KOSPIAutomotive024900

Dy Deokyang

₩2,235 0.00%2026-10-02 close
Market Cap
₩72B
Turnover
₩200M
Volume
80,000 shares
Shares out.
32.6M
PER
21.5×
PBR
0.5×
EPS
₩79
Dividend Yield
3.54%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩60 per share · Prices as of the 2026-10-02 close

01

Report overview

Earnings Volatility Amid Hyundai Dependence

DY Duckyang, a first-tier supplier to Hyundai Motor centered on cockpit modules and door trims, continues to show quarter-to-quarter earnings swings that closely track finished-vehicle production and sales.

  1. 1

    Revenue is concentrated in a handful of items, with cockpit modules and related products at 82% and door trims at 13%, making sales sensitive to finished-vehicle demand swings.

  2. 2

    2025 consolidated operating profit came to KRW 3.2 billion, sharply down from KRW 8.2 billion in 2024, but the company stayed out of an operating loss for the full year.

  3. 3

    Recent quarterly results have swung sharply, moving from an operating profit of KRW 2.6 billion in Q1 2026 to an operating loss of KRW 7.9 billion in Q2 2026.

  4. 4

    Since 2021 the company has been supplying battery module assembly (BMA) and other electrification components to Europe and the United States, in an effort to diversify its business.

  5. 5

    The 15% US tariff and Hyundai Motor Group's expanding US localization are flagged as structural variables for domestically based parts suppliers.

02

Business structure

DY Duckyang was established in 1977 and listed on the KOSPI in 1997 as a specialist maker of automotive interior components, with CEO Yoon Sung-hee becoming the largest shareholder in 2014 after acquiring a Visteon stake.

Its core products are cockpit modules, door trims and anti-vibration pads, and it participates in Hyundai Motor's new-vehicle development from an early stage to supply parts and molds in line with the OEM's push toward part modularization and systemization.

Its recent revenue mix shows cockpit modules and related items accounting for roughly 82% of sales and door trims about 13%, reflecting concentration in a small number of core items.

In 2015 the company acquired a stake in Beijing Mobis Zhongche Auto Parts, formerly held by Hyundai Mobis, to run a parallel China business.

Since 2021 it has been diversifying into electrification components, supplying battery module assemblies (BMA) and energy storage system (ESS) products to European and US customers.

Its cockpit module, which integrates more than 130 parts including the instrument cluster, audio, HVAC and airbags, is highlighted as an area where the company holds domestic pioneering expertise.

Given the nature of the auto parts industry, where production and sales are dictated by OEM orders, the company's revenue is directly linked to Hyundai Motor's production and sales volumes.

Under the standard industry classification for new auto-body parts manufacturing, the company is grouped among top-tier peers such as Seoyon E-Hwa and Sungwoo Hitech.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩450.6B-₩600M−0.1%
2025Q3₩413.7B-₩3.6B−0.9%
2025Q4₩438.8B₩4.4B1.0%
2026Q1₩428.1B₩2.6B0.6%
2026Q2₩414.8B-₩7.9B−1.9%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩1.5T₩30.7B₩15.8B2.0%18.7%488.2%
2023₩1.9T₩27.7B₩12.4B1.5%13.1%530.0%
2024₩1.9T₩8.2B₩16.8B0.4%15.9%449.3%
2025₩1.7T₩3.2B₩1.2B0.2%1.0%414.4%

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 came to KRW 1,738.1 billion, down from KRW 1,883.3 billion in 2024, while operating profit fell sharply to KRW 3.2 billion from KRW 8.2 billion, with the operating margin slipping from 0.4% to 0.2%. Net profit attributable to owners dropped to KRW 1.2 billion from KRW 16.8 billion in 2024.

Placed alongside 2023 (revenue KRW 1,875.9 billion, operating profit KRW 27.7 billion, owners' net profit KRW 12.4 billion) and 2022 (revenue KRW 1,542.0 billion, operating profit KRW 30.7 billion, owners' net profit KRW 15.8 billion), revenue appears to have peaked around 2023-2024 before declining in 2025, while the operating margin has trended down from 2.0% in 2022.

On a quarterly basis, the company posted an operating loss of KRW 0.6 billion and an owners' net loss of KRW 3.5 billion in Q2 2025, followed by a further operating loss of KRW 3.6 billion and a net loss of KRW 0.5 billion in Q3 2025.

It swung to profit in Q4 2025 with operating profit of KRW 4.4 billion and net profit of KRW 2.0 billion, and continued improving in Q1 2026 with operating profit of KRW 2.6 billion and net profit of KRW 3.8 billion.

However, Q2 2026 reversed again into an operating loss of KRW 7.9 billion and a net loss of KRW 2.7 billion, underscoring pronounced quarter-to-quarter volatility.

Data provider FnGuide noted that in the first half of 2025, revenue fell 8.5%, operating profit dropped 51.7% and the bottom line swung to a loss year on year, while WiseReport observed the opposite direction for Q1 2026, with revenue down 1.6%, operating profit down 15.0% but net profit up 15.0%. This swing pattern appears to reflect a combination of finished-vehicle sales fluctuations and cost factors.

05

Industry analysis

Korea's auto parts industry is highly correlated with Hyundai Motor Group, which produces roughly 80% of the country's finished vehicles, meaning changes in OEM production volumes flow directly through to parts makers' results.

Credit rating agencies have assessed the 2026 earnings outlook for domestic auto parts companies at the lowest of three tiers—deteriorating, stable, or improving—citing US tariff policy and the burden of electrification transition as factors eroding profits.

Even though the US tariff rate was eased from 25% to 15%, Hyundai Motor Group is reinforcing a strategy of minimizing tariff costs by expanding US local production, and plans to raise its parts localization ratio from 60% in 2025 to 80% by 2030, which is expected to create structural pressure on domestically based suppliers through reduced export volumes and downward pressure on procurement prices.

The degree of correlation with OEM production varies by supply-chain tier: first-tier vendors, which tend to expand overseas alongside the OEM, face relatively limited domestic exposure, while second- and third-tier vendors with heavier domestic dependence are more sensitive to production swings.

On the OEM side, second-half new model launches—including redesigned Avante and Tucson models and the European launch of the Ioniq 3—along with expanded US local production have been cited as revenue contributors, and some brokerages have issued overweight calls on the auto sector reflecting expectations for improved second-half results at Hyundai and Kia.

Low initial utilization rates at electrification facilities are also flagged as a constraint on parts suppliers' profit recovery.

That said, rating agencies noted that suppliers with established US production capacity could benefit from reduced tariff burdens and expanded local sourcing, suggesting profitability among parts makers may increasingly diverge.

06

Outlook

No standalone company guidance has been identified, but the second-half new-model launch schedule and production strategy of its main customer, Hyundai Motor, stand out as a key variable for revenue.

Hyundai plans to launch redesigned US-market Avante and Tucson models along with the European-market Ioniq 3 in the second half, and DY Duckyang's participation in these new-vehicle projects as a supplier of cockpit modules and door trims could affect its revenue.

At the same time, Hyundai Motor Group's continued push to expand US local parts sourcing suggests competition for order allocation could intensify over the medium term for a domestically production-centered supplier like DY Duckyang.

Its electrification component (BMA) business continues to supply Europe and the United States, but industry-wide observations that related facilities remain in an early stage with low utilization suggest near-term profit contribution may be limited.

The US 15% tariff on Korean autos and parts remains in place, making any future change in tariff policy an important item to monitor. Since the company also runs a China business through its stake in Beijing Mobis Zhongche Auto Parts, trends in Chinese vehicle sales and production could be an additional variable.

07

Valuation

PER
21.5×
PBR
0.5×
ROE
2.4%
EPS
₩79
BPS
₩3,522
Dividend per share
₩60

The scale of net profit has shrunk markedly in 2025 compared with 2022-2024, and has continued to swing between profit and loss on a quarterly basis into 2026, putting the price-to-earnings multiple above the trading band seen during periods of larger past earnings.

On the other hand, the share price trades below the company's net asset value, placing it at a discount on a book-value basis. The company has maintained a cash dividend in recent years, but given the reduced scale of net profit, the sustainability of that dividend may hinge on the pace of any earnings recovery.

With pronounced quarter-to-quarter swings in profit and loss, whether an earnings recovery proves durable remains the key variable for interpreting the 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

Full-year profitability maintained

2025 operating profit fell sharply year on year but remained positive at KRW 3.2 billion, and Q1 2026 showed improvement with operating profit of KRW 2.6 billion and net profit of KRW 3.8 billion.

Across all four annual periods from 2022 to 2025, both operating profit and net profit stayed positive, meaning the company has not fallen into a full-year loss structure. While quarterly volatility is high, an underlying profit base at the annual level has been observed.

Diversification into electrification components

Since 2021 the company has been supplying battery module assembly (BMA) and energy storage system (ESS) components to Europe and the United States, broadening its scope beyond interior parts into electrification components.

Amid OEMs' continued push toward electrification, the company has also been selected to lead national R&D projects related to this technology. That said, industry-wide observations of low initial utilization at related facilities should also be factored in.

Long-standing partnership with Hyundai Motor

Since its founding in 1977, the company has maintained its status as a first-tier supplier that participates in Hyundai Motor's new-vehicle development from an early stage to provide parts and molds.

It also holds expertise as the first domestic developer and producer of cockpit modules amid the OEM's push toward part modularization and systemization.

First-tier vendors, which tend to expand overseas alongside the OEM, have been assessed as potentially facing a relatively more limited impact from any domestic production cutback than second- or third-tier vendors.

09

Bear factors

Widening quarterly earnings volatility

After posting consecutive operating losses in Q2 and Q3 2025, the company swung to profit in Q4 2025 and Q1 2026, only to reverse sharply into a KRW 7.9 billion operating loss in Q2 2026. This pattern of large swings between quarters makes a stable earnings trajectory difficult to project. This volatility appears to reflect the combined effect of finished-vehicle sales volumes and cost factors.

Declining revenue trend

Consolidated revenue fell from KRW 1,883.3 billion in 2024 to KRW 1,738.1 billion in 2025, and the operating margin has steadily declined from 2.0% in 2022 to 0.2% in 2025.

Because sales of core products such as crash pads and door trims are directly tied to finished-vehicle sales volume, the slowdown in developed-market growth appears to have flowed directly through to results. It remains uncertain when this margin-decline trend might reverse.

Structural burden from tariffs and localization

With the US maintaining a 15% tariff on Korean autos and parts, Hyundai Motor Group's plan to raise its parts localization ratio from 60% in 2025 to 80% by 2030 has been flagged as a structural burden for domestically production-centered suppliers, through reduced export volumes and downward pressure on procurement prices.

Credit rating agencies assessed the 2026 earnings outlook for domestic auto parts companies at the lowest tier, 'deteriorating.' This industry structural shift could constrain the pace of individual suppliers' profitability recovery.

10

Risk factors

Customer concentration risk

Revenue is heavily dependent on the production and sales volume of a single customer, Hyundai Motor, so weak sales of a particular model or a change in production plans directly affects results.

Given the industry's structural characteristic of production and sales occurring exclusively at the OEM's order, this dependence is likely to persist structurally. If the company loses out in competition for new-vehicle project allocation, its medium- to long-term revenue base could be undermined.

Trade and tariff risk

The US maintains a 15% tariff on Korean autos and parts, and any future adjustment to the tariff rate or shift in the trade environment could affect export profitability. As Hyundai Motor Group intensifies its US localization strategy, order allocation to domestic production sites could also decline. Trade policy uncertainty remains a structural variable unlikely to be resolved quickly.

Raw material and cost risk

Fluctuations in raw material prices such as steel and plastics, along with changes in logistics costs and exchange rates, directly affect parts suppliers' cost structures. As seen in Q2 2026, where revenue held up but the operating loss widened, managing cost-side variables could be key to a profitability recovery. How much of any cost increase can be passed through to customers is also an important variable.

11

What to watch next

  1. Mid-November 2026

    Timing of the (preliminary) Q3 2026 earnings release, when it will be important to check whether the Q2 2026 operating loss reverses back to profit.

  2. During the second half of 2026

    Track the launch schedule for Hyundai's redesigned US-market Avante and Tucson models and the European Ioniq 3, and check the extent of the company's participation in these new-vehicle projects.

  3. From Q4 2026 onward

    Monitor the pace of Hyundai Motor Group's parts localization expansion (from 60% in 2025 toward 80% by 2030) and any resulting change in order allocation to domestic production sites.

  4. Timing of the Q4 2026/annual business report filing

    Check disclosures for whether BMA and other electrification component supply to Europe and the US has expanded, and whether utilization at related facilities has improved.

12

Overall view

DY Duckyang, a first-tier Hyundai Motor supplier of cockpit modules and door trims with high customer dependence, maintained a profit base on an annual basis from 2022 through 2025, though its operating margin trended steadily lower over that period.

Quarterly results have shown pronounced volatility, swinging back to profit after consecutive losses in Q2-Q3 2025, only to post another substantial operating loss in Q2 2026.

The company is attempting to diversify through its electrification component (BMA) business, though industry-wide observations point to low initial utilization at related facilities.

On the industry side, credit rating agencies have flagged the 15% US tariff and Hyundai Motor Group's expanding localization strategy as structural burdens for domestically based suppliers.

At the same time, expectations for second-half new-model launches and production normalization at Hyundai leave room for a positive effect on parts demand.

Overall, the company's results appear likely to remain shaped by three factors: Hyundai's production and sales trends, the tariff and trade environment, and the pace of utilization recovery in its electrification business.

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. alphasquare.co.kr
  2. comp.wisereport.co.kr
  3. markets.hankyung.com
  4. markets.hankyung.com
  5. catch.co.kr
  6. saramin.co.kr
  7. kr.investing.com
  8. littlebproject.com
  9. kind.krx.co.kr
  10. komachine.com
  11. comp.wisereport.co.kr
  12. comp.fnguide.com
  13. kaica.or.kr
  14. jobkorea.co.kr
  15. m.irgo.co.kr
  16. kind.krx.co.kr
  17. comp.fnguide.com
  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.