KOSPIApparel & Living105630

Hansae

₩8,800▲ 1.97%2026-10-02 close
Market Cap
₩352.4B
Turnover
₩300M
Volume
30,000 shares
Shares out.
40M
PER
10.2×
PBR
0.5×
EPS
₩897
Dividend Yield
6.59%

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

Tariff Pressure Tests Vertical Integration Bet

Revenue has kept growing, but operating margin has fallen from 9.8% in 2023 to 4.3% in 2025, with US tariff policy shifts and new Guatemala investment costs now the key variables for future profitability.

  1. 1

    2025 revenue rose to KRW 1,941.8bn year-on-year, but operating profit fell sharply to KRW 83.4bn from KRW 142.2bn, pushing the margin down to 4.3%.

  2. 2

    1Q26 posted a net loss attributable to owners of about KRW -3.7bn, while 2Q26 recovered to KRW 561.6bn revenue and KRW 36.1bn operating profit, showing significant quarter-to-quarter volatility.

  3. 3

    The US tariff on Vietnam was cut to 20% in July 2025, but an additional 12.5% Section 301 tariff tied to a forced-labor investigation has stacked on top since July 24, 2026.

  4. 4

    A roughly KRW 230bn vertically integrated fabric, dyeing, and sewing investment is underway in Guatemala, with related costs reportedly being front-loaded into 2026.

  5. 5

    In March 2026 the company disclosed a value-up plan targeting a minimum dividend of KRW 600 per share and a payout ratio of at least 10% for FY26-28.

02

Business structure

Hansae Co., founded in 1982, is Korea's largest apparel export ODM company, supplying its entire output to overseas buyers rather than selling domestically.

It partners with global brands including Gap, H&M, American Eagle, Muji, and Carhartt, and also manufactures private-label apparel for large retailers such as Walmart and Target.

Annual apparel export volume reaches roughly 400 million pieces, supported by a global production network spanning seven countries: Vietnam, Indonesia, Myanmar, Nicaragua, Guatemala, Haiti, and El Salvador.

Vietnam has traditionally accounted for more than 60% of total production, but that share has been shifting rapidly toward Central American sites such as Nicaragua and Guatemala following changes in US tariff policy.

Through its Color & Touch (C&T) subsidiary established in 2014, the company built a vertically integrated chain from fabric production to dyeing and sewing in Vietnam, and is now replicating that model with a large-scale investment in Guatemala.

In 2024 it acquired US textile firm Texollini to secure synthetic fabric technology, which it is using to expand its active-wear customer base including Patagonia and New Balance.

The company's shift from OEM to ODM, backed by growing design and R&D capabilities, is also cited as a point of differentiation versus peers.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩475B₩12.3B2.6%
2025Q3₩543.4B₩37B6.8%
2025Q4₩456.1B₩13.8B3.0%
2026Q1₩467.2B₩10.5B2.2%
2026Q2₩561.6B₩36.1B6.4%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩2.2T₩179.6B₩85.6B8.1%15.9%130.7%
2023₩1.7T₩168.2B₩112B9.8%17.4%92.2%
2024₩1.8T₩142.2B₩58B7.9%8.2%100.7%
2025₩1.9T₩83.4B₩57.3B4.3%7.8%109.0%

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

On an annual basis, revenue fell from KRW 2,204.8bn in 2022 to KRW 1,708.8bn in 2023, then recovered to KRW 1,797.8bn in 2024 and KRW 1,941.8bn in 2025.

Operating profit, however, declined steadily from KRW 179.6bn in 2022 and KRW 168.2bn in 2023 to KRW 142.2bn in 2024 and KRW 83.4bn in 2025, with the operating margin peaking at 9.8% in 2023 before slipping to 7.9% in 2024 and 4.3% in 2025.

Net profit attributable to owners also nearly halved, from KRW 112.0bn in 2023 to KRW 58.0bn in 2024 and KRW 57.3bn in 2025.

Quarterly, 3Q25 posted a relatively solid KRW 543.4bn revenue and KRW 37.0bn operating profit, before profit compressed again in 4Q25 (KRW 456.1bn revenue, KRW 13.8bn operating profit) and 1Q26 (KRW 467.2bn revenue, KRW 10.5bn operating profit), with owners' net profit turning negative at roughly KRW -3.7bn.

In 2Q26, revenue rebounded to KRW 561.6bn, operating profit recovered to KRW 36.1bn, and net profit returned to a positive KRW 13.1bn.

This quarterly volatility appears to reflect a combination of product mix shifts (higher- versus lower-priced items), currency movements, and temporary costs tied to new production-site ramp-ups.

On cash flow, 2025 operating cash flow of KRW 85.4bn exceeded net profit of KRW 57.3bn, suggesting underlying cash generation has been maintained.

05

Industry analysis

The global apparel ODM industry is heavily influenced by the inventory policies and consumer spending trends of large US brands and retailers. Recent commentary suggests buyers have been keeping inventories at minimal levels amid rising tariff costs and slowing consumption concerns.

Following US reciprocal tariff policy changes, tariff rates on major Asian production hubs including Vietnam (20% plus an additional 12.5%), Cambodia, and Bangladesh have risen, reshaping the industry's cost structure.

This has driven a broader industry shift toward Central American production sites with comparatively lower tariff rates, such as Nicaragua (18%) and Guatemala/El Salvador (10%).

Hansae, which established a Nicaragua production subsidiary as early as the 1990s and later expanded into Guatemala and Haiti, is seen by some observers as relatively well-positioned for this realignment.

Still, a substantial share of its production remains dependent on Vietnam, meaning it is not fully insulated from tariff variables.

Taiwanese and Chinese OEM/ODM competitors are pursuing similar diversification strategies, and the degree of vertical-integration completion and higher-priced product mix expansion is cited as a likely differentiator among peers over the medium term.

06

Outlook

In its March 2026 value-up plan disclosure, the company outlined strengthening global ODM competitiveness, expanding vertical integration, and improving production-site efficiency as core directions, stating it would continue executing forward plans to expand Central American production sites such as Guatemala.

In Guatemala, a fabric dyeing plant and a spinning plant are set to begin full operation during 2026; once ramp-up stabilizes, this could support cost savings from in-house fabric sourcing and a higher mix of higher-priced synthetic-fiber products.

However, some analysis suggests initial ramp-up costs for the new facilities are being booked first, meaning cost pressure could persist through the second half of 2026.

Since an additional 12.5% tariff on Vietnamese-made goods took effect from July 24, 2026, how much of that cost is ultimately passed on between buyers and the manufacturer is likely to be a key variable for second-half margins.

On the dividend front, the company has set quantitative targets of a minimum KRW 600 per share and a payout ratio of at least 10% for FY26-28, and whether these are met going forward warrants monitoring.

By brand, revenue from higher-priced brands such as Gap, Aeropostale, and Carhartt is reportedly increasing while lower-priced mass-retailer volume declines, continuing a product-mix shift.

07

Valuation

PER
10.2×
PBR
0.5×
ROE
4.9%
EPS
₩897
BPS
₩18,737
Dividend per share
₩600

The company's profitability trend is unsettled: the operating margin peaked at 9.8% in 2023, fell to 4.3% in 2025, then partially recovered in 2Q26, leaving the market divided on how sustainable the recovery is. The stock trades at a discount to net asset value on this measure.

On the dividend side, the FY26-28 minimum dividend policy the company disclosed is cited as providing a floor for per-share dividends, which somewhat reduces dividend-related uncertainty.

Some brokerages have lowered their target prices citing front-loaded Guatemala investment costs and limited revenue growth: DB Securities stated in a July 29, 2026 report that it cut its target price from KRW 18,000 to KRW 12,000 while maintaining a 'Buy' rating, and Daishin Securities said in an April 13, 2026 report that it lowered its target from KRW 18,000 to KRW 14,000, also maintaining 'Buy,' after concluding first-quarter results likely missed market expectations.

The direction of these target-price revisions leans toward reflecting recent profitability softness and rising cost burdens. Until the sustainability of profitability improvement and the performance of the Guatemala ramp-up are confirmed, market views on valuation may remain fluid.

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

Tariff Risk Diversification via Production Base Spread

Beyond Vietnam, Hansae operates production subsidiaries across several Central American countries including Nicaragua, Guatemala, Haiti, and El Salvador, giving it a structure that can relatively spread out tariff shocks tied to any single country.

Tariff rates in Nicaragua, Guatemala, and El Salvador are reportedly lower than in Vietnam, leaving room to ease tariff cost burdens as production volume shifts toward Central America.

The company has operated in Nicaragua since the 1990s and later established sites in Guatemala and Haiti, giving it comparatively accumulated operating experience in the region.

Cost and Quality Competitiveness via Vertical Integration

A large-scale investment is under way to replicate Hansae's Vietnam fabric-dyeing-sewing vertical integration model in Guatemala, with a related fabric dyeing plant and spinning plant set to begin operating during 2026.

Once ramp-up stabilizes, this could reduce reliance on external fabric sourcing and improve cost control, while synthetic-fiber technology gained through the Texollini acquisition can be applied to expand higher-priced categories such as active wear.

This vertical integration is cited as a potential long-term differentiator versus peers in terms of production efficiency and lead-time reduction.

Explicit Shareholder Return Policy

In its March 2026 value-up plan, the company disclosed for the first time quantitative targets of a minimum dividend of KRW 600 per share and a payout ratio of at least 10% for FY26-28.

This sets an explicit floor for dividends regardless of earnings swings, which can be seen as increasing the predictability of dividend policy. The company also stated it would pursue stronger design capabilities, a higher mix of value-added products, and greater automation and digital capability.

09

Bear factors

Structural Margin Pressure

The operating margin fell from 9.8% in 2023 to 4.3% in 2025, and 1Q26 posted a net loss attributable to owners. A pattern of rising revenue but falling profit suggests that, given the apparel manufacturing sector's high fixed-cost nature, utilization declines or cost increases have been outpacing revenue growth. When this trend might reverse is not yet clearly confirmed.

Front-Loaded New Facility Costs

Some brokerage analysis has flagged that costs tied to a Guatemala plant expected to become operational in 2027 are being booked first in 2026, potentially expanding overall corporate costs through the second half.

Concerns have also been raised that without preceding revenue expansion, this cost burden could offset expectations for earnings improvement.

Stacked Tariffs on Vietnam-Made Goods

The US lowered its reciprocal tariff on Vietnam from 46% to 20% in July 2025, but starting July 24, 2026 it began imposing a separate additional 12.5% tariff under a Section 301 investigation tied to forced labor.

Since Hansae's largest production base remains in Vietnam, this stacked tariff structure could weigh on the profitability of lower-priced product categories where cost pass-through capacity is limited.

10

Risk factors

Trade and Tariff Policy Risk

US tariff policy continues to shift by country, and beyond the 20% and 12.5% tariffs already imposed on Vietnam, further investigations or adjustments remain possible. Even with production diversified, the company still faces the burden of managing tariff variables across multiple countries simultaneously.

Input Cost and FX Volatility Risk

Raw material (yarn and fabric) prices and dollar exchange rate movements directly affect quarterly margins. Analysis has also flagged the possibility that raw material price increases stemming from regional conflicts, including in the Middle East, could translate into cost pressure.

Buyer Inventory Policy and Consumption Slowdown Risk

Analysis suggests key buyers have been keeping inventories at minimal levels amid rising tariff costs and inflation-driven consumption slowdown concerns. This could lead to reduced lower-priced mass-retail volume, affecting both revenue mix and volume growth.

11

What to watch next

  1. Early-to-mid November 2026

    3Q26 (July-September) preliminary results are expected around this time, a point to check how higher-priced product mix expansion and currency movements affected margins.

  2. 4Q26 to early 2027

    Worth monitoring whether the Guatemala fabric dyeing plant and spinning plant reach full operation and their initial utilization, to gauge the shift from a cost front-loading phase to a revenue-contributing phase.

  3. During 4Q26

    Worth checking whether the US Trade Representative (USTR) makes any follow-up actions or item-specific exemptions related to the additional 12.5% Section 301 tariff on Vietnam that took effect July 24, 2026.

  4. Around March 2027

    Around the time of full-year 2026 results, a point to confirm actual execution (year-end dividend disclosure) of the FY26-28 minimum KRW 600 per share dividend and 10%+ payout ratio targets.

12

Overall view

Hansae Co. is Korea's largest apparel ODM company and has steadily grown revenue, but its operating margin fell from 9.8% in 2023 to 4.3% in 2025, and quarterly volatility has increased, with a net loss in 1Q26 followed by a return to profit in 2Q26.

The company is responding to tariff risk by diversifying production from a Vietnam-centered structure toward Central American sites such as Nicaragua and Guatemala, where a large-scale vertical integration investment is set to begin operating during 2026.

However, because new facility costs are being booked first, cost pressure may persist in the near term, and Vietnam-made goods still face a stacked 20% plus 12.5% tariff, keeping cost pressure on the largest production base.

The company has disclosed a minimum dividend of KRW 600 per share and a payout ratio of at least 10% for FY26-28, setting an explicit floor for shareholder returns.

Several brokerages have recently lowered their target prices, leaving the sustainability of profitability recovery and the visible payoff of the Guatemala investment as the key variables to watch going forward.

Investors will want to continue monitoring tariff policy changes, the progress of the Guatemala ramp-up, and whether quarterly margins continue to recover.

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.wisereport.co.kr
  2. m.irgo.co.kr
  3. saramin.co.kr
  4. thinkpool.com
  5. comp.fnguide.com
  6. paxnet.co.kr
  7. dart.fss.or.kr
  8. alphasquare.co.kr
  9. comp.fnguide.com
  10. fashionbiz.co.kr
  11. ftoday.co.kr
  12. hansae.com
  13. newspim.com
  14. chaovietnam.co.kr
  15. hankyung.com
  16. ktnews.com
  17. m.irgo.co.kr
  18. news.infostock.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.