KOSDAQIT & Software093320

Kinx

₩125,500▲ 0.72%2026-10-02 close
Market Cap
₩614.9B
Turnover
₩500M
Volume
4,336 shares
Shares out.
4.9M
PER
27.4×
PBR
3.1×
EPS
₩4,983
Dividend Yield
0.44%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩600 per share · Prices as of the 2026-10-02 close

01

Report overview

Gwacheon Data Center Drives Margin Leverage

KINX has seen quarterly operating margin improve for three straight quarters, entering the 20% range in the first half of 2026 on the back of Gwacheon data center occupancy growth.

  1. 1

    2025 consolidated revenue reached KRW 159.2bn (+14.6%) and operating profit KRW 23.9bn (+0.6%), but operating margin slipped to 15.0%

  2. 2

    Quarterly operating margin has trended higher since Q1 2025, reaching the 20% range in Q1-Q2 2026

  3. 3

    2025 owners' net income fell 5.4% despite total net income growth, as the minority interest share expanded

  4. 4

    The Gwacheon data center is fully contracted, with complete occupancy expected by late 2027-H1 2028 (Mirae Asset Securities, April 2026)

  5. 5

    CoreHub, a joint venture, is developing a 40MW Ansan data center cited as a medium-term growth pipeline

02

Business structure

KINX is a B2B internet infrastructure company built around Korea's only neutral Internet eXchange (IX) operation, offering five service lines: Internet Data Center (IDC), CloudHub, Content Delivery Network (CDN), Cloud, and IX itself.

On a standalone basis, IDC accounts for the largest share of revenue at 66.8%, followed by CloudHub at 13.5%, IX at 11.3%, CDN at 3.4%, and Cloud at 1.4%.

IDC revenue is structured as a dual system combining a fixed space fee based on rack count and power allocation with a variable circuit fee tied to customer traffic volume. The company is pursuing a strategy of shifting its revenue mix toward higher-value network connectivity options rather than simple space leasing.

It operates two self-owned data centers, four leased centers, and two overseas Points of Presence in Hong Kong and Japan, maintaining broad interconnection with domestic and international ISPs, content providers, and cloud service providers.

Its key subsidiary, SP Soft, is Korea's top Microsoft SPLA distribution partner and also provides CDN services. Customers can build hybrid and multi-cloud environments through direct connectivity to multiple cloud service providers including AWS, Azure, GCP, Oracle, and NHN.

In the competitive landscape, its status as a neutral operator not affiliated with any specific telecom carrier is cited as a differentiator, allowing customers to freely choose their preferred circuits and cloud providers.

More than 70% of revenue growth stems from increased traffic usage by existing customers, while new customers typically go through an initial ramp-up period before their revenue contribution becomes material.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩39.2B₩5.8B14.9%
2025Q3₩39.5B₩6.2B15.7%
2025Q4₩41.2B₩6.9B16.8%
2026Q1₩42.5B₩8.9B20.8%
2026Q2₩42.5B₩8.8B20.7%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩110.9B₩25.9B₩25.5B23.3%17.5%23.7%
2023₩122.7B₩26.6B₩24.7B21.7%14.7%37.9%
2024₩138.9B₩23.7B₩18.1B17.1%9.5%46.5%
2025₩159.2B₩23.9B₩17.1B15.0%8.4%36.2%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-04

04

Earnings analysis

In 2025, consolidated revenue reached KRW 159.24bn, up 14.6% from KRW 138.90bn in 2024, while operating profit of KRW 23.88bn was nearly flat versus KRW 23.73bn a year earlier (+0.6%).

As a result, operating margin declined from 17.1% in 2024 to 15.0% in 2025, indicating that top-line growth outpaced profitability improvement over that period.

In contrast, total net income rose 6.8% to KRW 19.58bn from KRW 18.34bn, yet net income attributable to owners actually fell 5.4% to KRW 17.10bn from KRW 18.07bn.

This reflects a sharp expansion in the minority interest share of profit, which was minimal in 2024 but grew substantially in 2025, suggesting that changes in the profit allocation structure of consolidated subsidiaries or joint ventures weighed on the owners' portion.

Looking at quarterly trends, operating margin improved for three consecutive quarters from 14.9% in Q2 2025 (revenue KRW 39.16bn, operating profit KRW 5.83bn) to 15.7% in Q3 and 16.8% in Q4, before jumping to 20.9% in Q1 2026 (revenue KRW 42.53bn, operating profit KRW 8.87bn).

Q2 2026 maintained this leverage with revenue of KRW 42.51bn and operating profit of KRW 8.82bn, an operating margin of 20.8%. However, owners' net income eased from KRW 7.14bn in Q1 2026 to KRW 6.37bn in Q2 2026, showing that net income has not risen in proportion to operating profit gains.

Given that operating margins were considerably higher at 23.3% and 21.7% in 2022 and 2023 respectively, the recent margin recovery can be viewed as an early-stage return toward historical levels, and operating cash flow rose sharply from KRW 26.25bn in 2024 to KRW 45.52bn in 2025, indicating improved cash generation relative to reported profit.

05

Industry analysis

Korea's data center and cloud market is in a phase of structural demand expansion driven by rising AI and cloud traffic.

The cloud market is projected to grow at an average annual rate of 60% over the next three years, providing a favorable backdrop for internet infrastructure operators such as IDC and CloudHub providers.

As hybrid and multi-cloud adoption becomes standard IT operating practice, one survey found that 86% of global organizations using cloud services operated multi-cloud environments as of 2024, highlighting growth potential for CloudHub services that provide dedicated high-speed circuits between multiple cloud service providers.

In the public and financial sectors, ongoing discussions around cloud migration and network separation regulatory reform are cited as variables that could generate new demand.

In the competitive landscape, KINX maintains its position as Korea's only neutral IX operator, offering independent circuit choice not tied to any specific telecom carrier, a differentiator versus large telecom-affiliated IDC operators.

However, on the supply side, various operators are pursuing new data center capacity, intensifying competition for rack space. CoreHub, a joint venture, is pursuing a 40MW data center in Ansan, illustrating both the industry-wide capacity race and KINX's medium-term growth pipeline.

06

Outlook

The company's near-term growth driver is the continued lease-up of the Gwacheon data center (10MW of IT load), which began service in December 2024.

Mirae Asset Securities noted in an April 2026 report that binding contracts for the entire Gwacheon capacity have already been completed, leaving no room for additional tenants, with full occupancy expected between late 2027 and the first half of 2028.

The same report explained that at full occupancy, space fees alone would generate approximately KRW 35bn annually, with additional circuit fee revenue accumulating on top as customer traffic grows.

The fact that quarterly operating margin improved for three consecutive quarters starting in Q1 2025 before entering the 20% range in the first half of 2026 suggests that this operating leverage from occupancy expansion is materializing in practice.

In the medium term, the 40MW Ansan data center being pursued by the CoreHub joint venture is cited as a growth driver beyond Gwacheon, with some analysis suggesting the two projects' operational timelines could overlap.

The CloudHub business is seen as an area where additional demand could be generated if public sector cloud migration and financial sector network separation reforms become concrete.

Cost variables such as electricity rate increases are largely passed through to customers via rate adjustments upon contract renewal or contractual provisions, limiting their impact on margins.

That said, depreciation expenses and interest burden from new data center investment are likely to remain factors for some time.

07

Valuation

PER
27.4×
PBR
3.1×
ROE
11.8%
EPS
₩4,983
BPS
₩44,232
Dividend per share
₩600

Mirae Asset Securities assessed in an April 2026 report that KINX trades at an EV/EBITDA multiple similar to its own three-year average, though above the peer group average.

This is discussed alongside the interpretation that expectations for future Gwacheon occupancy completion and margin leverage are partly reflected in the current trading level.

Relative to net asset value, the stock tends to trade at a premium, and the size of that premium may vary depending on the pace of future earnings recovery.

On the dividend side, given its growth-stock characteristics of reinvesting a substantial portion of earnings, the dividend yield tends to remain below that of high-dividend sectors.

As operating margin has moved from the low-to-mid 20% range down to around 15% and then back up toward the 20% range in recent years, future valuation assessments may hinge on whether this margin recovery proves sustained.

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 2026-09-04

08

Bull factors

Gwacheon Data Center Leverage Effect

The Gwacheon data center is already fully contracted, giving it an operating leverage structure where revenue rises relative to fixed costs as occupancy proceeds. Quarterly operating margin has indeed improved for three consecutive quarters since Q1 2025, reaching the 20% range in the first half of 2026.

Since space fees alone would generate roughly KRW 35bn annually at full occupancy, there is room for revenue and profit contribution to expand as occupancy rises.

Growing Cloud and Multi-Cloud Demand

The cloud market is projected to grow at an average annual rate of 60% over the next three years, and the trend of 86% of global organizations operating multi-cloud environments provides a favorable backdrop for the CloudHub business.

If public sector cloud migration and financial sector network separation reforms become concrete, related demand could be further stimulated. CloudHub is the second-largest revenue segment after IDC, securing a position in a growing market.

Status as Korea's Only Neutral IX Operator

KINX is Korea's only neutral IX operator not affiliated with any specific telecom carrier, giving it a structural differentiator that lets customers freely choose their preferred circuits and cloud service providers.

This neutrality translates into broad interconnection relationships with various domestic and international ISPs, content providers, and cloud service providers, which can benefit both new customer acquisition and existing customer traffic growth.

The fact that more than 70% of revenue growth comes from organic traffic growth among existing customers is cited as a factor underpinning business stability.

09

Bear factors

Margin Lagging Behind Top-Line Growth

2025 revenue grew 14.6% year-over-year but operating profit rose only 0.6%, causing operating margin to fall from 17.1% in 2024 to 15.0% in 2025. Compared with the low-to-mid 20% margins seen in 2022-2023, the recovery can be seen as still in progress.

In the early stages of new data center investment, depreciation and fixed cost burdens can outpace revenue growth, making the pace of margin recovery a variable to monitor.

Owners' Net Income Slowed by Growing Minority Interest

Total net income grew in 2025 versus the prior year, yet net income attributable to owners actually fell 5.4% as the minority interest share expanded.

This shows that when the minority ownership structure of joint ventures or subsidiaries grows, overall performance growth may not fully translate into the owners' portion. The fact that owners' net income in Q2 2026 was lower than in Q1 2026 suggests this pattern has not yet fully resolved.

Capital Investment Burden from New Expansion

With additional data center expansion beyond Gwacheon, such as in Ansan, under discussion, substantial future capital investment and borrowing are likely to continue. The debt ratio rose from 23.7% in 2022 to 46.5% in 2024 before easing to 36.2% in 2025, but it could rise again once new projects gain momentum.

Amid intensifying data center supply competition, the possibility that rack acquisition and occupancy competition could pressure margins cannot be ruled out.

10

Risk factors

Business Risk (Customer and Revenue Concentration)

Since a substantial portion of revenue growth depends on traffic increases from existing customers, a decline or relocation of traffic by a specific large customer or content provider could directly affect revenue.

New data center tenants require a ramp-up period before their contribution is fully reflected in revenue, creating a time lag between contract signing and actual revenue impact.

Financial Risk (Investment and Leverage Burden)

Large-scale data center investment brings depreciation expenses and interest burden from borrowing, with the debt ratio having risen from 23.7% in 2022 to 46.5% in 2024.

If further expansion continues, similar financial burdens could recur, remaining a variable affecting profitability metrics until the investments are recouped.

Regulatory and Industry Environment Risk

Government regulatory changes such as financial sector network separation rules and public sector cloud migration policy are variables that could directly affect demand for the CloudHub and Cloud businesses.

While data center operating costs such as electricity are largely passed through to customers via contracts, there is a possibility that unexpected changes in policy or rate structures could constrain some cost pass-through.

11

What to watch next

  1. Around November 2026 (expected next quarterly earnings release)

    The Q3 2026 consolidated earnings release will show whether the operating margin improvement trend tied to Gwacheon occupancy expansion continues, and whether the change in owners' net income allocation persists.

  2. Q4 2026 through 2027

    This is a point to check the progress of remaining Gwacheon data center occupancy and whether the full-occupancy timeline of late 2027 to H1 2028 cited by Mirae Asset Securities in April 2026 remains on track.

  3. From the second half of 2026 onward

    Confirming whether the CoreHub joint venture's Ansan 40MW data center construction and operational timeline becomes more concrete will help gauge the visibility of the medium-term growth pipeline.

  4. H2 2026 through 2027

    Tracking the concrete progress of regulatory changes such as financial sector network separation reform and public sector cloud migration will help assess whether CloudHub demand expands.

  5. Fiscal year-end 2026

    The annual dividend policy disclosure should be reviewed to see whether the balance between profit reinvestment and shareholder returns is maintained.

12

Overall view

KINX continues to grow its IDC and CloudHub businesses on the back of its status as Korea's only neutral IX operator, with 2025 revenue rising 14.6% year-over-year to KRW 159.2bn.

However, operating margin for the same period was 15.0%, below the low-to-mid 20% levels seen in 2022-2023, and owners' net income actually declined slightly due to the expanding minority interest share.

Entering 2026, quarterly operating margin has climbed into the 20% range, showing that operating leverage from Gwacheon data center occupancy expansion is gradually emerging.

The company's medium-to-long-term story hinges on two expansion pipelines: full occupancy of the Gwacheon data center (expected late 2027-H1 2028) and the CoreHub Ansan data center, with how depreciation and leverage burdens are managed along the way serving as a key point to watch.

On the industry side, structural demand from rising cloud and AI traffic provides support, but intensifying data center supply competition and regulatory changes remain variables.

Valuation is described as trading at a multiple similar to its own three-year average, though a premium to peers has been noted, meaning the pace and sustainability of margin recovery are likely to be central to future valuation discussions. This report is 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. incruit.com
  2. businesspost.co.kr
  3. jobplanet.co.kr
  4. stockhandbook.blog
  5. comp.fnguide.com
  6. securities.miraeasset.com
  7. finance.finup.co.kr
  8. saramin.co.kr
  9. threads.com
  10. dailyinvest.kr
  11. m.irgo.co.kr
  12. stockplus.com
  13. alphasquare.co.kr
  14. comp.wisereport.co.kr
  15. investing.com
  16. m.thinkpool.com
  17. 38.co.kr
  18. files-scs.pstatic.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.