KOSPIShipbuilding092200

Dae-il

₩5,790▲ 1.94%2026-10-02 close
Market Cap
₩223.2B
Turnover
₩900M
Volume
160,000 shares
Shares out.
38.9M
PER
—
PBR
1.5×
EPS
-₩229
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

Transmission Parts Maker Pivots to EV and Robotics

A transmission and heavy-equipment parts maker with heavy reliance on Hyundai Transys is expanding into EV and robot reducers, even as it swung to a net loss in 2025 before profits recovered in the second quarter of 2026.

  1. 1

    2025 revenue rose to KRW 757.3bn year over year, but owner net income turned negative at -KRW 10.5bn

  2. 2

    Q2 2026 operating profit of KRW 8.73bn and owner net income of KRW 3.3bn marked a recovery from the prior two quarters

  3. 3

    Automotive transmission parts account for most revenue, with Hyundai Transys representing roughly 62% of sales

  4. 4

    EV reducer and drive-module output from the Kentucky Dae-il USA plant, plus robot cycloid reducer development, form the new growth pillars

  5. 5

    A debt ratio above 300% and recurring earnings volatility remain points to watch

02

Business structure

DIC Corporation is an automotive parts specialist whose core products are vehicle transmission components and heavy-equipment (forklift, excavator) parts.

The automotive division manufactures five major transmission types—automatic, manual, dual-clutch, continuously variable, and EV/fuel-cell reduction gears—along with electronic shift-by-wire (SBW) parts.

Its largest customer is Hyundai Transys, which accounts for roughly 62% of sales, alongside Hyundai Motor, Kia, and GM. The heavy-equipment parts division serves customers such as Doosan Industrial Vehicle and Clark and represents about 15% of consolidated revenue.

Its China subsidiary made a large investment tied to a seven-speed dual-clutch transmission order at the end of 2016 but suffered years of losses as revenue lagged the investment; results have reportedly recovered somewhat as the company expanded exports of six- and eight-speed automatic transmissions outside China in step with Hyundai Motor Group's China strategy.

In the United States, subsidiary Dae-il USA secured land in Murray, Kentucky, and has been building EV reducer and drive-module production facilities aimed at supplying Hyundai, Tesla, and GM in North America.

More recently, the company has completed prototype production and testing of a high-output cycloid reducer for industrial and collaborative robots, and reports indicate it is in discussions with a global humanoid robot maker on supplying reducer technology.

The company is thus in a transition from a traditional internal-combustion transmission parts supplier toward electrification and robotics components.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩206.6B₩8.3B4.0%
2025Q3₩188.8B₩4.7B2.5%
2025Q4₩168.8B-₩2.7B−1.6%
2026Q1₩165.2B₩2.8B1.7%
2026Q2₩196.6B₩8.7B4.4%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩695.9B₩31.3B₩3B4.5%3.0%351.6%
2023₩728.7B₩36.1B₩36.7B5.0%27.4%326.2%
2024₩719.1B₩21.8B₩14.2B3.0%9.5%309.5%
2025₩757.3B₩18.6B-₩10.5B2.4%−7.4%300.4%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-08-22

04

Earnings analysis

Full-year 2025 revenue reached KRW 757.3bn, up from KRW 719.1bn in 2024, but operating profit fell to KRW 18.55bn from KRW 21.83bn, with the operating margin slipping to 2.4% from 3.0% in 2024 and 5.0% in 2023.

Owner net income turned negative at -KRW 10.55bn in 2025, a reversal from profits of KRW 36.73bn in 2023 and KRW 14.23bn in 2024.

On a quarterly basis, owner net income was positive at KRW 1.68bn in Q3 2025 but deteriorated sharply in Q4 2025 to an operating loss of -KRW 2.73bn and a net loss of -KRW 12.86bn, before the loss narrowed to -KRW 0.75bn in Q1 2026 and profitability returned in Q2 2026 with revenue of KRW 196.6bn, operating profit of KRW 8.73bn, and net income of KRW 3.3bn.

Over the trailing four quarters (Q3 2025 through Q2 2026), cumulative owner net income remained negative at -KRW 8.63bn.

From 2022 to 2025, revenue climbed steadily from KRW 695.9bn to KRW 757.3bn, yet the operating margin declined from 4.5% to 5.0% to 3.0% and finally 2.4%, while net income swung between profit and loss.

Operating cash flow was KRW 9.74bn in 2025, similar to KRW 9.40bn in 2024, but was negative at -KRW 7.78bn in 2023, indicating significant year-to-year variability.

The Q4 2025 deterioration coincided with an 11% quarter-over-quarter revenue decline and may reflect one-off costs or inventory/facility-related factors, though the precise cause requires further disclosure confirmation.

05

Industry analysis

The domestic auto parts industry is a cyclical sector whose performance is heavily tied to automakers' production plans and environmental regulation, amid the ongoing shift from internal-combustion to electric vehicles.

The ramp-up of Hyundai Motor Group's dedicated EV plant in Georgia, the United States (HMGMA), represents both an opportunity and a risk for parts suppliers expanding North American localization, and DIC's Kentucky plant is tied to this same trend.

The precision robot reducer market has historically been dominated by Japanese suppliers, and domestic parliamentary audits have flagged high reliance on Japan for servo motors and reducers, pointing to demand for localization.

As competition intensifies among Samsung Electronics, Hyundai Motor Group, Tesla, and Nvidia in humanoid robot development, interest in key component suppliers such as reducer makers has grown.

However, the robotics parts market remains at an early stage with unproven revenue contribution, while the core auto parts business remains sensitive to end-market demand, exchange rates, and raw material costs.

Competitively, DIC holds a position as a tier-one supplier for transmission parts to domestic and overseas automakers, but its high dependence on a single customer, Hyundai Transys, exposes it to shifts in that customer's sourcing or volume.

06

Outlook

The company has been building EV reducer and drive-module production facilities at its Dae-il USA plant in Kentucky and has stated it expects additional supply to North American automakers including Hyundai, Tesla, and GM.

One media report noted that as of 2026, the share of EV parts revenue has been gradually expanding, with a positive effect cited on growth drivers and profitability.

In robotics, the company has completed prototype production and testing of cycloid reducers for industrial and collaborative robots, and is reportedly in talks with a global humanoid robot maker on supplying reducer technology—an early-stage development whose progress bears watching.

Its China subsidiary continues to expand exports of six- and eight-speed automatic transmissions outside China, and whether that revenue recovery trend continues is a point to monitor.

The same report also noted that the actual revenue contribution from EV and robotics parts has not yet overtaken the existing internal-combustion parts business.

The company's audit report was filed in March 2026, with both consolidated and standalone financial statements receiving an unqualified opinion and no going-concern uncertainty noted.

Future performance is likely to hinge on how quickly the Kentucky plant's utilization rises, whether any robotics supply contract is formally disclosed, and the trajectory of core automotive parts volumes.

07

Valuation

PER
—
PBR
1.5×
ROE
-5.9%
EPS
-₩229
BPS
₩3,840
Dividend per share
₩0

Over the trailing four quarters, owner net income has remained in loss territory, making conventional price-to-earnings assessment difficult.

The share price appears to trade at a level reflecting some premium to book value per share, a picture complicated by the mix of a strong profit year in 2023 and the loss reported in 2025, leaving the market's view of net asset value mixed.

No dividend payment has been confirmed for the most recent fiscal year, suggesting a dividend yield below the sector average.

Looking at the annual earnings pattern, profitability shifted direction repeatedly—from a profit in 2022, to expanded earnings in 2023, a modest pullback in 2024, a loss in 2025, and signs of renewed profit recovery in the first half of 2026—meaning the earnings base underlying any valuation judgment has not been stable.

Such earnings volatility could recur depending on whether the electrification and robotics businesses materialize and on the trajectory of the core auto parts supply-demand balance.

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 2026-08-22

08

Bull factors

Diversification into EV and Robotics Components

The company has built EV reducer and drive-module production capacity at its Dae-il USA plant in Kentucky and is pursuing supply to North American automakers including Hyundai, Tesla, and GM.

It has completed prototype production and testing of a cycloid reducer for industrial and collaborative robots, and is reportedly in discussions with a global humanoid robot maker on supplying reducer technology.

This represents an ongoing effort to extend existing transmission parts expertise into robotics and electrification components.

Signs of Profit Recovery in Q2 2026

After deteriorating to an operating loss of -KRW 2.73bn and a net loss of -KRW 12.86bn in Q4 2025, results narrowed their losses in Q1 2026 before turning profitable again in Q2 2026 with revenue of KRW 196.6bn, operating profit of KRW 8.73bn, and net income of KRW 3.3bn.

Revenue also rose from the prior quarter, showing signs of recovery. Whether this quarterly improvement continues is a key point to monitor.

Established Tier-One Supplier Position

The automotive division offers a five-transmission-type lineup spanning automatic, manual, dual-clutch, continuously variable, and EV/fuel-cell reduction gears.

It holds a tier-one supplier position with stable supply relationships to major automakers and parts firms including Hyundai Transys, Hyundai Motor, Kia, and GM.

The heavy-equipment parts division also maintains relationships with Doosan Industrial Vehicle and Clark, meaning the business portfolio is not entirely concentrated in one segment.

09

Bear factors

2025 Net Loss and Earnings Volatility

Owner net income was -KRW 10.55bn in 2025, a reversal from profits of KRW 14.23bn in 2024 and KRW 36.73bn in 2023. The operating margin also declined from 5.0% in 2023 to 2.4% in 2025. Even on a trailing-four-quarter basis (Q3 2025 through Q2 2026), cumulative owner net income remained negative at -KRW 8.63bn.

Customer Concentration Risk

A significant portion of automotive division revenue is concentrated in a single customer, Hyundai Transys, which reportedly accounts for roughly 62% of sales. This structure means that a change in that customer's order volume or sourcing policy could directly affect results. Customer diversification is underway, but the absolute level of dependence has not yet been reduced.

New Business Revenue Contribution Still Limited

While EV reducers and robotics parts are drawing attention as new growth areas, one media report noted that the actual revenue contribution from EV and robot parts businesses is not yet at a level that overtakes the existing internal-combustion parts business.

It also noted that auto parts stocks are generally sensitive to economic cycles, and that legacy internal-combustion parts makers face business restructuring risk during the EV transition. It may take more time before the new businesses are meaningfully reflected in results.

10

Risk factors

Financial Structure and Leverage

The debt ratio eased somewhat from 351.6% in 2022 to 300.4% in 2025, but remains elevated above 300%. Given the size of liabilities relative to equity, sensitivity to interest rate conditions or financing terms is relatively high. That said, the audit report confirmed no going-concern uncertainty.

Sharp Quarterly Earnings Swings

In Q4 2025, revenue fell 11% quarter over quarter while results deteriorated sharply to an operating loss of -KRW 2.73bn and a net loss of -KRW 12.86bn. Losses then narrowed through Q1 2026 and turned to profit in Q2 2026, but if such sharp swings recur, earnings predictability could suffer. The precise cause of the Q4 deterioration requires further disclosure confirmation.

Execution Uncertainty in New Businesses

Discussions on reducer supply with a humanoid robot maker are reportedly at an early stage, leaving the timing and likelihood of an actual supply contract uncertain. The pace at which the Kentucky Dae-il USA plant's utilization rises also depends on customers' North American production plans. If new businesses do not progress as planned, the anticipated growth story could be delayed.

11

What to watch next

  1. Mid-to-late November 2026

    Check the Q3 2026 earnings release to see whether the profit recovery seen in Q2 continues, and track the revenue and operating margin trend.

  2. Fourth quarter of 2026

    Monitor the pace at which utilization rises at the Kentucky Dae-il USA plant and whether volumes to North American automakers, including Hyundai's HMGMA plant, expand.

  3. Second half of 2026 through early 2027

    Watch whether discussions with a humanoid robot maker on reducer supply progress into an actual contract or formal disclosure.

  4. Around March 2027

    At the filing of the FY2026 annual business and audit reports, check the audit opinion, any going-concern notes, and finalized annual results.

12

Overall view

DIC Corporation is in a transitional phase, moving from a transmission-parts supplier heavily dependent on Hyundai Transys toward an EV and robot reducer maker.

Revenue rose in 2025, but owner net income turned negative, and losses persisted through Q1 2026 before revenue, operating profit, and net income all recovered in Q2 2026.

EV parts production at the Kentucky plant and robot reducer development have been cited as new growth pillars, but their actual revenue contribution remains unverified and at an early stage. A debt ratio above 300% and quarter-to-quarter earnings volatility remain factors that warrant continued observation.

Future results are likely to depend on the Kentucky plant's utilization rate, whether a robotics supply contract materializes, and the trajectory of core automotive parts volumes. This report is provided for informational purposes and does not constitute 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. valueline.co.kr
  2. m.irgo.co.kr
  3. k5.co.kr
  4. valueline.co.kr
  5. wcomp.fnguide.com
  6. valueline.co.kr
  7. investing.com
  8. kind.krx.co.kr
  9. comp.fnguide.com
  10. m.thinkpool.com
  11. m.irgo.co.kr
  12. investing.com
  13. threads.com
  14. goinsider.kr
  15. littlebproject.com
  16. littlebproject.com
  17. m.thinkpool.com
  18. alphasquare.co.kr

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.