KOSDAQRetail & Consumer054940

Exa E&C

₩3,565▲ 1.86%2026-10-02 close
Market Cap
₩23.7B
Turnover
₩100M
Volume
30,000 shares
Shares out.
6.6M
PER
6.0×
PBR
0.4×
EPS
₩643
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

Pyeongtaek-Yongin Order Rally, Margin Stability Is the Key Question

Orders from Samsung Electronics and SK hynix semiconductor facilities are driving a topline recovery, but quarterly earnings volatility remains significant.

  1. 1

    In July-August 2026 the company signed successive Pyeongtaek Campus P5 contracts with Samsung C&T and Samsung E&A, accumulating around KRW 108 billion in orders within about a month.

  2. 2

    The contract value for the SK hynix Yongin semiconductor cluster phase-1 construction was also increased following a design change.

  3. 3

    The company also won a system ceiling contract for the server building at Naver's '가 Sejong' data center, expanding beyond semiconductors into the data center segment.

  4. 4

    FY2025 revenue declined yet the company stayed profitable despite a thin operating margin, and 1Q2026 revenue rose 38.7% year-on-year with operating profit turning positive.

  5. 5

    However, in 2Q2026 net income attributable to owners swung back to a loss even as operating profit stayed positive, showing that quarter-to-quarter earnings volatility persists.

02

Business structure

EXA E&C's core businesses are a specialty construction segment that builds anti-static cleanrooms, interior fit-out, partitions, and finishing work for semiconductor and display production facilities, and an advanced components segment that produces temperature-compensated crystal oscillators (TCXO) for mobile devices.

The construction segment supplies cleanroom panels and fit-out work to new and expanded plant projects of major domestic semiconductor and display makers such as Samsung Electronics, SK hynix, and LG Display, accounting for a substantial share of revenue.

Subsidiaries include Emsonic, which manufactures speakers for TVs and audio products, and Olive&Dove, which makes IoT-based home security equipment. Emsonic supplies TV speakers and soundbars to LG Electronics, while Olive&Dove is expanding in the smart home security market.

Building on its experience at Samsung Electronics' Pyeongtaek Campus P2 and P4 projects, the company is now participating in the P5 project, and during past project execution it obtained the top-tier safety rating from Samsung C&T.

More recently the company has broadened its construction footprint to include the SK hynix Yongin semiconductor cluster and Naver's data center, extending its base from semiconductor-focused work into AI data center infrastructure.

Its competitive landscape includes specialty cleanroom and high-tech facility contractors such as Sungsin Engineering and Hanyang E&C, whose performance is similarly tied to the semiconductor fab expansion cycle.

The company has built process-management capability for large projects by combining in-house and outsourced production.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩37.6B₩1.3B3.5%
2025Q3₩47.1B-₩100M−0.3%
2025Q4₩52B₩2.3B4.5%
2026Q1₩56.1B₩1B1.8%
2026Q2₩50.1B₩700M1.3%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩228.1B₩9.3B₩7.5B4.1%12.3%106.0%
2023₩179.9B₩3.7B-₩800M2.0%−1.2%89.6%
2024₩203.1B₩8.5B₩6.7B4.2%9.8%102.4%
2025₩177B₩2.5B₩600M1.4%0.9%88.8%

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 results have swung considerably with the semiconductor investment cycle.

Revenue peaked at KRW 228.0 billion in 2022 with operating profit of KRW 9.3 billion (a 4.1% operating margin) and owners' net profit of KRW 7.5 billion, but in 2023 revenue fell to KRW 179.9 billion and owners' net income turned to a loss of KRW -0.76 billion.

In 2024 the company staged a clear recovery, with revenue of KRW 203.1 billion, operating profit of KRW 8.5 billion (4.2% margin), and owners' net profit of KRW 6.7 billion, but in 2025 revenue declined again to KRW 177.0 billion, the operating margin narrowed to 1.4%, and owners' net profit shrank to about KRW 0.63 billion.

On a quarterly basis, 3Q2025 (revenue of KRW 47.1 billion) posted an operating loss of KRW -0.14 billion and an owners' net loss of KRW -0.56 billion, but 4Q2025 (revenue of KRW 52.0 billion) swung sharply into profit with operating income of KRW 2.35 billion and owners' net income of KRW 3.06 billion.

This trend continued into 1Q2026 (revenue of KRW 56.1 billion, operating profit of KRW 1.04 billion, owners' net income of KRW 1.98 billion), with both revenue and profit improving together.

However, in 2Q2026 revenue eased slightly to KRW 50.1 billion, and while operating profit remained positive at KRW 0.67 billion, owners' net income swung back to a loss of KRW -0.21 billion.

This suggests that non-controlling interest allocations or non-operating financial items may have diverged from the operating result, underscoring that quarter-to-quarter earnings volatility remains significant.

Summed over the most recent four quarters (3Q2025-2Q2026), owners' net profit came to roughly KRW 4.27 billion, indicating that after alternating losses and gains in the second half of 2025, an annualized profit recovery trend is now visible.

05

Industry analysis

The domestic semiconductor cleanroom and high-tech infrastructure construction market is directly tied to the large-scale fab expansion investments of Samsung Electronics and SK hynix.

Driven by rising AI semiconductor demand, Samsung Electronics is advancing large production facility projects at its Pyeongtaek Campus while SK hynix is doing the same at its Yongin semiconductor cluster, and orders for domestic equipment and construction firms have been increasing in tandem.

Competitor Sungsin Engineering posted 2025 revenue of KRW 570.3 billion and operating profit of KRW 1.9 billion, a 62.4% year-on-year decline due to weakness in its renewable energy segment, and said it expects a recovery this year supported by policies favoring domestic manufacturers and improving market conditions.

Against this backdrop, EXA E&C has leveraged its Samsung Electronics Pyeongtaek Campus P2 and P4 construction experience and its top-tier safety rating from Samsung C&T to secure successive follow-on contracts at the P5 project from different large EPC contractors (Samsung C&T and Samsung E&A), building up its track record.

Because on-site execution can serve as a basis for participating in subsequent tenders, winning work from multiple contractors at the same site is regarded within the industry as evidence of construction execution strength.

That said, profitability on semiconductor facility construction can vary depending on construction duration, labor costs, material costs, and design changes, so an expansion in order volume does not automatically translate into improved profitability.

06

Outlook

In July 2026 the company signed a KRW 89.0 billion contract with Samsung C&T for the 'P5 Phase 1 fit-out construction section 1' at Samsung Electronics' Pyeongtaek Campus, the largest single contract in the company's history, running through October 31, 2027.

In August it signed an additional contract worth roughly KRW 19.0 billion with Samsung E&A for the 'P5 complex building' work, bringing cumulative orders from the P5 project to about KRW 108.0 billion within roughly a month.

That KRW 19.0 billion contract runs through May 30, 2028, laying a foundation for P5-related revenue to continue at least through that year. The contract value for the SK hynix Yongin semiconductor cluster phase-1 construction was increased from KRW 21.751 billion to KRW 25.116 billion following a design change.

In addition, the company won a system ceiling construction contract for the server building at Naver's 'Gak Sejong' data center and began construction in August 2026, applying its own proprietary system ceiling method — an example of expanding beyond semiconductors into other infrastructure areas.

The company said that, building on the P5 orders, it plans to expand into large-scale advanced infrastructure projects such as the Yongin advanced system semiconductor national industrial complex, the southwestern semiconductor cluster, and AI data centers.

However, it has also noted that contract amounts could be revised upward further depending on the scope of work, so the timing of actual revenue recognition and cost control on these projects warrants ongoing attention.

07

Valuation

PER
6.0×
PBR
0.4×
ROE
6.1%
EPS
₩643
BPS
₩10,970
Dividend per share
₩0

The current share price trades at a discount to net asset value, a position distinct from a premium-to-book valuation regime.

Looking at multi-year results, the company moved from a loss in 2023 to a profit recovery in 2024, then saw margins narrow again in 2025 before improving once more in the first half of 2026 — a trajectory that has not yet settled into a clearly stable direction.

The company has not paid a separate cash dividend recently, so the appeal of shareholder returns through dividends is limited. The stock has repeatedly shown sensitive reactions to news of expanding semiconductor orders, a pattern that can create a gap between underlying earnings metrics and news-driven price moves.

The extremely low foreign ownership ratio and a trading structure concentrated among smaller free-float shares are also worth noting when interpreting 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

Dual-track order growth at Pyeongtaek and Yongin

The company secured back-to-back contracts worth around KRW 108.0 billion within roughly a month at Samsung Electronics' Pyeongtaek Campus P5 project, from two different large EPC contractors, Samsung C&T and Samsung E&A.

The contract value for the SK hynix Yongin semiconductor cluster phase-1 construction was also increased, with orders continuing at both major semiconductor production hubs simultaneously.

The fact that past construction experience at Samsung Electronics' Pyeongtaek P2 and P4 sites and a top-tier safety rating from Samsung C&T translated into follow-on orders suggests potential for further participation in upcoming Ph2-4 and related work.

Expansion beyond semiconductors

By winning the system ceiling construction contract for the server building at Naver's 'Gak Sejong' data center, the company has broadened into the AI data center infrastructure market. It said the project applies its own proprietary system ceiling method, improving construction efficiency and maintenance convenience.

This can be viewed as an opportunity to diversify revenue sources away from a semiconductor-fab-concentrated order structure.

Simultaneous revenue and profit improvement in 1H2026

1Q2026 revenue reached KRW 56.1 billion, up sharply year-on-year, and operating profit turned positive. The profit recovery trend that began in 4Q2025 continued into 1Q2026, offering an early signal that order growth is being reflected in actual revenue and profit.

Alongside expanded participation in large cleanroom projects, growth in speaker and soundbar sales at subsidiary Emsonic also contributed to the improvement.

09

Bear factors

Persistent quarterly earnings volatility

In 2Q2026, owners' net income swung back to a loss even though operating profit remained positive. In 2025 as well, results reversed sharply from a loss in 3Q to a profit in 4Q, showing large swings in quarterly earnings. This volatility suggests that order growth may not immediately translate into a stable earnings trajectory.

Thin operating margin structure

The full-year 2025 operating margin was just 1.4%, and margins hovered around 4% even in 2022-2024.

Because profitability on semiconductor facility construction can vary with construction duration, labor costs, material costs, and design changes, an expansion in order size may not directly translate into margin improvement.

If the low-margin structure typical of the construction industry persists, earnings leverage from revenue growth could remain limited.

Customer and order concentration risk

Recent large orders are heavily concentrated on the fab investment schedules of two semiconductor giants, Samsung Electronics and SK hynix. If these companies' investment plans are delayed or scaled back, it could affect order backlogs and the pace at which future revenue is recognized.

The fact that contract amounts can be revised upward depending on the scope of work also implies a corresponding risk of downward revisions under changed conditions.

10

Risk factors

Order and customer concentration

Revenue growth relies heavily on orders from semiconductor giants through projects such as Pyeongtaek and Yongin. Changes in relationships with specific clients or EPC contractors, or adjustments to project schedules, could directly affect the order backlog and the pace of revenue recognition.

Profitability and cost management

As shown by the operating margin narrowing to 1.4% in 2025, the company is exposed to cost volatility typical of construction work. Profitability on individual projects can vary with labor costs, material costs, and design changes, so an expansion in order volume may not directly translate into improved profitability.

Capital structure and small-cap liquidity

The debt ratio declined from 102.4% in 2024 to 88.8% in 2025, but liabilities relative to equity remain relatively elevated. Given its small market capitalization and extremely low foreign ownership, the stock's trading liquidity and price swings driven by supply-demand shifts can be pronounced.

11

What to watch next

  1. Mid-November 2026 (tentative)

    3Q2026 earnings are expected to be released. It will be important to check how much of the Pyeongtaek P5 and Yongin cluster orders are being reflected in actual revenue and profit, and whether the volatility in owners' net income eases.

  2. Through October 31, 2027

    This is the contract period for the KRW 89.0 billion P5 Phase 1 fit-out construction section 1 signed with Samsung C&T. Progress on the work, any further contract value increases, and adherence to the completion schedule warrant continued monitoring.

  3. Through May 30, 2028

    This is the contract period for the roughly KRW 19.0 billion P5 complex building contract signed with Samsung E&A. It is worth watching how the revenue recognition pace and profitability of this work feed into future results.

  4. Second half of 2026 through 2027

    Construction on the system ceiling for the server building at Naver's 'Gak Sejong' data center began in August 2026. Progress on the work, the completion schedule, and any additional data-center-related orders warrant monitoring.

  5. Upon future disclosures

    The SK hynix Yongin cluster phase-1 construction contract has already been increased once, so it is worth checking for any further design changes or follow-on contract disclosures.

12

Overall view

EXA E&C has expanded its presence in semiconductor and AI infrastructure construction in 2026 by securing successive large orders at Samsung Electronics' Pyeongtaek Campus P5, the SK hynix Yongin cluster, and Naver's data center.

However, confirmed financials show the 2025 operating margin narrowing to 1.4%, and in 2Q2026 owners' net income swung back to a loss even as operating profit remained positive, indicating that quarter-to-quarter earnings volatility persists.

With order growth continuing, how revenue recognition and cost management on these projects flow through to results going forward is a key point to watch.

Because orders are concentrated among large customers such as Samsung Electronics and SK hynix, changes in their investment schedules could directly affect performance, which also warrants consideration.

The debt ratio has shown an improving trend but remains relatively elevated versus equity, and given the stock's small-cap characteristics, attention to trading liquidity swings is also warranted.

Overall, tracking how the gap between order momentum and earnings stability narrows through upcoming quarterly results will be important.

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. k5.co.kr
  2. m.thinkpool.com
  3. comp.fnguide.com
  4. comp.fnguide.com
  5. ssl.pstatic.net
  6. paxnet.co.kr
  7. comp.wisereport.co.kr
  8. thinkpool.com
  9. markets.hankyung.com
  10. comp.wisereport.co.kr
  11. etoday.co.kr
  12. saramin.co.kr
  13. m.irgo.co.kr
  14. jobkorea.co.kr
  15. alphasquare.co.kr
  16. stock.pstatic.net
  17. joongangenews.com
  18. finance.daum.net

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.