KOSPIFinance013570

Dy

₩4,195▲ 0.36%2026-10-02 close
Market Cap
₩110.3B
Turnover
₩100M
Volume
30,000 shares
Shares out.
26.3M
PER
5.0×
PBR
0.3×
EPS
₩873
Dividend Yield
3.88%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩170 per share · Prices as of the 2026-10-02 close

01

Report overview

Diversified Holding Firm: Profit Recovery Amid Quarterly Swings

DY, a holding company spanning auto parts, hydraulic equipment, and industrial machinery, has moved from a net loss in 2022 toward a profit recovery trend, though large quarter-to-quarter swings make confirming the trajectory the key watch point.

  1. 1

    2025 consolidated revenue reached KRW 1.2448 trillion and operating profit KRW 48.1 billion, up 6.6% and 34.9% year over year respectively

  2. 2

    Net profit attributable to owners turned from a loss (-KRW 4.3 billion) in 2022 to consecutive profits in 2023-2025

  3. 3

    After a net loss attributable to owners (-KRW 1.8 billion) in 4Q25, results recovered through 1Q26 and 2Q26, with 2Q26 operating profit of KRW 24.0 billion the highest in the disclosed quarterly window

  4. 4

    Core unlisted subsidiary DY Auto remains heavily dependent on Hyundai/Kia but is diversifying customers to include GM, Ford, and Rivian

  5. 5

    The stock trades at a multiple below net asset value, while dividend payments have continued

02

Business structure

DY converted into a holding company structure in 2020 by spinning off its industrial machinery division into DY Innovate, and has since been reorganized as a diversified manufacturing holding company overseeing auto parts subsidiary DY Auto and hydraulic equipment subsidiary DY Power.

Core unlisted subsidiary DY Auto accounts for a substantial share of consolidated revenue and produces automotive motor components including power window motors, wiper systems, cooling fan motors, sunroof motors, EPS motors, and steering column motors.

Roughly 60% of DY Auto's revenue comes from Hyundai Motor and Kia, and the company has been broadening its customer base to include GM, Ford, and EV startup Rivian.

Listed subsidiary DY Power manufactures hydraulic cylinders and pneumatic equipment used in excavators, forklifts, and aerial work platforms, while DY Innovate handles industrial machinery products such as concrete pump trucks, automatic car washers, cargo cranes, and golf carts.

Overseas production bases are spread across China, India, and Mexico, and DY Auto has built a dual production system in India with plants in Gurgaon (2010) and Chennai (2018) to strengthen its push into the electric motor market.

More recently, the group has pursued higher value-added electrification and autonomous-driving products, including a sensor cleaning system co-developed with Hyundai for autonomous vehicles and motors for Electro-Mechanical Brake (EMB) systems.

At the holding company level, DY also participated in a Pre-Series A funding round for Korea Digital Asset Custody in November 2025, indicating parallel investment activity outside its core manufacturing business.

The group comprises 12 affiliated companies including HS Technology and local units in China and Mexico, giving it a diversified business portfolio.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩318.4B₩14.5B4.5%
2025Q3₩299.3B₩13.1B4.4%
2025Q4₩314.9B₩4B1.3%
2026Q1₩331.5B₩8.4B2.5%
2026Q2₩370.5B₩24B6.5%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩1.1T₩32.9B-₩4.3B3.0%−1.3%70.7%
2023₩1.2T₩43.3B₩18.2B3.6%5.2%75.3%
2024₩1.2T₩35.6B₩22B3.0%5.7%72.9%
2025₩1.2T₩48.1B₩14.1B3.9%3.6%75.6%

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

Consolidated revenue in 2025 rose 6.6% year over year to KRW 1.2448 trillion from KRW 1.1683 trillion in 2024, while operating profit grew 34.9% to KRW 48.1 billion from KRW 35.6 billion, lifting the operating margin from 3.0% to 3.9%.

Net profit attributable to owners, however, fell to KRW 14.1 billion from KRW 22.0 billion in 2024, a divergence related to the capital structure in which equity attributable to owners (roughly KRW 392.3 billion) and non-controlling interests (roughly KRW 208.3 billion) are closely split, meaning a meaningful portion of consolidated net income accrues to minority shareholders of subsidiaries.

The company posted a net loss attributable to owners of -KRW 4.3 billion in 2022 before turning profitable with KRW 18.2 billion in 2023 and KRW 22.0 billion in 2024, before moderating to KRW 14.1 billion in 2025.

On a quarterly basis, 2Q25 revenue of KRW 318.4 billion and operating profit of KRW 14.5 billion produced only KRW 0.2 billion in net profit attributable to owners, before 3Q25 improved to revenue of KRW 299.3 billion, operating profit of KRW 13.1 billion, and net profit of KRW 8.0 billion.

By contrast, 4Q25 revenue of KRW 314.9 billion came with operating profit sharply lower at KRW 4.0 billion and a net loss attributable to owners of -KRW 1.8 billion, suggesting seasonal or one-off factors.

Results partially recovered in 1Q26 with operating profit of KRW 8.4 billion and net profit of KRW 2.5 billion, before 2Q26 posted the strongest results in the period shown, with revenue of KRW 370.5 billion, operating profit of KRW 24.0 billion, and net profit of KRW 13.9 billion.

Over the most recent four quarters (3Q25-2Q26), cumulative revenue totaled roughly KRW 1.3163 trillion, operating profit about KRW 49.3 billion, and net profit attributable to owners about KRW 22.5 billion.

On the cash flow side, operating cash flow of KRW 37.9 billion in 2025 edged up from KRW 34.3 billion in 2024, but remained below the KRW 55-61 billion levels seen in 2022-2023.

05

Industry analysis

DY's businesses split broadly into auto parts (DY Auto), which tracks the finished-vehicle end market, and hydraulic equipment (DY Power) and industrial machinery (DY Innovate), which track construction and industrial machinery end markets, exposing the group to distinct industry cycles.

The auto parts segment showed improved results for the nine months through 3Q25 amid a global market recovery, price stabilization, and interest rate cuts.

The industrial machinery segment, meanwhile, has been raising competitiveness through product improvements and stronger marketing while expanding its Chennai plant in India and setting up a joint venture to strengthen its eco-friendly auto business, positioning it in a structural growth-building phase.

Within the broader shift toward electrification and autonomous driving, DY Auto is expanding its portfolio from conventional motor parts toward higher value-added products such as EMB brake motors and autonomous-driving sensor cleaning systems, an area seen as offering room for price and margin improvement relative to legacy lower-margin parts.

That said, according to Thinkpool data, DY's operating margin ranks on the lower side versus peers, leaving cost structure improvement as an ongoing task. The OEM supply structure also means results are heavily influenced by Hyundai/Kia's production plans and pricing leverage.

The hydraulic equipment and industrial machinery segments are affected by domestic and overseas construction machinery demand cycles, with infrastructure investment growth in emerging markets such as India cited as a medium-to-long-term demand driver.

06

Outlook

The Korea IR Council stated in a November 27, 2025 report that DY has secured a stable growth structure based on a diversified business portfolio spanning industrial machinery, auto parts, and hydraulic equipment, and forecast a shift toward revenue growth driven by recovery across major business segments and stronger overseas market efforts.

DY Auto has said it is strengthening the production capacity of its Indian subsidiary, DY AUTO India, while accelerating development of motors for next-generation EMB systems building on its brake motor mass-production system (per Hankyung Business, November 2025).

The company has stated that India is a key strategic market combining domestic growth potential and manufacturing infrastructure, and that it plans to expand production to enhance global supply chain stability and customer responsiveness.

On autonomous driving, the sensor cleaning system co-developed with Hyundai for robotaxis entered mass production from August 2023, leaving future expansion in applied models and volumes as a key variable.

At the holding company level, DY announced participation in a Pre-Series A funding round for Korea Digital Asset Custody in November 2025, signaling a move to broaden its investment scope into digital asset custody.

Following the 1Q26 recovery, 2Q26 showed a clear improvement in both revenue and operating profit, making the persistence of this trend into the second half a key point to watch.

However, whether the company has disclosed specific full-year revenue or profit guidance figures could not be confirmed as of the search date, warranting confirmation through future disclosures.

07

Valuation

PER
5.0×
PBR
0.3×
ROE
5.6%
EPS
₩873
BPS
₩16,158
Dividend per share
₩170

DY's stock trades at a multiple below its net asset value, and even compares lower than the roughly 0.5x price-to-book level cited in a 2022 brokerage report on the company.

On the earnings side, net profit attributable to owners turned from a loss in 2022 to profits in 2023-2025 and showed renewed recovery in the first half of 2026, suggesting an improved earnings base relative to the earlier loss-making period.

Dividends have continued to be paid annually, indicating that the shareholder return policy itself has been maintained.

That said, quarterly results show considerable volatility, and the structural split between owners' equity and non-controlling interests means improvement in consolidated results does not always translate directly into a proportional increase in the owners' share of profit.

Some market observers also view the holding company's relatively complex subsidiary structure and comparatively lower operating margin as factors reflected in its valuation.

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

From Loss to Profit: Improved Earnings Base

DY, which recorded a net loss attributable to controlling shareholders in 2022, has maintained profitability for three consecutive years from 2023 to 2025, and continues to show a recovery trend in the first half of 2026.

In particular, Q2 2026 recorded the highest levels of both revenue and operating profit among the presented quarterly periods, which can be interpreted as a sign of earnings improvement.

It is also positive that the global market recovery in the automotive parts segment and the strengthening of competitiveness in the industrial machinery segment are proceeding in parallel.

Expansion into Higher Value-Added EV and Autonomous Products

DY Auto is expanding its portfolio beyond existing motor parts into electrification and autonomous driving-related products, such as an autonomous driving sensor cleaning system co-developed with Hyundai Motor and a next-generation EMB brake motor.

These products are cited as areas where higher selling prices and profit margins can be expected compared to existing parts. Capacity expansion through a dual production system in Chennai and Gurgaon, India is also underway.

Diversified Customers and Businesses Spread Risk

While dependence on Hyundai Motor and Kia remains high, the company is expanding its customer base to include GM, Ford, and Rivian, and since the three business segments—automotive parts, hydraulic equipment, and industrial machinery—are exposed to different cycles, weakness in one segment may be offset by others.

New business investment at the holding company level (digital asset custody) can also be seen as an extension of portfolio diversification.

09

Bear factors

Quarterly Volatility and Low Operating Margin

As shown by the shift to a net loss attributable to controlling shareholders in Q4 2025, quarterly earnings volatility is high, and according to ThinkPool data, the operating margin also appears lower than that of competitors. This suggests a need for improvement in cost structure or business mix.

Customer Concentration Risk

About 60% of the revenue of DY Auto, the core subsidiary, is generated from Hyundai Motor and Kia, meaning earnings can be significantly affected by changes in the automaker's production plans or its bargaining power in price negotiations. While customer diversification is underway, its absolute proportion is still understood to be small.

Complex Governance Structure and NCI Dilution

Equity attributable to controlling shareholders (approximately KRW 392.3 billion) and non-controlling interests (approximately KRW 208.3 billion) are divided into similarly sized portions, creating a structural characteristic where improvements in consolidated earnings are not fully reflected in the controlling shareholders' share.

In fact, in 2025, net income attributable to controlling shareholders decreased year-over-year despite an increase in operating profit.

10

Risk factors

FX and Interest Rate Volatility

Subsidiaries such as DY Power are disclosed as being exposed to financial risks arising from fluctuations in exchange rates and interest rates, and are reported to use derivative contracts to manage these risks.

With numerous overseas production subsidiaries, there is also a risk of currency mismatch between costs and revenues by currency.

OEM Production and Demand Cycle

The performance of the automotive parts segment is linked to global automaker production volumes and demand cycles, and fluctuations in raw material prices can also affect margins.

Given the high dependence on a specific automaker, production disruptions or strategic changes at that automaker could have a direct impact.

Construction Machinery Demand and Trade Environment

The hydraulic equipment and industrial machinery segments are affected by domestic and international construction equipment investment cycles, and changes in trade and tariff policies in countries hosting overseas production bases, such as India, China, and Mexico, are also cited as potential variables.

11

What to watch next

  1. Around November 2026

    2026 Q3 earnings disclosure (including preliminary figures) expected — worth checking whether the 2Q26 recovery trend continues

  2. In the second half of 2026

    Progress check on EMB motor mass production and capacity expansion at the Chennai and Gurgaon plants in India

  3. From the second half of 2026 onward

    Monitor whether the autonomous-driving sensor cleaning system co-developed with Hyundai expands to additional vehicle models or volumes

  4. Late 2026 to early 2027

    Check the disclosure of the FY2026 dividend policy (dividend per share)

  5. On an ongoing basis

    Track follow-up progress on holding-company-level new investments such as Korea Digital Asset Custody

12

Overall view

DY is a diversified manufacturing holding company spanning auto parts, hydraulic equipment, and industrial machinery, which moved out of a net loss attributable to owners in 2022 to sustain profits through 2023-2025 and showed a renewed recovery trend in the first half of 2026.

However, as seen in the return to a net loss in 4Q25, quarterly results are highly volatile, and the roughly even split between owners' equity and non-controlling interests means improvements in consolidated results do not fully translate into a proportional increase in the owners' share of profit.

The auto parts segment remains heavily dependent on Hyundai and Kia while pursuing customer diversification toward GM, Ford, and Rivian along with higher value-added products such as EMB motors and sensor cleaning systems, while the industrial machinery and hydraulic equipment segments are pushing into overseas markets such as India and strengthening product competitiveness.

The stock trades at a multiple below net asset value and dividends have continued, but an operating margin that runs lower than peers remains a structural challenge.

Going forward, the 2026 Q3 earnings release will be important for confirming whether the first-half recovery trend persists, alongside progress in Indian production capacity expansion and the commercialization pace of new autonomous-driving-related products.

This report is for informational purposes only and does not include a buy or sell recommendation or a 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. butler.works
  2. comp.fnguide.com
  3. comp.fnguide.com
  4. ssl.pstatic.net
  5. k5.co.kr
  6. m.thinkpool.com
  7. paxnet.co.kr
  8. kind.krx.co.kr
  9. comp.fnguide.com
  10. thevc.kr
  11. alphasquare.co.kr
  12. itooza.com
  13. m.thinkpool.com
  14. scoreport.kr
  15. w4.kirs.or.kr
  16. valueline.co.kr
  17. thinkpool.com
  18. dolfin.plus

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.