KOSPIEnergy & Power017940

E1

₩88,700▲ 0.45%2026-10-02 close
Market Cap
₩608.5B
Turnover
₩700M
Volume
8,478 shares
Shares out.
6.9M
PER
3.2×
PBR
0.3×
EPS
₩30,470
Dividend Yield
4.66%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩4,550 per share · Prices as of the 2026-10-02 close

01

Report overview

Earnings Volatility Amid Power Business Diversification

E1 holds a stable position within Korea's duopolistic LPG distribution market, but faces significant quarterly earnings swings tied to international LPG prices and derivatives, while broadening its revenue base into LNG power generation.

  1. 1

    Consolidated 2025 operating profit rose to KRW 324.1 billion from KRW 217.6 billion in 2024, with operating margin improving from 1.9% to 3.1%.

  2. 2

    1Q26 posted an operating loss of KRW -156.2 billion despite KRW 3.59 trillion in revenue, before rebounding to KRW 117.9 billion operating profit in 2Q26.

  3. 3

    The company has expanded into power generation via its 2024 acquisition of Pyeongtaek Energy & Power (833MW LNG combined-cycle plant) and its ongoing acquisition of Yeosu Green Energy (495MW district-energy license).

  4. 4

    The dividend policy of a minimum 15% payout of separate net income applied for 2023-2025 has expired, and a new 2026-2028 policy is still under review.

  5. 5

    Domestic LPG supply prices are linked monthly to Saudi Aramco's Contract Price and the exchange rate, but cost pass-through is structurally constrained by government price-stability policy.

02

Business structure

E1 is an energy company under the LS Group whose core business is the import, storage, transport, and sale of LPG, forming a duopoly in Korea's domestic LPG market together with SK Gas.

The company operates large-scale storage terminals in Yeosu (1.6 million tons per year), Incheon (2 million tons per year), and Daesan (1.1 million tons per year), along with a network of 388 filling stations as of the end of the first quarter of 2026.

LPG accounted for 99.3% of revenue based on first-quarter 2026 sales, with the remainder consisting mainly of leasing and vessel chartering revenue.

Feedstock is procured through long-term supply contracts with Middle Eastern producers such as Saudi Arabia and the United Arab Emirates as well as North American suppliers.

In September 2024, E1 entered power generation by acquiring Pyeongtaek Energy & Power, which operates an 833MW LNG combined-cycle power plant, and it is further expanding this segment through the pending acquisition of Yeosu Green Energy, which holds a 495MW district energy business license.

Subsidiaries include LS Securities, engaged in investment trading and brokerage, and LS Networks, engaged in distribution and leasing, both of which are consolidated into group results.

Overseas, E1 exports LPG to countries including Thailand, China, Taiwan, Japan, and Vietnam, and is pursuing construction of a refrigerated LPG tank terminal in Hai Phong, Vietnam to expand its presence in Southeast Asia.

More recently, the company has launched an integrated fueling station brand called 'E1 Orange Plus' that combines LPG with hydrogen and electric vehicle charging services.

While rival SK Gas has advanced considerably toward LNG, power generation, and global trading, E1 maintains a business structure with comparatively higher reliance on domestic LPG distribution.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩2.3T₩100.7B4.4%
2025Q3₩2.4T₩90.9B3.8%
2025Q4₩2.9T₩27.3B0.9%
2026Q1₩3.6T-₩156.2B−4.4%
2026Q2₩4.4T₩117.9B2.7%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩8T₩278.7B₩141.9B3.5%9.8%187.3%
2023₩7.8T₩93.2B₩213.2B1.2%13.1%170.7%
2024₩11.2T₩217.6B₩62.9B1.9%3.8%564.2%
2025₩10.4T₩324.1B₩104.8B3.1%5.2%510.0%

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 revenue in 2025 came to KRW 10.39 trillion, down from KRW 11.19 trillion in 2024, while operating profit rose to KRW 324.1 billion from KRW 217.6 billion, lifting the operating margin from 1.9% to 3.1%.

Net income attributable to owners also increased, from KRW 62.9 billion in 2024 to KRW 104.8 billion in 2025, continuing a recovery in profitability. Even so, this remains below the KRW 213.2 billion recorded in 2023, illustrating that annual net income swings far more sharply than revenue or operating profit.

On a quarterly basis, results were relatively stable through the second and third quarters of 2025, with revenue of KRW 2.27 trillion and operating profit of KRW 100.7 billion in Q2, and revenue of KRW 2.42 trillion and operating profit of KRW 90.9 billion in Q3, but the fourth quarter saw operating profit fall to KRW 27.3 billion despite higher revenue of KRW 2.94 trillion, with owners' net income turning negative at KRW -18.9 billion.

In the first quarter of 2026, revenue climbed further to KRW 3.59 trillion, yet operating profit swung to a sharp loss of KRW -156.2 billion; industry commentary attributes this to a surge in international LPG import prices that could not be fully passed through to domestic supply prices because of the government's price-stability policy, squeezing margins.

Notably, owners' net income for the same quarter turned positive at KRW 66.8 billion, reflecting non-operating items such as derivative-related gains and improved results at subsidiary LS Securities amid a buoyant stock market.

In the second quarter of 2026, both operating profit (KRW 117.9 billion) and owners' net income (KRW 80.1 billion) recovered clearly on revenue of KRW 4.40 trillion.

This pattern of quarterly swings stems from the structural nature of the LPG trading business, in which the timing gap between derivative valuation and physical delivery, combined with movements in international LPG prices, feeds directly into reported earnings.

05

Industry analysis

Korea's domestic LPG distribution market is an effective duopoly between E1 and SK Gas, with both companies setting monthly domestic supply prices based on Saudi Aramco's Contract Price and the won-dollar exchange rate.

However, the government has at times requested restraint on price increases or applied temporary fuel-tax cuts to manage inflation, creating a structural lag between cost and selling price during periods of sharp international price increases that compresses margins.

LPG benefits from an established nationwide distribution network and ease of storage and transport without requiring pipelines, positioning it as a relatively practical bridge fuel in the transition toward carbon neutrality and supporting continued industrial fuel-switching demand.

Over the longer term, however, expanding electric vehicle adoption and tightening energy-efficiency regulation are expected to exert downward pressure on transport and residential LPG demand.

Rival SK Gas has progressed considerably toward LNG terminals, power generation (Ulsan GPS), and overseas trading, posting increases in both revenue and operating profit in the first quarter of 2026 in contrast to E1's results, whose higher reliance on domestic LPG distribution left it more exposed to the same cost shock.

On the global trading front, both companies operate trading entities in hubs such as Singapore and the United States to respond to international markets around the clock, and supply chains are being reshaped as the United States expands LPG exports, prompting Asian importers such as India to reduce reliance on Middle Eastern suppliers.

06

Outlook

E1 is pursuing two parallel tracks in power generation.

The 833MW LNG combined-cycle plant of Pyeongtaek Energy & Power, acquired in 2024, is already operating and is now fully reflected in consolidated results, while the acquisition of Yeosu Green Energy, which holds a 495MW district energy business license, advanced significantly after receiving stock-acquisition approval from the Ministry of Trade, Industry and Energy's Electricity Committee in July 2026.

Yeosu Green Energy plans to demolish existing coal-fired facilities on a former Korea Midland Power coal plant site and build an LNG plant there, with detailed negotiations ongoing.

Overseas, the company is constructing a refrigerated LPG tank terminal in Hai Phong, Vietnam, targeted for completion in the second half of 2026, alongside plans to supply feedstock-grade LPG to petrochemical companies in a nearby industrial complex.

On shareholder returns, the dividend policy of a minimum 15% payout of separate net income that applied for 2023-2025 has expired, and a new policy for 2026-2028 remains under review without formal announcement.

The company has also stated that decisions on the disposal or retirement of treasury shares (1,078,249 shares held as of the end of 2025) will be finalized through board or shareholder resolutions before the statutory retirement deadline under commercial law.

The direction of this power-business expansion and shareholder-return policy stand out as key variables for future earnings stability and capital allocation.

07

Valuation

PER
3.2×
PBR
0.3×
ROE
9.1%
EPS
₩30,470
BPS
₩372,738
Dividend per share
₩4,550

E1's shares have frequently traded at a discount to net asset value. Hana Securities, in an initiation report dated March 2025, estimated a price-to-earnings ratio of 3.9x and a price-to-book ratio of about 0.2x based on projected 2025 results.

On the dividend side, media reports have cited an average annual dividend yield in the 6% range over the trailing five years, though the payout policy applied for 2023-2025 has expired and a new policy for 2026-2028 has yet to be finalized, leaving future distribution levels uncertain.

Given that quarterly earnings are heavily influenced by derivative valuation swings, seasonal demand, and government price policy, any valuation reading at a given point in time should be considered alongside the one-off factors affecting that particular quarter.

The relatively high combined stake of the controlling shareholder and affiliates plus treasury shares, which limits the actual free float, is also worth noting when interpreting valuation metrics.

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

Earnings Base Broadening via Power Diversification

The 833MW LNG combined-cycle plant of Pyeongtaek Energy & Power has begun contributing fully to consolidated results, and the acquisition of Yeosu Green Energy, holding a 495MW license, is progressing after regulatory approval.

Hana Securities has noted that the annual average operating profit contribution from these new power assets could enhance overall earnings stability. This adds a relatively steadier power and district-energy revenue stream to a business otherwise dominated by volatile LPG trading.

Profit Recovery Trend Since 2025

Consolidated operating profit rose to KRW 324.1 billion in 2025 from KRW 217.6 billion in 2024, with the operating margin improving from 1.9% to 3.1%.

After a large operating loss in the first quarter of 2026, the second quarter showed a recovery with operating profit of KRW 117.9 billion and owners' net income of KRW 80.1 billion. While quarterly volatility remains high, the overall directional trend has been one of moving from loss back into profit.

Solid Asset Base and Group Backing

The company holds substantial cash and cash equivalents, financial institution deposits, and investment real estate, and is positioned to draw on financial support from the LS Group.

The combined stake of the controlling shareholder, affiliates, and treasury shares is relatively high, providing a comparatively stable ownership and governance structure. This asset and ownership profile is viewed as a favorable factor for financing new business investments.

09

Bear factors

Margin Structure Exposed to International LPG Price and Policy Risk

In the first quarter of 2026, a surge in international LPG import prices combined with government price-stability policy limiting domestic price hikes resulted in an operating loss of KRW -156.2 billion. This illustrates how a lag between cost and selling price can significantly destabilize earnings. Similar situations could recur depending on the direction of government fuel-tax and pricing policy.

Comparatively Higher Reliance on Domestic Distribution

Rival SK Gas has advanced considerably toward LNG, power generation, and global trading, posting increases in both revenue and operating profit in the first quarter of 2026, whereas E1's higher reliance on domestic LPG distribution left it more exposed to the same cost shock during the same period.

While diversification is underway, the business structure remains overwhelmingly weighted toward LPG distribution.

Long-Term Demand Structure Pressure

Expanding electric vehicle adoption and tightening energy-efficiency regulation are expected to exert long-term downward pressure on transport and residential LPG demand.

Industrial LPG fuel-switching demand partially offsets this, but the pace of structural change in end markets could intensify pressure on sales volumes.

Whether new businesses such as power generation, hydrogen, and EV charging can monetize quickly enough to offset the decline of the traditional business remains a key question.

10

Risk factors

Market Risk

Sharp swings in the international LPG Contract Price and the won-dollar exchange rate directly affect procurement costs and derivative gains or losses. As seen in the first quarter of 2026, a sudden cost increase that cannot be immediately passed through to domestic selling prices can result in an operating loss.

During periods of heightened oil price and currency volatility, earnings predictability is structurally reduced.

Regulatory and Policy Risk

Government price-stability policy can restrict domestic LPG price increases during periods of rising international costs, squeezing margins.

Tightening carbon-neutrality and emissions-related regulation could affect the cost structure of the power segment, and construction and permitting processes for new plants such as Yeosu Green Energy could face delays.

Follow-up measures related to mandatory treasury share retirement under revised commercial law also warrant monitoring.

Financial and Capital Structure Risk

The debt ratio stood at 510% at the end of 2025, high by industry standards, and continued new investment in the power segment could add further capital burden. Operating cash flow was negative at KRW -793.9 billion in 2024, underscoring the impact that large acquisitions and inventory burdens can have on cash flow. Uncertainty over the level of shareholder returns also remains until the new dividend policy is finalized.

11

What to watch next

  1. Mid-November 2026 (expected Q3 earnings disclosure)

    Check the third-quarter results for the direction of derivative valuation effects and whether margins recover in line with LPG price trends.

  2. During the second half of 2026

    Monitor whether the Hai Phong, Vietnam refrigerated LPG tank terminal is completed and begins operations, and track progress on feedstock LPG supply contracts with nearby petrochemical companies.

  3. Q4 2026 to early 2027

    Track progress in negotiations with Korea Southern Power for the Yeosu Green Energy LNG plant construction and subsequent regulatory steps such as Fair Trade Commission merger filings.

  4. Expected during 2026

    Watch for the announcement timing and content of the new dividend policy to apply for 2026-2028; whether the prior minimum 15%-of-separate-net-income standard is changed will determine the level of shareholder returns.

  5. Before the statutory treasury share retirement deadline

    Check whether the plan to dispose of or retire treasury shares (1,078,249 shares held at the end of 2025) is finalized through board or shareholder resolutions.

12

Overall view

E1 maintains a stable position within Korea's duopolistic LPG distribution market, but its earnings structure exhibits substantial quarter-to-quarter volatility driven by the interplay of international LPG prices, derivative valuation effects, and government price policy.

Operating profit and margin improved in 2025, signaling a profit recovery, yet the first quarter of 2026 saw a large operating loss when surging costs could not be passed through to selling prices, followed by a return to profit in the second quarter.

Expansion into power generation, through the operating Pyeongtaek LNG plant and the pending Yeosu Green Energy acquisition, is cited as a factor that could contribute to future earnings stability, though the bulk of revenue still comes from LPG distribution.

The dividend policy that applied through 2025 has expired, leaving uncertainty over shareholder returns until a new 2026-2028 policy is announced, while the plan for disposing of or retiring treasury shares also awaits finalization.

Structural characteristics such as a high debt ratio and limited free float should also be factored in. Readers should weigh this business and financial profile, along with the upcoming events to monitor, in forming their own judgment.

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. hanaw.com
  2. todayenergy.kr
  3. tipranks.com
  4. news.nate.com
  5. kind.krx.co.kr
  6. comp.fnguide.com
  7. mfinance.finup.co.kr
  8. ssl.pstatic.net
  9. ceomagazine.co.kr
  10. klpg.or.kr
  11. todayenergy.kr
  12. todayenergy.kr
  13. e1.co.kr
  14. klpms.or.kr
  15. news1.kr
  16. thebell.co.kr
  17. shippingvoice.kr
  18. kind.krx.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.