KOSDAQIT & Software069410

nTelsCo

₩2,545▼ 0.78%2026-10-02 close
Market Cap
₩25.7B
Turnover
₩45,897,590
Volume
20,000 shares
Shares out.
10.2M
PER
9.5×
PBR
0.5×
EPS
₩287
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

Expanding From Telecom OSS Into AX and DB Solutions

Ntels moved out of losses with improved revenue and operating profit in 2025, and is now expanding into AI Transformation (AX) solutions centered on the Dawon C&S acquisition and its TarzanDB product.

  1. 1

    2025 consolidated revenue reached KRW 66.8 billion with operating profit of KRW 2.16 billion, turning around from an operating loss a year earlier

  2. 2

    In H1 2026 the company decided to acquire a 51% stake in Dawon C&S, expanding into database migration and AX solution businesses

  3. 3

    Its self-developed AI-ready DBMS 'TarzanDB' targets demand for migration away from Oracle databases

  4. 4

    Revenue held up in Q1-Q2 2026, but operating margin clearly slowed versus preceding quarters

  5. 5

    The company maintains a stable 25-year core business supplying integrated OSS/BSS solutions to Korea's three mobile carriers

02

Business structure

Ntels was established in 2000 and listed on KOSDAQ in 2007 as a telecom software solutions company, with its core business being the supply of integrated Operations Support System/Business Support System (OSS/BSS) solutions to telecom, broadcasting, internet, and IoT service providers.

It supplies and operates software supporting the full range of carrier operations including subscription, activation, customer management, and billing/settlement management for Korea's largest mobile carrier. In 2024, the company renamed its subsidiary Encomz to Ntels Labs.

Building on 25 years of technology and experience in telecom and platform businesses, the company is pursuing a transition into a leading AI Transformation (AX) solutions specialist.

As a core pillar of this transition, in 2026 it decided to acquire a 51% stake in Dawon C&S, an enterprise database specialist, for KRW 11.4 billion, and will secure management control once the acquisition procedure is completed.

Dawon C&S has directly carried out large-scale database migration projects for major Korean conglomerates and financial groups including Samsung, LG, POSCO, and Shinhan Financial Group over the past 15 years, and the deal is structured to combine this with Ntels' self-developed AI-ready DBMS, 'TarzanDB.' TarzanDB is a next-generation PostgreSQL-based solution equipped with vector database and GIS functions, targeting demand among large Korean enterprises to migrate away from Oracle.

The company is also expanding into AX security by pursuing a partnership to supply the Open XDR platform of global security firm Stellar Cyber domestically.

In telecom OSS/BSS, it competes with domestic system integrators and solution providers, while in the database migration market, new entrants such as Samsung SDS are increasing competition by rolling out services linked to Oracle Cloud Infrastructure.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩14.9B₩500M3.4%
2025Q3₩17.1B₩500M3.0%
2025Q4₩20.1B₩700M3.6%
2026Q1₩16B₩100M0.9%
2026Q2₩18.3B₩21,008,8360.1%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩53.6B-₩400M₩100M−0.7%0.2%26.6%
2023₩44.9B-₩3.2B-₩1.3B−7.2%−2.6%17.1%
2024₩47.9B-₩200M₩1.3B−0.5%2.4%22.7%
2025₩66.8B₩2.2B₩3.2B3.2%5.7%24.8%

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

Ntels' annual results showed a clear recovery starting in 2025. Consolidated revenue reached KRW 66.76 billion in 2025, up sharply from KRW 47.88 billion in 2024, while operating profit came in at KRW 2.16 billion, turning around from an operating loss of KRW 0.24 billion in 2024.

Net income attributable to controlling shareholders also rose to KRW 3.16 billion from KRW 1.26 billion in 2024. Operating margin stayed in negative territory for three straight years at -0.7% in 2022, -7.2% in 2023, and -0.5% in 2024, before improving to 3.2% in 2025.

The prior year 2023 was the weakest of the four years, with revenue of KRW 44.89 billion, an operating loss of KRW 3.21 billion, and a net loss of KRW 1.33 billion.

On a quarterly basis, revenue and profit rose together from Q2 2025 (revenue KRW 14.91 billion, operating profit KRW 0.51 billion) through Q3 2025 (KRW 17.12 billion / KRW 0.51 billion) and Q4 2025 (KRW 20.11 billion / KRW 0.72 billion).

However, in Q1 2026 revenue was KRW 15.996 billion with operating profit of only KRW 0.146 billion, and in Q2 2026 revenue was KRW 18.28 billion with operating profit of just KRW 0.021 billion — revenue held its scale but operating profit slowed sharply versus the prior three quarters.

Net income attributable to controlling shareholders also declined from a peak of KRW 0.89 billion in Q4 2025 to KRW 0.63 billion in Q1 2026 and KRW 0.37 billion in Q2 2026.

05

Industry analysis

Korea's mobile subscriber market has effectively reached saturation, entering a mature phase where wired and wireless connectivity alone can no longer deliver past growth rates.

In response, Korea's three mobile carriers—SK Telecom, KT, and LG Uplus—are continuing large-scale investment in new businesses such as AI data centers (AIDC), AI agents, and enterprise AX infrastructure to secure future growth engines.

Globally, telecom operators are increasingly applying AI in production settings for network operations efficiency, customer experience optimization, and internal process innovation, with roughly half of respondents in industry surveys citing network automation as the highest-ROI use case.

The importance of open-source software and foundation models is also rising, with a large majority of respondents naming it a core element of their AI strategy. Against this backdrop, telecom OSS/BSS vendors have room to expand their role in supporting modularization and API-based integration of legacy systems.

In addition, demand is growing among large Korean corporations and financial institutions to migrate aging databases from Oracle to open-source-based platforms, with large system integrators such as Samsung SDS also entering this market and intensifying competition.

As carriers expand new-business investment while also needing to reinforce their core telecom service competitiveness, telecom OSS suppliers face a landscape where stable maintenance demand coexists with new AX project opportunities.

06

Outlook

The company has stated that once the Dawon C&S acquisition procedure is finalized and management control secured, it plans to fully launch an enterprise-grade integrated database solution offering combining TarzanDB's technology with Dawon C&S's execution capabilities for large corporate and financial clients.

The company's CEO has said that results are gradually improving through expansion of AI and cloud-related new businesses, and that the company will continue service innovation through steady technology development and strengthened AI competitiveness.

The company expects that combining Dawon C&S's large-client base with the TarzanDB solution will accelerate recurring revenue expansion and a shift toward a higher-margin structure, aiming to establish the data solutions segment as an independent growth engine on top of the stable cash flow from the existing telecom OSS business.

In security, the company plans to extend its infrastructure build-and-operate experience across telecom, manufacturing, and finance to meet AI-era security demands through a partnership to supply Stellar Cyber's Open XDR platform domestically.

One research firm assessed that in 2026, stabilization of core-business profit alongside the conversion of TarzanDB into self-owned IP revenue and the emergence of visible AX solution sales would be key growth variables.

However, how much and when these new-business initiatives will translate into actual revenue and profit has not yet been backed by confirmed order disclosures or formal guidance, warranting further confirmation.

07

Valuation

PER
9.5×
PBR
0.5×
ROE
5.1%
EPS
₩287
BPS
₩5,724
Dividend per share
₩0

Ntels is in a phase of recovering profitability, having turned around from a net loss in 2023 to a net profit in 2025, which is a factor influencing the valuation multiples the market currently assigns to the stock.

Over the past several years, the stock's trading multiples have swung considerably as the market alternated between pricing in operating losses and turnaround expectations, making a simple comparison of current multiples to past bands difficult.

The share price relative to net assets has trended gently lower alongside a rise in total equity (from roughly KRW 52.2 billion in 2022 to roughly KRW 55.9 billion in 2025).

On dividends, the absence of a recently disclosed per-share cash dividend places the stock's dividend yield on the lower side relative to industry peers that do pay dividends.

Investors may want to monitor both the pace at which new businesses (TarzanDB, Dawon C&S, AX security) translate into visible revenue and the durability of the recovery in core-business operating margin.

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

Core Business Profit Turnaround

The company moved out of three straight years of operating losses—KRW 3.2 billion loss in 2023, KRW 0.24 billion loss in 2024—into an operating profit of KRW 2.16 billion in 2025. Net income also rose sharply to KRW 3.16 billion in 2025 from KRW 1.26 billion in 2024.

Revenue jumped from KRW 47.88 billion in 2024 to KRW 66.76 billion in 2025, improving both scale and profitability simultaneously. However, operating margin slowed in H1 2026, so the durability of this trend needs confirmation in subsequent quarters.

Expansion Into AX and Database New Businesses

Through acquiring a 51% stake in Dawon C&S, the company intends to combine its self-developed TarzanDB technology with Dawon C&S's database migration experience serving large clients such as Samsung, LG, POSCO, and Shinhan Financial Group.

TarzanDB is an open-source-based solution with vector database and GIS capabilities targeting demand to migrate away from Oracle. The company is also broadening into the security domain through a partnership to supply Stellar Cyber's Open XDR platform domestically.

This is interpreted as an attempt to build new growth pillars on top of the existing telecom OSS cash-generating business.

Long-Standing Telecom Client Base

Ntels has a 25-year track record supplying integrated OSS solutions to Korea's three mobile carriers and currently supplies and operates solutions for the country's largest mobile carrier.

Given the high switching costs and transition risk inherent in telecom infrastructure, such long-standing client relationships can translate into stable maintenance and upgrade revenue.

As carriers increase investment in new businesses such as AI data centers and AX infrastructure, this trend could create additional project opportunities for incumbent OSS suppliers.

09

Bear factors

Recent Quarterly Margin Slowdown

Operating profit fell sharply from a peak of KRW 0.721 billion in Q4 2025 to KRW 0.146 billion in Q1 2026 and just KRW 0.021 billion in Q2 2026. Over the same period revenue held relatively steady in the KRW 16.0-18.3 billion range, making the profit decline relative to revenue more pronounced.

Net income attributable to controlling shareholders also declined from KRW 0.891 billion in Q4 2025 to KRW 0.366 billion in Q2 2026.

New-Business Integration and Execution Risk

The Dawon C&S acquisition, valued at KRW 11.4 billion, has been described as an unusual move for a company whose core business was telecom OSS and 5G/IoT solutions to acquire outright management control of a non-telecom database specialist.

The pace of post-acquisition organizational and sales-network integration, the speed of TarzanDB's conversion into self-owned IP revenue, and the timing of visible AX solution sales have not yet been confirmed through specific disclosures or formal guidance.

If the new businesses do not convert into revenue as quickly as expected, there is a risk that results could lag the cost of the acquisition.

Client and Order Concentration Risk

Ntels' core business revenue is directly affected by the order schedules and investment plans of Korea's three mobile carriers.

As Korea's mobile market reaches subscriber saturation, industry observers note that carriers must balance new-business investment with strengthening their core telecom competitiveness, meaning shifts in carriers' IT investment priorities could affect Ntels' quarterly order intake and revenue recognition timing.

10

Risk factors

Client Concentration

A significant portion of revenue stems from OSS/BSS supply to the three mobile carriers, meaning that order delays or budget cuts from any single client could directly affect quarterly results. Korea's telecom market entering a mature phase could weigh on the frequency of new large-scale project orders.

M&A Integration Risk

The Dawon C&S acquisition has been characterized as an unusual acquisition of non-telecom management control relative to the company's size.

Unexpected costs or delayed synergies could arise during post-acquisition integration of organization, technology, and sales networks, and this remains a variable not yet confirmed in subsequent-quarter results.

Earnings Volatility

Over the most recent four quarters, revenue was relatively steady while operating profit showed considerable quarter-to-quarter variance.

Given the nature of software and system-integration projects, revenue and profit recognition can be concentrated in specific quarters depending on project delivery timing, making it difficult to judge the annual trend from any single quarter's results.

11

What to watch next

  1. Mid-November 2026

    The Q3 2026 earnings disclosure will show whether the operating-margin slowdown seen in Q1-Q2 2026 continues or reverses.

  2. Q4 2026

    Investors should watch DART filings to confirm whether the 51% Dawon C&S acquisition procedure has been completed, when it will be consolidated into financial statements, and the resulting revenue/profit impact.

  3. Q4 2026 to early 2027

    Check for disclosures of new orders and TarzanDB's conversion into self-owned IP revenue to gauge how quickly the new business is becoming visible in sales.

  4. From Q4 2026 onward

    Investors should monitor disclosures for whether and at what scale a formal supply agreement is signed for Stellar Cyber's Open XDR platform in Korea.

12

Overall view

Ntels has restored profitability in its core telecom OSS business, moving from a net loss in 2023 to a net profit in 2025.

However, in Q1-Q2 2026, while revenue held its scale, operating profit slowed markedly versus preceding quarters, so the durability of the recovery needs to be reconfirmed in upcoming quarterly results.

The company is expanding into the AX and database solutions market centered on the Dawon C&S acquisition and its self-developed TarzanDB, which can be interpreted as an attempt to reduce dependence on carrier order flow.

At the same time, much of how quickly these new businesses will convert into actual revenue and profit remains unconfirmed by specific disclosures or formal guidance.

Given that stable core-business cash flow coexists with new-business execution risk, tracking the next quarterly results together with disclosures related to the Dawon C&S integration would be a reasonable approach.

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. comp.fnguide.com
  2. k5.co.kr
  3. comp.fnguide.com
  4. comp.fnguide.com
  5. markets.hankyung.com
  6. m.thinkpool.com
  7. comp.fnguide.com
  8. valueline.co.kr
  9. kr.investing.com
  10. iprovest.com
  11. intc.com
  12. nicebizinfo.com
  13. news.infostock.co.kr
  14. m.saramin.co.kr
  15. cnbc.com
  16. betanews.net
  17. businesswire.com
  18. nasdaq.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.