KOSDAQIT & Software047560

ESTsoftCorp

₩7,750▲ 2.51%2026-10-02 close
Market Cap
₩91.3B
Turnover
₩200M
Volume
30,000 shares
Shares out.
11.8M
PER
—
PBR
1.6×
EPS
-₩1,175
Dividend Yield
0.00%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩0 per share · Prices as of the 2026-10-02 close

01

Report overview

AI Pivot Accelerates, Losses Narrowing

ESTsoft is expanding revenue and narrowing losses on the back of AI/SW business growth, but has yet to escape four consecutive years of operating losses.

  1. 1

    2025 annual revenue reached KRW 106.8 billion, growing for a fourth straight year, but the operating loss widened to KRW 18.95 billion.

  2. 2

    In 1Q26, revenue was KRW 30.98 billion with an operating loss of KRW 1.67 billion, sharply narrower than a year earlier, and net income turned slightly positive at KRW 175 million.

  3. 3

    2Q26 revenue declined year over year and the company swung back to an operating loss, but cumulative first-half revenue hit a record KRW 60.7 billion.

  4. 4

    ESTsoft was not selected as an operator for the government's 'AI for All' project, but is proceeding as planned with its own personal AI agent, Albiseo.

  5. 5

    Owners' equity fell from KRW 71.37 billion in 2023 to KRW 50.21 billion in 2025, reflecting continued equity erosion from accumulated losses.

02

Business structure

ESTsoft started with the national utility ALTools and Korea's leading antivirus ALYac, and has since grown into a diversified group spanning AI/SW, games, portal, commerce, and asset management.

The core pillar is the AI/SW business, which delivers AX (AI transformation) solutions and AI education services through the real-time AI avatar service Perso Interactive, the generative service Perso AI, and the agentic AI Alan.

The gaming business, run through subsidiary ESTGames, generates revenue led by the new title Cabal RED, while the security business, ALYac from subsidiary ESTsecurity, has long held share in the domestic antivirus market.

The portal business operates the Zum search-news-content service through subsidiary ESTAID, which is now attempting a shift toward an AI search agent. Commerce and asset management exist as separate business lines, with first-half 2026 asset management revenue of KRW 9 billion, up 7% year over year.

The customer base splits between B2C (utility, antivirus, and portal users) and B2B (companies adopting AX solutions and AI avatars), with recent expansion into retail touchpoints such as an AI shopping assistant developed with CJ Olive Young.

Competitively, ESTsoft faces large telecom and platform players such as SK Telecom, Kakao, and KT in the AI agent market, and established antivirus vendors such as AhnLab in security.

Overall, the group's revenue structure combines multiple small business units, causing each segment's profit contribution to swing significantly from quarter to quarter.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩31.2B₩80,683,0950.3%
2025Q3₩24.9B-₩4.5B−18.0%
2025Q4₩25.5B-₩10.2B−40.0%
2026Q1₩31B-₩1.7B−5.4%
2026Q2₩29.7B-₩300M−1.1%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩88.8B-₩5.7B-₩6.1B−6.4%−11.9%121.5%
2023₩92.5B-₩8.9B-₩6.2B−9.6%−8.7%116.5%
2024₩102.5B-₩13.5B-₩11.7B−13.1%−16.9%124.9%
2025₩106.8B-₩19B-₩17.7B−17.7%−35.3%196.3%

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

Annual revenue rose for four consecutive years, from KRW 88.77 billion in 2022 to KRW 92.48 billion in 2023, KRW 102.46 billion in 2024, and KRW 106.79 billion in 2025, yet the operating loss widened over the same period from KRW 5.67 billion to KRW 8.91 billion, KRW 13.46 billion, and KRW 18.95 billion, showing a disconnect between top-line growth and profitability.

The net loss attributable to owners also grew, from KRW 6.10 billion in 2022 and KRW 6.17 billion in 2023 to KRW 11.65 billion in 2024 and KRW 17.73 billion in 2025, while operating cash flow swung from a positive KRW 199 million in 2022 to outflows of KRW 4.64 billion in 2023, KRW 2.99 billion in 2024, and KRW 17.68 billion in 2025.

On a quarterly basis, 2Q25 came close to breakeven with an operating profit of KRW 81 million, but losses widened sharply in the second half to KRW 4.48 billion in 3Q25 and KRW 10.19 billion in 4Q25.

In 1Q26, revenue reached KRW 30.98 billion with an operating loss of KRW 1.67 billion, a large improvement year over year, and net income attributable to owners turned positive at KRW 175 million.

However, 2Q26 revenue fell 4.7% year over year to KRW 29.74 billion (versus KRW 31.21 billion) and the operating result flipped back to a loss of KRW 332 million, underscoring significant quarter-to-quarter volatility.

Still, cumulative first-half 2026 revenue reached a record KRW 60.7 billion, and the cumulative operating loss of KRW 2.0 billion was 53.3% smaller than the KRW 4.29 billion loss a year earlier, indicating a profitability improvement trend on a half-year basis.

By segment, AI/SW revenue drove growth in the first half of 2026 at KRW 30.3 billion (up 18.3% year over year), while gaming reached KRW 16.4 billion (up 2.9%) and asset management reached KRW 9.0 billion (up 7%).

The sharp loss expansion in 4Q25 appears to have carried a strong one-off cost element, and with losses narrowing over the following two quarters, the repeatability of that improvement is a key point to watch going forward.

05

Industry analysis

Korea's AI software industry is in a phase where government-led promotion of a domestic AI ecosystem and large-scale investment by major telecom and platform operators are advancing simultaneously.

The Ministry of Science and ICT's 'AI for All' project, aimed at universal access to domestic AI services, ultimately selected the SK Telecom, Kakao, and KT consortia as operators, who will receive large-scale infrastructure support including 512 Nvidia B200 GPUs.

ESTsoft participated at the group level, combining ALYac, ALTools, and Zum services, but was excluded from the final list.

As a result, ESTsoft must now operate its personal AI agent Albiseo with its own resources rather than government support, making small language model (SLM) adoption and model optimization to cut inference costs a key factor for expansion.

In the security market, amid rising AI-driven threats, ESTsecurity launched ALYac Agentic EDR to address AI security demand, with ALYac's existing user base—detecting and blocking roughly 200 million malware incidents annually—cited as a competitive asset.

In the portal market, dominant players such as Naver and Daum retain overwhelming positions, while Zum is in an early stage of attempting differentiation through a shift toward an AI search agent.

In K-content AI dubbing, ESTsoft has been selected for the K-FAST program for two consecutive years, maintaining its position as a supporter of overseas content distribution.

Overall, the AI services market remains in an early expansion phase, but as a small-to-mid-sized software company with relatively limited capital compared to large platform operators, selection outcomes in government policy projects and the burden of GPU and infrastructure costs are important variables in its growth path.

06

Outlook

Although ESTsoft was not selected as an operator for the government's 'AI for All' project, the company plans to launch its personal AI agent Albiseo, which it had already been developing, in the second half of 2026 as scheduled, and intends to expand its features to deep research, public services, and an AI human mode, targeting 10 million monthly active users by 2030.

Albiseo will start this year centered on chatbot functions, with a sequential rollout of an evidence-based 'deep research' feature, a 'skill wish store' for linking external apps, and an 'AI human mode' aimed at elderly users.

In the AI/SW business, expansion of the real-time AI avatar Perso Interactive into retail and mobility applications at home and abroad is underway, including an AI shopping assistant using a real-time conversational AI avatar launched with CJ Olive Young for K-beauty retail settings.

In security, the company plans to grow ALYac Agentic EDR as a new revenue source, and has been selected for the K-FAST program supporting overseas distribution of Korean content for two consecutive years, continuing to send AI-dubbed content to North America and Australia.

Management has stated its intent to pursue both revenue growth and profitability improvement in the second half through synergies with AI national projects such as AX and talent development, sustained popularity of the new game Cabal RED, and continued intensive cost efficiency measures.

However, since ESTsoft's own AI agent business, including Albiseo, must bear inference costs without government support, the actual pace of user growth and the company's cost-management ability are likely to be key points to watch in future results.

07

Valuation

PER
—
PBR
1.6×
ROE
-24.1%
EPS
-₩1,175
BPS
₩4,454
Dividend per share
₩0

ESTsoft tends to trade at a premium to its net asset value, and given the ongoing decline in owners' equity over recent years (from KRW 71.37 billion in 2023 to KRW 50.21 billion in 2025), that context should be considered when interpreting the absolute level of its price-to-book ratio.

No confirmed cash dividend payments are on record, making dividend-related metrics difficult to compare against dividend-paying peers in the sector.

On the earnings side, the company posted operating losses and net losses attributable to owners for four consecutive years from 2022 through 2025, and while net income briefly turned slightly positive in 1Q26, it reverted to a net loss in 2Q26, meaning the direction of earnings improvement has not yet settled into a clearly stable pattern.

As a result, price-to-earnings-style comparisons remain in negative-earnings territory even over the most recent four quarters, making conventional earnings multiples difficult to apply.

Overall, the current valuation appears to reflect market expectations about the growth potential of the AI/SW business and the durability of future earnings improvement more than it reflects historical results.

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

Double-digit revenue growth in the AI/SW business

AI/SW business revenue rose 18.3% year over year to KRW 30.3 billion in the first half of 2026, and grew 29% to KRW 15.08 billion in the first quarter alone, driving overall group growth.

The expansion of the real-time AI avatar Perso Interactive into retail and mobility, along with solid growth in AI education, are cited as underlying drivers. Building real-world references such as the AI shopping assistant collaboration with CJ Olive Young is also a positive factor.

Loss reduction through cost efficiency

Cumulative operating loss in the first half of 2026 was KRW 2.0 billion, down 53.3% from KRW 4.29 billion a year earlier, reflecting fixed-cost savings from workforce efficiency and reduced stock compensation expenses.

The sharp narrowing of the operating loss in 1Q26 following the large loss in 4Q25 is also cited as evidence of an improving cost structure. The company has stated plans to maintain intensive cost efficiency measures in the second half.

Diversified group service portfolio

Existing SW, portal, and security services with a roughly 30-million-user base—ALTools, ALYac, and Zum—serve as the foundation for combining AI features. The new game Cabal RED and the asset management segment also each contribute revenue, giving the company a structure that does not depend on a single business.

Overseas expansion references are also accumulating, including two consecutive years of selection for the K-FAST AI dubbing program.

09

Bear factors

Four straight years of operating losses and shrinking equity

The operating loss actually widened from KRW 5.67 billion in 2022 to KRW 18.95 billion in 2025, while owners' equity declined from KRW 71.37 billion in 2023 to KRW 50.21 billion in 2025. Operating cash flow also deteriorated to an outflow of KRW 17.68 billion in 2025, raising concerns about financial capacity. The lack of consistent quarter-to-quarter earnings improvement is also a burden.

Missed selection for government policy project

ESTsoft's group-level consortium was not included in the final list of operators selected for the 'AI for All' project.

The SK Telecom, Kakao, and KT consortia were ultimately selected and will receive large-scale infrastructure support including 512 Nvidia B200 GPUs, while ESTsoft must fund its Albiseo agent business on its own. Having to cover inference and service operating costs without government support could weigh on profitability.

Quarter-to-quarter earnings volatility

While net income turned positive in 1Q26, 2Q26 revenue fell 4.7% year over year and the operating result reverted to a loss.

As seen in the pattern from a slight operating profit in 2Q25 to large losses in 3Q25 and 4Q25, quarterly results have repeatedly swung significantly due to one-off effects or seasonality in specific business segments.

10

Risk factors

Policy project dependency risk

A significant part of the AI expansion strategy is tied to participation in and selection for government national projects, so exclusion from programs like 'AI for All' means the company must fund infrastructure and operating costs itself. Selection-based support programs such as K-FAST also carry uncertainty over annual renewal.

Financial soundness and equity erosion

Owners' equity fell from KRW 71.37 billion in 2023 to KRW 50.21 billion in 2025, and the debt ratio rose from 116.5% in 2023 to 196.3% in 2025, indicating a growing financial structure burden from accumulated losses.

Operating cash flow has also recorded outflows for three consecutive years, raising the possibility of increased reliance on external financing.

Intensifying competition with large platforms

In the AI agent market, the company must compete directly with large, well-capitalized operators such as SK Telecom, Kakao, and KT, and may be at a relative disadvantage on infrastructure costs compared with competitors receiving government GPU support.

In the security and portal markets as well, incumbent large operators hold solid market share, making user acquisition for new AI services a challenging competitive task.

11

What to watch next

  1. Mid-November 2026

    Timing of the 3Q26 quarterly report filing, providing a check on whether the 2Q26 swing to an operating loss was temporary.

  2. During the second half of 2026

    The formal launch of the personal AI agent Albiseo and early user reception, which will indicate the execution capability of ESTsoft's self-funded AI agent business without government support.

  3. During the fourth quarter of 2026

    New contracts for ALYac Agentic EDR and Perso Interactive in domestic and overseas retail and mobility sectors, which will help confirm the sustainability of AI/SW business growth.

  4. Around February 2027

    The expected filing of the 2026 annual business report (confirmed 4Q and full-year results), allowing a check on whether the loss-narrowing trend seen in the first half of 2026 held up on a full-year basis.

12

Overall view

ESTsoft is in a phase of attempting to narrow losses through AI/SW revenue growth and cost efficiency, but it simultaneously carries the structural burden of four consecutive years of operating losses since 2022 and shrinking owners' equity.

The swing to positive net income in 1Q26 was a positive signal, but the return to a revenue decline and operating loss in 2Q26 confirmed that quarter-to-quarter volatility remains significant.

Having missed selection for the government's 'AI for All' project, the company plans to continue on its own path with the self-developed AI agent Albiseo, a route that carries the burden of covering infrastructure and operating costs without government support.

On the other hand, the domestic and overseas expansion of the real-time AI avatar Perso Interactive, the K-FAST overseas content business, and diversified revenue sources across security, gaming, and asset management serve as buffers against risk concentrated in any single business.

For investors, it appears important to watch, over the coming quarters, the sustainability of AI/SW revenue growth, the repeatability of the operating loss reduction trend, and the trajectory of the financial structure including equity and cash flow.

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. estsoft.ai
  2. ssl.pstatic.net
  3. alphasquare.co.kr
  4. investing.com
  5. littlebproject.com
  6. markets.hankyung.com
  7. judal.co.kr
  8. zdnet.co.kr
  9. etnews.com
  10. thevc.kr
  11. dartpoint.ai
  12. saramin.co.kr
  13. fnnews.com
  14. zdnet.co.kr
  15. estsoft.ai
  16. bloter.net
  17. enewstoday.co.kr
  18. sedaily.com

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.