KOSPIIT & Software072130

Uangel

₩4,780▼ 0.52%2026-10-02 close
Market Cap
₩60.7B
Turnover
₩67,127,610
Volume
10K
Shares out.
12.7M
PER
9.0×
PBR
0.9×
EPS
₩524
Dividend Yield
2.11%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩100 per share · Prices as of the 2026-10-02 close

01

Report overview

eSIM Roaming Drives Turnaround

Uangel has been shifting its business axis from legacy telecom core-network solutions toward eSIM roaming (Roaming Dokebi) and smart-learning edtech, recording both revenue growth and expanding operating profit in 2025.

  1. 1

    2025 consolidated revenue reached KRW 61.57 billion, up from KRW 53.05 billion a year earlier, while operating profit expanded sharply to KRW 3.42 billion from KRW 0.79 billion.

  2. 2

    The eSIM and global data business accounted for 40.23% of 2025 revenue, with the Roaming Dokebi segment reportedly growing from KRW 5.8 billion in 2023 to KRW 26.0 billion in 2025.

  3. 3

    The 2026 value-up plan sets targets for a dividend payout ratio above 25%, retirement of 200,000 treasury shares, and participation in 6G-related national R&D projects.

  4. 4

    Cumulative controlling-interest net income over the most recent four quarters (Q3 2025-Q2 2026) reached roughly KRW 6.5 billion, sustaining a profitable trend despite quarter-to-quarter volatility.

  5. 5

    B2B expansion continues, including a dedicated eSIM product for airline crew, but governance-related legal issues such as a court petition for a shareholders' meeting also exist.

02

Business structure

Founded in 1999, Uangel is a converged ICT solutions company listed on the KOSPI since 2003. Its core business is supplying mobile core-network, intelligent-network, and messaging solutions to domestic telecom carriers including SK Telecom, KT, and LG Uplus.

In addition, the company operates its self-developed eSIM-based global data roaming service, Roaming Dokebi, offering data plans across roughly 150 countries along with an mVoIP calling service called Rokebi Talk. As of 2025, the eSIM and global data business reportedly accounted for 40.23% of total revenue.

A second growth pillar is early-childhood smart education (edtech), where the company supplies content and solutions through platforms such as Tomoru, an AI- and XR-based smart-learning platform. It also operates the industrial IoT platform Chemi, AI contact-center (AICC) solutions, and private 5G network businesses.

The core-network segment carries meaningful customer concentration risk given reliance on a small number of large carriers, while the eSIM roaming segment competes against various roaming apps and startups.

More recently, the company has been expanding into B2B (Roaming Dokebi Biz), including a dedicated data product for airline crew members.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩14.2B₩800M5.9%
2025Q3₩14.5B₩1.5B10.7%
2025Q4₩15B₩300M2.3%
2026Q1₩17.7B₩200M1.1%
2026Q2₩15.2B₩1.2B8.1%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩30B₩800M₩2.2B2.8%4.1%13.5%
2023₩36.6B-₩1.8B₩1.4B−4.9%2.6%14.8%
2024₩53B₩800M₩3.7B1.5%6.1%18.6%
2025₩61.6B₩3.4B₩4.4B5.6%6.9%22.7%

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

Uangel's annual revenue rose for four consecutive years, from KRW 30.04 billion in 2022 to KRW 36.64 billion in 2023, KRW 53.05 billion in 2024, and KRW 61.57 billion in 2025.

Operating profit swung from a KRW 0.85 billion gain in 2022 to a KRW 1.78 billion loss in 2023, before recovering to KRW 0.79 billion in 2024 and expanding further to KRW 3.42 billion in 2025. The operating margin also improved steadily, from -4.9% in 2023 to 1.5% in 2024 and 5.6% in 2025.

Controlling-interest net income fluctuated year to year -KRW 2.21 billion in 2022, KRW 1.44 billion in 2023, KRW 3.66 billion in 2024, and KRW 4.36 billion in 2025- but stayed positive throughout.

On a quarterly basis, Q2 2025 revenue was KRW 14.20 billion with operating profit of KRW 0.83 billion, yet controlling-interest net income slipped slightly into the red at -KRW 0.025 billion; Q3 2025 improved markedly to revenue of KRW 14.47 billion, operating profit of KRW 1.55 billion, and net income of KRW 2.45 billion.

Q4 2025 moderated to revenue of KRW 14.98 billion, operating profit of KRW 0.34 billion, and net income of KRW 0.42 billion, while Q1 2026 posted the highest quarterly revenue at KRW 17.72 billion but operating profit of only KRW 0.20 billion.

Q2 2026 then rebounded to revenue of KRW 15.19 billion, operating profit of KRW 1.23 billion, and net income of KRW 1.89 billion, bringing cumulative controlling-interest net income over the trailing four quarters (Q3 2025-Q2 2026) to roughly KRW 6.5 billion.

This quarter-to-quarter variability appears to reflect both the seasonality of the eSIM roaming business tied to peak travel periods and the timing of project-based revenue recognition in the core-network business.

05

Industry analysis

The domestic telecom equipment and solutions industry is transitioning from 5G maturation toward 6G preparation, with the government supporting 6G standardization and infrastructure R&D through national projects.

Uangel is reported to be participating in 6G-related national projects with Korea's Electronics and Telecommunications Research Institute (ETRI), including development of eSBA (evolved service-based architecture) and ISAC (integrated sensing and communication) standards.

The overseas data roaming (eSIM) market is growing alongside recovering outbound travel demand, positioned as a replacement for physical SIM cards, with ongoing price and convenience competition against carrier roaming services and rival eSIM stores.

Reports have noted rising interest in eSIM-based services after domestic carriers introduced SIM-protection measures.

The edtech (smart-learning) market is evolving toward immersive learning content combining AI and XR technologies, an area where Uangel's accumulated experience in early-childhood education content is cited as a competitive advantage.

Amid broader expectations of a 6G "big cycle" across telecom equipment names, Uangel is referenced as a company with existing 5G core-network reference experience.

06

Outlook

In its 2026 value-up plan, Uangel presented targets for expanding B2B market revenue in the eSIM roaming data business and securing 5G/6G-related reference projects.

Detailed initiatives include stepped-up marketing and investment in the 'Roaming Dokebi Biz' brand, plus 6G-related R&D and participation in national research projects.

On the shareholder-value side, the company stated it would maintain a dividend payout ratio above 25% and improve its dividend procedure by fixing the dividend amount before setting the record date, alongside a disclosed plan to retire 200,000 treasury shares.

Operationally, the company recently launched a dedicated eSIM data service for airline crew, with a company official stating plans to eventually extend the service to crew members of foreign airlines. Roaming Dokebi eSIM reportedly surpassed 3 million cumulative users as of May 2025.

At an investor briefing, the company indicated it expects continued revenue growth momentum in both the eSIM and smart-learning businesses. However, the disclosure explicitly notes that such targets constitute forward-looking, predictive information that may differ from actual results.

07

Valuation

PER
9.0×
PBR
0.9×
ROE
10.2%
EPS
₩524
BPS
₩5,342
Dividend per share
₩100

Uangel's shares tend to trade near or below net asset value, with the price-to-book ratio hovering around the 1x level.

Since operating profit turned from a loss to a gain in 2025 with an expanded profit base, earnings-based valuation metrics have shown a relatively more stable trajectory compared with the prior loss-making period.

The company's 2026 value-up plan, which targets a dividend payout ratio above 25% and includes retirement of 200,000 treasury shares, points to a strengthening direction in shareholder-return policy.

That said, quarter-to-quarter net income volatility persists, meaning earnings-based valuation metrics can swing depending on the quarter. Overall, current valuation appears to reflect both the continuation of eSIM roaming growth and the stability of the core telecom network business.

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

High Growth in eSIM Roaming

The global data business centered on Roaming Dokebi reportedly grew from KRW 5.8 billion in 2023 to KRW 26.0 billion in 2025. As of 2025, the eSIM and global data business had expanded to account for 40.23% of total revenue.

The company recently launched a dedicated data product for airline crew, extending into the B2B (Roaming Dokebi Biz) segment. Analysts note that recovering outbound travel demand combined with the shift away from physical SIM cards has helped sustain this growth momentum.

Diversification into Edtech

Building on its experience in early-childhood education content, the company operates Tomoru, an AI- and XR-combined smart-learning platform. The smart-learning business has been described, alongside the eSIM business, as a key driver of recent earnings growth.

Growing demand for immersive learning content and efforts to bridge educational gaps are cited as business opportunities. Securing a revenue source separate from the legacy telecom solutions business is viewed positively from a portfolio-diversification standpoint.

Strengthened Shareholder-Return Policy

In its 2026 value-up plan, the company set a target of maintaining a dividend payout ratio above 25%. It disclosed plans to retire 200,000 treasury shares alongside an improved dividend procedure that fixes the dividend amount before setting the record date.

The 2025 dividend payout amounted to KRW 1.236 billion, up 42.9% from KRW 0.865 billion the prior year. The company's stated qualification as a high-dividend company under the Restriction of Special Taxation Act also signals its intent toward shareholder returns.

09

Bear factors

Quarter-to-Quarter Earnings Volatility

Controlling-interest net income slipped slightly negative at -KRW 0.025 billion in Q2 2025, and even though Q1 2026 revenue hit a quarterly record, operating profit was only KRW 0.20 billion. This pattern of revenue and profit moving in different directions has recurred across several quarters.

The seasonality of the eSIM roaming business combined with the timing of core-network project revenue recognition appears to be a compounding factor. Reduced predictability of quarterly results is a point worth noting.

Intensifying Competition in eSIM Roaming

The global eSIM roaming market features numerous app-based startups as well as carriers' own services competing for share. Price competition and rising marketing expenditure could pressure margins. Even if Roaming Dokebi's growth continues, competitive pressure on pricing remains a persistent factor. The company faces an ongoing challenge to maintain differentiation within the market.

Customer Concentration in Core-Network Business

The legacy telecom core/intelligent-network solutions business carries meaningful dependence on a small number of large carriers such as SK Telecom. Changes in carriers' capital-expenditure plans or contract renewal terms can directly affect revenue.

Some revenue is recognized through one-off contracts such as maintenance service agreements, which can make forecasting less stable. If new 6G-related reference projects are delayed, growth momentum in this segment could slow.

10

Risk factors

Governance and Legal Risk

In November 2025, a disclosure noted that Journeylong Industrial Development had filed a court petition for permission to convene a shareholders' meeting, with a related filing acknowledgment disclosed again in March 2026. The specific content of the petition remains undisclosed publicly, creating uncertainty. The outcome of this legal process could affect governance or management stability.

Customer Concentration and Contract Risk

Core-network and intelligent-network maintenance services are often contracted as single agreements with specific carriers such as SK Telecom. Contract size and renewal terms can vary depending on carriers' budget policies. High revenue dependence on a limited number of large customers is a risk factor for revenue stability.

Overseas Business and Travel Demand Volatility

The eSIM roaming business is closely tied to outbound travel demand, meaning seasonal patterns between peak and off-peak travel periods affect performance. Currency fluctuations or changes in wholesale data terms with overseas carriers can also affect costs.

Unexpected external shocks, such as a downturn in the aviation or travel industry, could adversely affect related revenue.

11

What to watch next

  1. Around November 2026

    Check the Q3 2026 quarterly report (including preliminary results) disclosure to assess whether eSIM and smart-learning revenue growth and earnings volatility persist.

  2. Q4 2026

    Check for disclosure on the progress and completion of the 200,000-share treasury stock retirement, to verify follow-through on the shareholder-return commitment in the 2026 value-up plan.

  3. Around February 2027

    Check the year-end dividend confirmation disclosure and whether the new procedure of fixing the dividend amount before setting the record date is applied for the first time.

  4. Second half of 2026

    Monitor progress on 6G-related national R&D projects (such as eSBA and ISAC standardization) and any additional reference or contract news.

  5. Q4 2026

    Check the progress of Roaming Dokebi Biz B2B expansion (including the crew-focused service) and developments in the legal process involving Journeylong Industrial Development.

12

Overall view

Uangel has built on its traditional telecom core-network solutions business while cultivating eSIM roaming (Roaming Dokebi) and smart-learning edtech as new growth pillars, resulting in four consecutive years of revenue growth through 2025 and an expanding operating profit turnaround.

The eSIM and global data business grew large enough to account for 40.23% of 2025 revenue, and the company's 2026 value-up plan outlines B2B expansion, participation in 6G national research projects, and a strengthened dividend policy.

That said, quarterly net income continues to show volatility, and factors worth monitoring include competition in the eSIM market, customer concentration in the core-network business, and governance issues such as the legal process involving Journeylong Industrial Development.

On valuation, the shares tend to trade near net asset value, and earnings-based metrics have appeared relatively more stable since the shift to profitability.

Future performance and share price behavior are likely to hinge on the sustainability of eSIM roaming growth, the timing of 6G-related reference wins, and execution of the shareholder-return policy. This report is provided for informational purposes only and does not include a buy or sell recommendation.

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. m.thinkpool.com
  2. news.nate.com
  3. littlebproject.com
  4. investing.com
  5. goinsider.kr
  6. digitaltoday.co.kr
  7. valueline.co.kr
  8. innoforest.co.kr
  9. etoday.co.kr
  10. uangel.com
  11. kind.krx.co.kr
  12. kind.krx.co.kr
  13. app.rndcircle.io
  14. ssl.pstatic.net
  15. etoday.co.kr
  16. rokebi.com
  17. play.google.com
  18. magazine.hankyung.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.