by five Samsung affiliates, setting a September 23 deadline for replies.

02

Business structure

S-1 Corporation is an integrated security and real-estate services company built on two pillars: a Security business and an Infrastructure business.

The Security business centers on subscription-based physical security that links devices, monitoring centers and dispatch staff over wired and wireless networks, and also covers cloud-based access and attendance management, AI video security, and digital security that protects customers' information assets.

It runs duplicated intelligent integrated monitoring centers in Suwon and Daegu, and maintains nationwide service bases, dispatch staff and its own security training institute, which the company cites as structural entry barriers.

The Infrastructure business consists of real-estate services spanning facility management and property management, plus security SI that provides consulting, design, construction and maintenance for industrial sites and mid-to-large buildings.

For 2025, a Boannews tabulation of disclosure data showed physical, digital and mobile security at 44.57% (KRW 1,287.9bn), security products 4.01%, real-estate services 28.63% (KRW 827.3bn), integrated security 17.71% (KRW 511.7bn) and security SI 11.84% (KRW 342.2bn).

For the second quarter of 2026, reports citing company IR materials put Security revenue at KRW 353.2bn and Infrastructure at KRW 366.1bn, including real-estate services of KRW 220.7bn and integrated security of KRW 127.9bn.

The customer base skews to large corporate and public clients, and includes group-related demand such as integrated employee ID systems across domestic and overseas Samsung affiliate sites, alongside large public and defense security SI projects.

On ownership, the largest shareholder is Japan's Secom with 25.7%, yet effective control rests with the Samsung affiliates that form the second-largest bloc, and chief executives have come from Samsung, while the National Pension Service held 6.57% as of end-March 2026.

The competitive field is summarized by SK Shieldus, which posted a net loss despite revenue growth, KT Telecop, which grew both revenue and net profit on AI-based new services, and Suprema, which is targeting global markets with AI integrated security solutions.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩732.7B₩61.6B8.4%
2025Q3₩698.7B₩62.1B8.9%
2025Q4₩783.9B₩55.8B7.1%
2026Q1₩673.7B₩20.7B3.1%
2026Q2₩723.1B₩64.4B8.9%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩2.5T₩204.1B₩151B8.3%9.9%36.3%
2023₩2.6T₩212.6B₩189.5B8.1%11.9%36.4%
2024₩2.8T₩209.2B₩176.7B7.5%10.6%39.9%
2025₩2.9T₩234.6B₩178.6B8.1%10.2%38.5%

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

On an annual basis revenue rose four years in a row, from KRW 2,468.0bn in 2022 to KRW 2,620.8bn in 2023, KRW 2,804.7bn in 2024 and KRW 2,889.4bn in 2025.

Operating profit, by contrast, stalled at KRW 204.1bn in 2022, KRW 212.6bn in 2023 and KRW 209.2bn in 2024 before rising 12.1% to KRW 234.6bn in 2025, lifting the operating margin from 7.5% to 8.1%.

Yet 2025 net profit attributable to owners of KRW 178.6bn was essentially flat against KRW 176.7bn in 2024 and below the KRW 189.5bn of 2023, a year with lower operating profit, showing that non-operating items and taxes have driven the bottom line.

Cash generation has been consistent: operating cash flow was KRW 368.4bn in 2023, KRW 376.6bn in 2024 and KRW 368.6bn in 2025, well above operating profit, reflecting heavy depreciation of security devices in a subscription model.

The balance sheet is stable, with a 2025 debt-to-equity ratio of 38.5% and total equity of KRW 1,756.3bn.

Quarterly figures show the first quarter of 2026 as the inflection point: revenue of KRW 673.7bn and operating profit of just KRW 20.7bn, an operating margin near 3.1%, because a January Supreme Court ruling on severance calculation standards led to retroactive severance costs being concentrated in that quarter.

In the second quarter of 2026 revenue was KRW 723.1bn and operating profit KRW 64.4bn, an 8.9% margin, and Heungkuk Securities analyst Hwang Sung-jin said in an early-August 2026 report that the profit shortfall from the first-quarter one-off had been fully recovered.

Still, that revenue was below the KRW 732.7bn of the second quarter of 2025 and net profit attributable to owners of KRW 46.8bn trailed KRW 52.1bn a year earlier, reflecting security SI revenue of KRW 63.6bn, down 25.9% on delayed project start-ups.

Seasonality is also visible: the fourth quarter of 2025 delivered a record quarterly revenue of KRW 783.9bn but operating profit of only KRW 55.8bn, a weaker margin.

05

Industry analysis

Korean physical security is a market shared by a few players, and S-1 Corporation is regarded as the leader with more than 50% share of the domestic guarding and security market.

Growth is inherently gradual: analysts note that because security services run on subscriptions and fees, revenue tends to rise only modestly unless spending per customer jumps or new customer additions accelerate sharply. On the demand side, the AI transition is the key variable.

In a company survey of 27,207 customers, 83% said AI-based real-time risk detection solutions were needed, up 25 percentage points from 58% a year earlier, while the number of unmanned stores is estimated to have grown from about 2,250 in 2020 to more than 10,000 in 2025, with crimes targeting them rising from 3,514 cases in 2021 to 10,847 in 2023.

In the public sector, about 44.4% of all buildings as of 2024 were more than 30 years past occupancy approval, which the company cites as the backdrop for preventive facility management demand.

Security SI, by contrast, is directly tied to capital expenditure cycles and is volatile: delayed revenue recognition on a battery plant project was named as the cause of weak second-quarter 2026 security SI, while semiconductor and data center investment and a defense border surveillance system tender are cited as future swing factors.

Real-estate services sit in a structure where a construction downturn slows near-term growth by reducing new large-building starts, even as demand for building upkeep and equipment management increases over the long run.

Versus peers, the company maintains steadier profitability, while competing on technology and price with telecom-affiliated providers in AI and cloud-based new services.

06

Outlook

The company's stated direction is a technology shift in existing businesses plus scope expansion.

In a value-up plan disclosed on March 19, 2026, it presented AI- and robot-based new products, a shift of Security operations from labor-centric to technology-centric, expansion of building management into integrated facility management, upgraded design and construction capability plus diversification in security SI, mid-to-long-term M&A and strategic fund investment to secure future technology, and maintenance of a 50-60% dividend payout ratio for fiscal 2026.

On the earnings path, a company official said in late July 2026 that solid Security growth and expanded new building-management orders would allow revenue and profitability to improve together in the second half.

As a new-business indicator, smart school service revenue in the January-July 2026 period rose 69% year on year, and the company said it would first expand services to schools and universities before also considering overseas markets.

The timing of a security SI recovery is pivotal, and Heungkuk Securities analyst Hwang Sung-jin forecast in an August 2026 report a gradual recovery, citing semiconductor and data center investment projects in the second half and an upcoming defense border surveillance system tender.

Industry observers note that the company targets KRW 3trn of revenue in 2026 on balanced growth in security and infrastructure.

On capital policy, reports say the company has been reviewing measures such as share buybacks and cancellation in light of rising shareholder-return demands and government regulation, which remains to be confirmed.

In addition, FCP has asked the five Samsung affiliates for answers by September 23 and said it would consider further exercise of shareholder rights depending on their responses, keeping the governance calendar in focus for the second half.

07

Valuation

PER
17.5×
PBR
1.6×
ROE
9.0%
EPS
₩4,517
BPS
₩50,844
Dividend per share
₩2,700

Profit summed over the most recent four quarters includes the first-quarter 2026 one-off severance cost, so an earnings multiple computed on that base screens higher than one based only on normalized quarters.

Relative to net assets the premium is modest, and FCP argued in June 2026 that the price-to-book ratio had sat around the one-times level for years alongside weak share performance.

On relative metrics, FCP claimed the company's EV/EBITDA multiple of about 3.3 times was less than 30% of the 12 times once ascribed to SK Shieldus.

Dividends are comparatively predictable because the policy is spelled out: the cash payout ratio averaged 56.4% over the past five years and the company formalized a 50-60% payout target for fiscal 2026. Brokerage views diverge.

Heungkuk Securities analyst Hwang Sung-jin maintained a Buy rating and a KRW 95,000 target price in an early-August 2026 report, while LS Securities analyst Kim Se-ryun set a Hold rating and a KRW 88,000 target in a May 4, 2026 report, cutting from a prior KRW 104,000.

Separately, FCP proposed on August 27, 2026 to acquire the 20.6% stake held by five Samsung affiliates at KRW 116,000 per share for a total of KRW 906.6bn, which it said implies about KRW 4.4trn for the whole company - a price offered by one shareholder, not a value endorsed by the company or its board.

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

Subscription cash flow with low financial leverage

Operating cash flow held near KRW 370bn for three years - KRW 368.4bn in 2023, KRW 376.6bn in 2024 and KRW 368.6bn in 2025 - exceeding operating profit by more than KRW 130bn each year. A subscription model with heavy device depreciation produces baseline cash flow that is relatively insulated from the cycle.

The 2025 debt-to-equity ratio of 38.5% and total equity of KRW 1,756.3bn keep financial capacity intact. This cash flow underpins the stated plan to keep the fiscal 2026 dividend payout ratio at 50-60%.

New demand and margin headroom from the AI shift

The company has laid out a plan to move Security operations from labor-centric to technology-centric, using AI to strengthen monitoring and video analysis so it can reduce staffing burden while widening service scope.

That direction creates room for operating margin improvement in a cost structure dominated by dispatch and monitoring personnel. On demand, 83% of surveyed customers said AI-based real-time risk detection solutions were needed. As a new-area indicator, smart school service revenue rose 69% in the January-July 2026 period.

Governance and shareholder-return debate has surfaced

In June 2026 FCP demanded five items: a three-year share price target, a five-year business vision, a plan for surplus cash, stronger shareholder communication, and board operations aligned with the intent of commercial law.

It then delivered on August 27 a proposal to buy the entire 20.6% stake from the boards of five Samsung affiliates, requesting answers by September 23. The company responded that this is a matter of one shareholder proposing to buy from another and it has no position to state.

Separately, reports say it has been reviewing shareholder-value measures such as buybacks and share cancellation, suggesting a period in which disclosure around capital policy may become more frequent.

09

Bear factors

Low revenue growth and volatile security SI

Revenue rose about 17% over three years, from KRW 2,468.0bn in 2022 to KRW 2,889.4bn in 2025, implying only low-to-mid single-digit annual growth. Analysts note that the subscription and fee structure means revenue grows gradually unless spending per customer or new customer additions jump.

The volatility comes from security SI: second-quarter 2026 security SI revenue fell 25.9% year on year to KRW 63.6bn on delayed construction starts. Timing of revenue recognition in that segment depends on customers' capital expenditure schedules.

Labor-heavy cost base and regulatory change risk

The collapse of first-quarter 2026 operating profit to KRW 20.7bn illustrates cost-base sensitivity. It followed a January Supreme Court ruling on severance calculation standards, which concentrated retroactive severance costs in that quarter.

Because labor-intensive operations such as dispatch, monitoring and facility management account for a large share of revenue, minimum wage changes, wage-related rulings and working-hour rules can flow straight into margins.

Notably, the debt-to-equity ratio was 45.8% at the end of the first quarter, up 7.3 percentage points from 38.5% at end-2025.

Outcome of activist demands remains undetermined

The demands are public, but implementation is unconfirmed. According to FCP, the board replied to the effect that it would continue to review the matters. FCP also said it was told the board had never separately analyzed a fair share price.

And because the National Pension Service voted in favor of all agenda items at the March 2026 annual meeting, support from major institutions cannot be assumed in advance. If a stake sale or share cancellation is not actually decided, related expectations could unwind.

10

Risk factors

Capex cycle and project scheduling

Security SI revenue recognition tracks customers' plant and data center construction schedules. In the second quarter of 2026, delayed revenue conversion on a previously won battery plant order was cited as the drag.

Second-half semiconductor and data center projects and a defense surveillance tender are cited as grounds for recovery, but further slippage could again widen quarterly revenue swings.

Competition and the property and construction cycle

Despite leadership in physical security, telecom-affiliated rivals keep expanding AI-based services. KT Telecop posted sharp growth in both revenue and net profit on AI-based new services and efficiency measures.

The Infrastructure segment is structured so that a construction downturn that reduces new large-building starts slows near-term growth, meaning weak new-order intake could decelerate real-estate service growth.

Governance events and changes in group relationships

How the Samsung affiliates handle their stake is a variable outside the company's control. FCP argued that little clear synergy exists between Samsung's financial affiliates and the security business and demanded the stake be monetized.

Conversely, because integrated security and security SI revenue includes group affiliate work, the business impact of any change in that relationship is hard to quantify in advance. With a September 23 response deadline set, related disclosures and each board's decision remain near-term variables.

11

What to watch next

  1. September 23, 2026

    This is the deadline FCP set for the boards of five Samsung affiliates to respond to its stake purchase proposal. The content of each reply and whether it is disclosed will shape the next stage of the governance debate.

  2. Late October to early November 2026

    Time to check third-quarter 2026 results. Key metrics are whether the operating margin that recovered to 8.9% in the second quarter holds, and how far security SI revenue rebounds from the reduced KRW 63.6bn level.

  3. Fourth quarter of 2026

    A window to watch for order and construction disclosures tied to semiconductor and data center projects and the defense surveillance system tender, and whether the share buyback and cancellation measures reported to be under review are decided.

  4. Late January 2027

    Preliminary fourth-quarter results and the year-end dividend board resolution are due. This will show how closely the stated 50-60% payout ratio policy for fiscal 2026 is actually followed.

  5. March 2027

    The annual general meeting and the next value-up plan update. Worth checking together: any change in outside director composition, whether shareholder proposals are tabled, and how much disclosure is given on revenue contribution from AI and robotics initiatives.

12

Overall view

S-1 Corporation, built on subscription-based physical security, posted 2025 revenue of KRW 2,889.4bn and operating profit of KRW 234.6bn for an 8.1% operating margin, recovering from 7.5% in 2024.

Operating cash flow held near KRW 370bn for three straight years and the 2025 debt-to-equity ratio was 38.5%, so cash generation and balance sheet stability stand out more than the absolute profit level.

However, first-quarter 2026 operating profit shrank to KRW 20.7bn on a one-off cost from the change in severance calculation standards, and while it rebounded to KRW 64.4bn in the second quarter, total revenue trailed the year-earlier quarter because security SI revenue declined.

In its March value-up plan the company presented AI- and robot-based new products, expansion into integrated facility management and a 50-60% dividend payout target, and it stated an intention to improve revenue and profitability together in the second half.

At the same time, activist fund FCP has issued board demands and a proposal to buy the Samsung affiliates' stake, with a September 23 response deadline, placing governance events alongside earnings as a separate variable.

The bullish case rests on steady cash flow, room for cost-structure improvement from the AI shift and an explicit dividend policy; the bearish case rests on gradual revenue growth, the sensitivity of a labor-heavy cost base to regulatory change, and uncertainty over whether activist demands are implemented. This report is for information purposes only and contains no buy or sell opinion and no target price.

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. bloter.net
  2. 1conomynews.co.kr
  3. youthdaily.co.kr
  4. view.asiae.co.kr
  5. sedaily.com
  6. news.samsung.com
  7. news.samsung.com
  8. instagram.com
  9. images.samsung.com
  10. comp.fnguide.com
  11. startuptoday.co.kr
  12. m.boannews.com
  13. hankyung.com
  14. m.boannews.com
  15. saramin.co.kr
  16. etnews.com
  17. koreanewstoday.co.kr
  18. thepublic.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.