KOSDAQIT & Software064260

Danal

₩4,570▲ 2.24%2026-10-02 close
Market Cap
₩344.2B
Turnover
₩3.6B
Volume
780,000 shares
Shares out.
75.7M
PER
—
PBR
1.3×
EPS
-₩725
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

Danal: Core Payments Recovery Meets Stablecoin Expansion

Danal is pursuing revenue recovery in its core mobile micropayment and PG business while simultaneously expanding into stablecoin and foreign-resident prepaid card businesses, even as quarterly net profit volatility and delays in stablecoin legislation remain key variables.

  1. 1

    H1 2026 consolidated revenue reached KRW 115.4bn, up slightly year-on-year, driven by expanded large-merchant settlement and strong WeChat Pay transaction growth

  2. 2

    2025 operating profit rose to KRW 2.31bn (1.0% margin) from KRW 1.39bn in 2024, but net loss attributable to owners widened to KRW 63.7bn

  3. 3

    Danal launched the foreign-resident prepaid card 'K.ONDA' with BC Card and is expanding distribution to airports, tourist spots, medical tourism and K-pop venues

  4. 4

    Through subsidiary PayProtocol, Danal is building stablecoin payment infrastructure via partnerships with Circle's USDC, Binance Pay, and Line Next's JPYC

  5. 5

    Korea's Digital Asset Framework Act, the second-stage stablecoin legislation, remains pending in the National Assembly, keeping regulatory uncertainty around the new business alive

02

Business structure

Danal is a comprehensive payment services company centered on mobile micropayments, payment gateway (PG), and simple payment services, with the vast majority of revenue coming from its commerce (payment) segment, supplemented by a digital content segment.

The company also operates the PASS identity verification brand and has strengthened its role as a 'payment hub' connecting global payment methods such as Samsung Wallet, WeChat Pay, and PayPal to domestic and overseas merchants.

Korea's mobile micropayment market has long been a duopoly between Danal and KG Mobilians (now KG Financial), with Galaxia Money Tree (Galaxia Comm) competing as a smaller player.

More recently, Danal co-launched the integrated foreign-resident prepaid card 'K.ONDA' with BC Card, expanding into payment, currency exchange, transit, and ATM withdrawal services targeting inbound tourists, international students, and foreign workers.

Danal installed K.ONDA card kiosks at the 'Unni Guide Center,' an offline hub for K-beauty medical tourism, aiming to capture a share of Korea's roughly KRW 12 trillion inbound medical tourism payment market.

Group affiliates include PayProtocol, which operates the crypto-asset payment service PayCoin (PCI); Danal Entertainment, which runs content and exhibition businesses; and organizations pursuing a super-app strategy via the integrated fandom platform 'NOVERA.' The company is diversifying its payment business through expanded offline payments in partnership with Samsung Wallet and the launch of the K.ONDA foreign-resident prepaid card, while pushing into the fandom economy market through a super-app strategy centered on the integrated fandom platform NOVERA.

This combination of core payment infrastructure with parallel new-business expansion defines the company's current structure.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩56.5B₩1.1B1.9%
2025Q3₩56.3B₩2B3.6%
2025Q4₩55.9B-₩3.1B−5.5%
2026Q1₩54.9B₩1.2B2.2%
2026Q2₩60.5B₩1.8B3.0%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩294.9B-₩2.8B-₩15.3B−0.9%−4.8%125.2%
2023₩295.5B₩3.5B-₩27.9B1.2%−9.6%160.5%
2024₩260.9B₩1.4B₩2.9B0.5%1.0%140.5%
2025₩225.4B₩2.3B-₩63.7B1.0%−21.0%141.2%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-08-17

04

Earnings analysis

Danal's annual revenue contracted for three consecutive years, from KRW 294.9bn in 2022 and KRW 295.5bn in 2023 to KRW 260.9bn in 2024 and KRW 225.4bn in 2025.

Operating profit, however, moved from a loss of KRW -2.76bn (-0.9% margin) in 2022 to KRW 3.50bn (1.2%) in 2023, then KRW 1.39bn (0.5%) in 2024, before improving to KRW 2.31bn (1.0%) in 2025.

Net profit attributable to owners swung from a KRW 2.92bn profit in 2024 to a large KRW -63.7bn loss in 2025, with a KRW -35.73bn quarterly net loss in Q3 2025 alone accounting for most of the annual shortfall.

Q4 2025 saw operating profit turn negative again at KRW -3.08bn with a net loss of KRW -9.54bn, but Q1 2026 returned to profit with operating profit of KRW 1.19bn and owners' net profit of KRW 2.43bn.

However, in Q2 2026, despite revenue of KRW 60.53bn — the highest of the trailing five quarters — and operating profit of KRW 1.80bn, owners' net profit reverted to a loss of KRW -7.18bn.

In its H1 2026 disclosure, the company stated that the net loss reflects a temporary impact from valuation of held assets amid heightened global financial market volatility, while operating revenue generation and cash flow remain stable.

Indeed, annual operating cash flow (CFO) swung from outflows of KRW -80.4bn in 2022 and KRW -16.3bn in 2024 to an inflow of KRW 14.3bn in 2025, indicating that operating cash generation has improved separately from the reported net losses.

The debt ratio rose from 125.2% in 2022 to 160.5% in 2023 before easing to 141.2% in 2025, showing fluctuation but no severe deterioration in the balance sheet.

05

Industry analysis

Korea's mobile micropayment and PG market is seen as entering a maturing phase amid slowing e-commerce transaction growth and intensifying competition from simple payment providers and card companies.

Danal's core revenue source slowed in the aftermath of the TMON-WeMakePrice crisis, weighing on overall earnings and financial condition, with its main businesses remaining sluggish after e-commerce market growth slowed sharply in 2023.

Amid this stagnation in core business growth, the broader industry has visibly pivoted toward new businesses.

Stablecoins in particular have emerged as a common theme across Korea's PG and simple-payment industry, and Danal is considered virtually the only listed company among those drawing stablecoin-related attention that actually possesses the relevant infrastructure.

This is based on its experience operating the crypto-asset payment service PayCoin since 2019, and its track record spanning self-issuance, distribution, and real-world usage is seen as having secured it competitiveness within the PG industry.

That said, despite the expansion of crypto-asset payment infrastructure, actual usage rates remain unclear, with both convenience store owners and customers showing limited awareness of crypto assets even as the platform expands ahead of demand.

In the foreign-resident payment market, growth in inbound tourists and resident foreigners is emerging as a new growth pillar, as the number of foreign residents in Korea last year surpassed roughly 2.65 million, or over 5% of the population, with about 20 million annual inbound tourists and a payment market size of roughly KRW 5.6 trillion, expanding rapidly.

Rival KG Mobilians (KG Financial) is also pursuing an AI- and blockchain-based digital finance transition, suggesting competition around new payment businesses will likely persist.

06

Outlook

In its H1 2026 disclosure, the company stated that while concentrating investment on new businesses such as stablecoin and foreign-resident payment platforms, it achieved solid year-on-year revenue growth driven by expanded large-merchant-centered payment business and increased transactions in retail, culture, and leisure sectors.

For the K.ONDA card business, Danal stated it plans to strategically place kiosks at key hubs including areas with heavy foreign tourist traffic such as Myeongdong and Hongdae, as well as airports, the World K-pop Center, and the Unni Guide Center, to drive rapid market adoption of the service.

In stablecoin and Web3, the company is accelerating toward commercializing real-world settlement following Circle's USDC onboarding and a Binance Pay agreement, collaboration with Line Next on the yen-based stablecoin JPYC, and technical verification of offline QR payments with Binance Pay.

On domestic legislation, the government and ruling party are preparing to resume discussion of the Digital Asset Framework Act with a target of passage during the September regular session of the National Assembly.

However, it remains unclear whether agreement on key sticking points can be reached before the September plenary session, and even if the bill passes the National Assembly, additional time will be needed for actual implementation given the need to prepare subordinate regulations such as enforcement decrees.

Affiliate performance is also showing signs of recovery, as improvement across major affiliates is notable, with Danal Entertainment achieving a turnaround to profit in H1 on the strength of popular IP content exhibitions.

With new-business expansion and core-business recovery proceeding in parallel, the pace of legislative progress and real-world adoption of new services will likely be key variables shaping future earnings direction.

07

Valuation

PER
—
PBR
1.3×
ROE
-17.2%
EPS
-₩725
BPS
₩4,015
Dividend per share
₩0

Danal is currently in a period where net losses over the trailing four quarters make a conventional price-to-earnings ratio difficult to calculate.

Its price-to-book ratio trades at a certain premium to net asset value, which can be interpreted as partly reflecting market expectations around new businesses such as stablecoin and foreign-resident payments.

However, given that owners' net profit has swung repeatedly — from a profit in 2024 to a large loss in 2025, then from a profit in Q1 2026 back to a loss in Q2 2026 — a clear, stable long-term earnings trend has not yet been established.

The company currently pays no dividend, so its appeal from a dividend-yield perspective remains limited. When assessing valuation, it is worth monitoring together the pace of core payment revenue recovery, the actual revenue contribution from new businesses, and the progress of stablecoin-related legislation.

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 2026-08-17

08

Bull factors

Diversification into new payment businesses

Danal co-launched the foreign-resident prepaid card K.ONDA with BC Card and is expanding distribution to airports, medical tourism hubs, and K-pop venues, capturing a new base of inbound foreign payment demand.

At the same time, through PayProtocol's global partnerships with Circle's USDC, Binance Pay, and Line Next's JPYC, it is preemptively preparing stablecoin payment infrastructure.

Having actual operating experience in crypto-asset payments is cited as a differentiating factor, since few players in Korea's PG industry have this track record.

Signs of core revenue recovery

Q2 2026 revenue of KRW 60.53bn was the highest of the trailing five quarters, and H1 WeChat Pay transaction value also set a record high.

Expansion of large-merchant-centered payment business and increased transactions in retail, culture, and leisure have underpinned this revenue growth, which can be read as a rebound signal following three consecutive years of revenue decline.

Improving affiliate performance

Danal Entertainment achieved a turnaround to profit in H1 driven by popular IP content exhibitions, and new growth drivers appear to be taking hold across the group.

The launch of PayProtocol's on-chain infrastructure PayChain and BitCorporation's opening of its first Japan location also represent affiliate-level business expansion. Multiple affiliates simultaneously showing profitability or new business progress is a positive for the group's overall revenue diversification.

09

Bear factors

Long-term decline in core revenue

Annual revenue fell for three straight years, from KRW 295.5bn in 2023 to KRW 260.9bn in 2024 and KRW 225.4bn in 2025. Analysis suggests the e-commerce market slowdown following the TMON-WeMakePrice crisis negatively affected the core commerce segment.

Whether the Q2 2026 rebound represents a structural reversal of this trend requires confirmation over additional quarters.

Net profit volatility

The company swung sharply from a profit in 2024 to a KRW 63.7bn net loss attributable to owners in 2025, and in 2026 reverted from a Q1 profit back to a Q2 loss.

While the company attributes this to temporary factors such as valuation effects on held assets, the frequent reversal of earnings direction reduces predictability. This volatility adds difficulty for investors interpreting the results.

Delayed stablecoin legislation

The Digital Asset Framework Act remains stalled in the National Assembly over core issues such as whether to limit issuance to bank-centered entities. Given a history of discussions being repeatedly delayed by political scheduling, the target of passage during the September regular session also carries uncertainty.

The later legislation is finalized, the later Danal's stablecoin-related new businesses may translate into meaningful revenue.

10

Risk factors

Policy and regulatory risk

Disagreement persists among political parties and industry over core issues such as restrictions on won-stablecoin issuance entities and ownership caps for crypto exchange major shareholders.

Even after the bill passes, additional time is needed to prepare subordinate regulations such as enforcement decrees, leaving the path to implementation uncertain. If the regulatory direction is designed differently from Danal's business model, its new-business strategy may need to be revised.

Risk of slow real-world adoption

Even after reintroducing crypto-asset payment platforms at convenience stores, low awareness among store owners and customers has reportedly slowed initial adoption.

New card services such as K.ONDA also require time to expand kiosks and merchant networks, raising the possibility that revenue contribution may lag behind investment. Expanded new-business investment could weigh on near-term profitability.

Financial and earnings volatility

The debt ratio rose to 160.5% in 2023 before easing to 141.2% in 2025, but remains at an elevated level. A pattern of large swings in quarterly owners' net profit driven by non-operating factors such as valuation gains and losses on held assets has recurred repeatedly. The possibility that this volatility recurs going forward cannot be ruled out.

11

What to watch next

  1. During the September 2026 regular National Assembly session

    Check whether the Digital Asset Framework Act (second-stage stablecoin regulation) is passed by the National Assembly. The outcome and the direction of issuance-entity rules could affect Danal's stablecoin business roadmap.

  2. Around November 2026 (expected Q3 earnings release)

    Review Q3 2026 consolidated results to check whether the Q2 revenue recovery and net profit reversal pattern continues. As this schedule is not yet confirmed by disclosure, it should be treated as a tentative reference date, not a confirmed figure.

  3. During H2 2026

    Monitor the pace of K.ONDA card issuance and merchant network expansion, as well as progress on follow-up plans such as the USIM package service linkage at airport roaming centers.

  4. During H2 2026

    Check whether PayProtocol's on-chain infrastructure 'PayChain' beta service transitions to full launch, and monitor the actual commercialization progress of partnerships with Circle, Binance Pay, and Line Next.

12

Overall view

Danal's core business, which experienced three consecutive years of revenue decline, is showing signs of recovery in Q2 2026 on the back of strong WeChat Pay transactions and expanded large-merchant settlement, while the company simultaneously expands new businesses such as K.ONDA and stablecoin payments.

However, with a net loss attributable to owners of KRW 63.7bn in 2025 and earnings direction flipping again between a Q1 2026 profit and a Q2 loss, a clear trajectory of improved profit stability has yet to be established.

The stablecoin business is seen as holding a relative advantage within the industry given Danal's operating experience with PayCoin, but regulatory uncertainty persists as the Digital Asset Framework Act remains delayed in the National Assembly.

The K.ONDA card business is also still in an early stage requiring time to expand kiosks and merchant networks, making it premature to gauge its revenue contribution.

Ultimately, the future direction of earnings appears to hinge on three variables: the sustainability of core revenue recovery, the actual revenue contribution from new businesses, and the pace of progress on stablecoin legislation.

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. etoday.co.kr
  2. comp.wisereport.co.kr
  3. edaily.co.kr
  4. dealsite.co.kr
  5. news1.kr
  6. fntimes.com
  7. dealsite.co.kr
  8. danal.co.kr
  9. etoday.co.kr
  10. sisajournal.com
  11. pmstoryhub.com
  12. investing.com
  13. alphasquare.co.kr
  14. investing.com
  15. jasoseol.com
  16. littlebproject.com
  17. littlebproject.com
  18. m.thinkpool.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.