KOSDAQIT & Software050960

Soosan Int

₩8,500▲ 0.47%2026-10-02 close
Market Cap
₩57.4B
Turnover
₩16,656,340
Volume
1,967 shares
Shares out.
6.8M
PER
8.3×
PBR
0.6×
EPS
₩1,084
Dividend Yield
3.46%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩310 per share · Prices as of the 2026-10-02 close

01

Report overview

N2SF Tailwind Meets Earnings Volatility

Soosan INT is a network security specialist positioned to benefit from the policy shift toward Korea's National Network Security Framework (N2SF), but a widening gap between quarterly operating profit and net income warrants a closer look at earnings quality.

  1. 1

    2025 annual revenue reached KRW 30.7 billion, up more than 15% year-on-year, but operating margin fell to 16.6% from 27.1% in 2023, extending a margin decline.

  2. 2

    Owners' net income in 2026Q2 jumped to KRW 3.87 billion from KRW 1.23 billion in the prior quarter, while operating profit remained modest at KRW 0.65 billion, suggesting a large non-operating contribution.

  3. 3

    In May 2026 the physical network-separation rule was removed and the National Network Security Framework (N2SF) was formally implemented, providing policy support for expanded demand for SSL-visibility and zero-trust security.

  4. 4

    In 2024 the company divested its entire stake in subsidiary Soosan Energy Solutions, exiting the energy business to concentrate resources on its core network security operations.

  5. 5

    The debt ratio stood at a very low 8.1% in 2025, and operating cash flow has stayed positive for four consecutive years, pointing to a stable financial structure.

02

Business structure

Founded in 1998 and listed on KOSDAQ in 2016, Soosan INT is a network security specialist whose core technology is traffic analysis combined with SSL visibility, the ability to inspect encrypted SSL traffic.

The company positions itself as the No.1 player in SSL-decryption solutions and harmful-site blocking solutions, and builds on this base with a suite of network security middlebox products including web security, data-loss prevention (DLP), SSL VPN, and shared-device access management.

Based on disclosed revenue composition, security solutions account for the large majority of sales (roughly 71%), followed by the shared-device access management service tied to telecom carriers (roughly 27%), with the remainder from other income.

Core customers span public institutions, financial firms, and enterprises, and the company also participates in telecom carrier value-added service partnerships with KT and LG U+ as well as public infrastructure projects such as provincial education offices' SchoolNet program.

In 2024 the company fully divested its stake in subsidiary Soosan Energy Solutions, which specialized in energy storage and application technology, exiting that non-core business to refocus its portfolio on core network security operations.

In April 2026 the company held its 'Partners Day 2026' event in Japan for key partners, unveiling the SaaS security control solution 'eWalker SSG,' the generative-AI security solution 'eSafe AI,' and an OCR feature added to 'eWalker DLP.' The competitive landscape in Korea's network security and network-separation market is fragmented, with numerous specialist vendors competing across areas such as network linkage, zero trust, and DLP, and newer zero-trust/SASE-focused entrants have been increasing.

The company is classified as a small-and-medium enterprise under Korean law and maintains an in-house R&D institute for continued product development.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩6.1B₩600M10.1%
2025Q3₩6.1B₩500M7.5%
2025Q4₩11.5B₩2.3B20.0%
2026Q1₩6.6B₩500M7.0%
2026Q2₩7.7B₩600M8.4%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩25.6B₩3.5B₩2.5B13.6%3.1%15.6%
2023₩23.9B₩6.5B₩5.6B27.1%6.6%15.5%
2024₩26.7B₩5.7B₩4.4B21.3%5.1%4.9%
2025₩30.7B₩5.1B₩5.2B16.6%5.7%8.1%

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

On an annual basis, revenue declined from KRW 25.6 billion in 2022 to KRW 23.9 billion in 2023, then rose for two consecutive years to KRW 26.7 billion in 2024 and KRW 30.7 billion in 2025, marking a recovery in top-line growth.

Operating margin, however, moved in the opposite direction after peaking: it improved sharply from 13.6% in 2022 to 27.1% in 2023, then declined for two straight years to 21.3% in 2024 and 16.6% in 2025, suggesting a shift in the cost structure that ran counter to revenue growth.

Owners' net income surged from KRW 2.5 billion in 2022 to KRW 5.6 billion in 2023, a period when non-controlling interests from then-consolidated Soosan Energy Solutions (about KRW 0.48 billion) reduced the minority share, leaving a relatively larger portion attributable to owners.

After the 2024 divestment of Soosan Energy Solutions, non-controlling interests effectively disappeared, making owners' net income and total net income nearly identical, and profit rose again from KRW 4.4 billion in 2024 to KRW 5.2 billion in 2025.

Looking at quarterly patterns, 2025Q4 revenue of KRW 11.5 billion stood out clearly above other quarters (roughly KRW 6.0-7.7 billion), with operating profit also jumping to KRW 2.3 billion, a pattern that appears linked to the seasonality of year-end public-sector budget execution.

In 2026, revenue grew modestly to KRW 6.6 billion in Q1 (operating profit KRW 0.46 billion) and KRW 7.7 billion in Q2 (operating profit KRW 0.65 billion), but the improvement in operating profit was limited.

Notably, owners' net income in 2026Q2 jumped to KRW 3.87 billion, more than triple the prior quarter's KRW 1.23 billion, while the increase in operating profit over the same period was only about KRW 0.18 billion, indicating that non-operating factors drove most of the net income gain; the specific nature of this item requires confirmation through subsequent disclosures.

Over the most recent four quarters (2025Q3 through 2026Q2), combined owners' net income totaled KRW 7.32 billion, with the single quarter of 2026Q2 accounting for more than half of that total, reflecting sizable quarter-to-quarter variability.

On a cash flow basis, operating cash flow rose from KRW 4.2 billion in 2022 to the KRW 9.1-9.5 billion range in 2023-2024, then eased to KRW 7.6 billion in 2025, but remained positive and above net income in every one of the four years.

05

Industry analysis

Korea's public-sector information security policy reached a major turning point in May 2026, when the mandatory physical network-separation clause was removed and the replacement National Network Security Framework (N2SF) was formally implemented.

N2SF classifies work information into Classified, Sensitive, and Open tiers and applies differentiated security controls by tier, reflecting a policy goal of safely expanding the use of generative AI and cloud services.

This shift is redirecting demand away from uniform, block-everything network-separation appliances toward zero-trust, identity-based access control, and SSL-visibility technologies, and the Korea Internet & Security Agency (KISA) has selected consortia of public institutions and security vendors in 2026 to carry out N2SF adoption and pilot projects.

The National Intelligence Service has also reinforced policy incentives by newly awarding bonus points for N2SF implementation in public-sector cybersecurity evaluations, which should support continued budget execution and benefit the broader security software industry if sustained.

That said, the market remains fragmented, with numerous specialist vendors competing; a recent CISO survey found that the top three preferred vendors in the network-linkage segment together commanded roughly 60% of preference share, indicating that leaders have already emerged in some sub-segments.

Soosan INT holds a long-standing strength in SSL decryption and visibility technology, but its ability to build competitiveness in the newer zero-trust, SASE, and unified-authentication control areas required by N2SF is likely to be a key variable determining its future market position.

Overall, the policy backdrop is shifting in a favorable direction for the industry as a whole, but the extent to which individual companies benefit is likely to hinge on their ability to respond with new products and win public-sector contracts.

06

Outlook

At its April 2026 Partners Day, the company shared 2025 business results and its 2026 strategy while presenting a new-product roadmap aimed at the AI and cloud shift.

Specifically, it unveiled 'eWalker SSG' for SaaS environment security control, the generative-AI-oriented security solution 'eSafe AI,' and an OCR-enabled version of 'eWalker DLP,' expanding its product lineup toward demand created by the N2SF transition.

However, how much revenue these new products will generate and when has not yet been quantified in disclosures or reported earnings.

The company voluntarily disclosed a corporate value-up plan approved by its board in March 2026, and the details of its execution will need to be confirmed through future regular disclosures.

In the public sector, the combination of KISA's N2SF adoption support program and the National Intelligence Service's bonus-point policy for cybersecurity evaluations is creating conditions for expanded procurement, making it worth watching whether the company's existing public-sector references, such as the SchoolNet program, translate into new contract wins.

If the seasonal revenue concentration seen in 2025Q4 repeats, a large portion of annual results could again hinge on the fourth quarter, so it is reasonable to weigh cumulative annual figures alongside quarterly results.

Whether the net income-operating profit gap seen in 2026Q2 stems from a one-off item or a recurring structural factor should become clearer through subsequent quarterly disclosures.

07

Valuation

PER
8.3×
PBR
0.6×
ROE
7.9%
EPS
₩1,084
BPS
₩13,996
Dividend per share
₩310

The current share price trades at a discount to net asset value, and the multiple calculated on combined net income over the most recent four quarters sits closer to the lower end of the trading band this stock has historically formed.

However, because the most recent four-quarter window includes a period like 2026Q2 in which non-operating factors heavily influenced net income, it is useful to examine the trend in operating-profit-based profitability alongside this multiple.

The dividend yield is regarded as not low relative to other small-cap security software names, but the absolute dividend amount can vary year to year in line with the company's earnings volatility.

Given that the 2025 operating margin was lower than in 2023, the valuation the market assigns appears to partly reflect judgments about the sustainability and quality of earnings.

Any further view on valuation is best formed after observing the flow of N2SF-related contract wins and checking whether the gap between operating profit and net income seen recently recurs in coming quarters.

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

Structural Demand Shift from Policy Change

With the mandatory physical network-separation rule removed and N2SF formally implemented in May 2026, a policy-driven incentive has emerged for SSL-visibility and zero-trust-based security solutions.

The company's core SSL decryption and traffic analysis technology has potential applications in building these new information service models. If KISA and the National Intelligence Service's support programs and evaluation bonus-point policies continue, expanded public-sector procurement could follow.

Earnings Recovery and Stable Balance Sheet

Revenue has recovered for two consecutive years in 2024 and 2025 after bottoming in 2023. A very low debt ratio of 8.1% and consistently positive operating cash flow across all four years underpin financial stability. Shareholder returns through dividends have also continued alongside this.

Core-Business Focus and Expanding Product Lineup

In 2024 the company completed a portfolio realignment by divesting non-core subsidiary Soosan Energy Solutions to concentrate resources on its core network security business.

In 2026 it unveiled new products including the SaaS security control solution 'eWalker SSG' and the generative-AI security solution 'eSafe AI' to address the spread of AI and cloud adoption. It has existing public-sector and telecom-carrier reference channels through which to distribute these new products.

09

Bear factors

Declining Margin Trend

Operating margin has declined for two straight years, from 27.1% in 2023 to 21.3% in 2024 and 16.6% in 2025. This suggests that cost and expense burdens have grown alongside revenue, meaning revenue growth has not translated directly into proportional profit growth.

Net Income Reliance on Non-Operating Factors

2026Q2 owners' net income jumped to KRW 3.87 billion while operating profit was only KRW 0.65 billion, indicating that a large share of the net income increase came from non-operating factors.

Because such items can be one-off in nature, the pace of improvement looks modest when judged on core operating profitability alone.

Revenue Seasonality and Public-Sector Dependence

Revenue displays notable variation tied to the timing of public-sector budget execution, as seen in the markedly higher 2025Q4 figure relative to other quarters.

Because a large share of revenue is concentrated in security solutions and telecom-carrier-linked services, changes in related policy or contract terms could have a significant impact on results.

10

Risk factors

Policy and Regulatory Risk

The pace of N2SF implementation and the way detailed guidelines are applied may vary by institution, and if budget execution is delayed or data classification is applied conservatively, the incentive for new investment could weaken. The timing and scale of demand creation from this policy shift still carry uncertainty.

Competitive Intensity Risk

Numerous specialist vendors compete in newer security control areas such as zero trust, SASE, and network linkage, and a recent survey found the top three vendors in the network-linkage segment held roughly 60% of preference share.

If the company fails to build competitiveness outside its traditional strength in SSL-visibility technology, a significant portion of new demand could be captured by other vendors.

Earnings Volatility and Disclosure Uncertainty

If quarters with a large gap between operating profit and net income, as seen in 2026Q2, recur, headline net income growth alone becomes an unreliable gauge of underlying business improvement.

The specific nature of this item has not yet been confirmed through detailed disclosure, so investors would need to verify it directly through subsequent quarterly reports and footnotes.

11

What to watch next

  1. Mid-November 2026

    Check the Q3 2026 quarterly report to see whether the sharp Q2 2026 net income increase was a one-off factor and whether operating profit improvement continues.

  2. Q4 2026

    Monitor the release of pilot results from KISA's N2SF adoption support program consortia and whether follow-on public-sector procurement expands.

  3. Q4 2026 to early 2027

    Verify through disclosures and reported earnings whether new products such as 'eWalker SSG' and 'eSafe AI' begin generating actual orders and revenue.

  4. Around the March 2027 annual shareholders' meeting

    Review the execution results of the corporate value-up plan disclosed in March 2026 and any dividend policy announcements.

12

Overall view

Soosan INT is a network security specialist with a long track record in SSL traffic analysis and visibility technology, and the N2SF policy shift implemented in May 2026 provides a broadly favorable backdrop for the industry.

Annual revenue has recovered for two consecutive years since bottoming in 2023, but operating margin has moved in the opposite direction, falling from 27.1% in 2023 to 16.6% in 2025.

In 2026Q2, owners' net income rose sharply while operating profit growth was limited, suggesting that a substantial portion of the net income increase stemmed from non-operating factors whose exact nature requires confirmation through subsequent disclosures.

A very low debt ratio and consistently positive operating cash flow are positives for financial stability.

On the other hand, a large share of revenue is concentrated in public-sector and telecom-carrier-linked services, creating sensitivity to seasonality and policy changes, and competition is intensifying in newer security control areas such as zero trust and SASE.

Investors may find it useful to track N2SF-related public procurement outcomes, the timing at which new products begin contributing actual revenue, and whether the gap between operating profit and net income recurs in coming quarters.

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. jobkorea.co.kr
  2. saramin.co.kr
  3. m.irgo.co.kr
  4. news.infostock.co.kr
  5. kind.krx.co.kr
  6. file.alphasquare.co.kr
  7. jobplanet.co.kr
  8. file.alphasquare.co.kr
  9. moneypie.net
  10. m.irgo.co.kr
  11. comp.fnguide.com
  12. youtube.com
  13. soosanint.com
  14. kind.krx.co.kr
  15. m.boannews.com
  16. inews24.com
  17. pinpointnews.co.kr
  18. sksquare.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.