KOSDAQMachinery107640

HanJungNCS

₩42,250▲ 1.32%2026-10-02 close
Market Cap
₩382.5B
Turnover
₩3.3B
Volume
80,000 shares
Shares out.
9.1M
PER
106.1×
PBR
3.6×
EPS
₩375
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

ESS Pivot Complete, US Investment Burden in Focus

HanJung NCS has completed its transition from automotive parts to a specialist in liquid-cooled ESS thermal systems, but posted an operating loss in the second quarter of 2026 as costs tied to its expanding Indiana plant investment weighed on margins.

  1. 1

    The share of ESS cooling system sales expanded to 96.9% in the first half of 2026, effectively winding down the legacy automotive parts business.

  2. 2

    2025 operating profit stayed positive at KRW 4.0 billion but fell 57.9% year-on-year, and the company swung back to an operating loss of KRW 6.9 billion in Q2 2026.

  3. 3

    The Huntington, Indiana plant broke ground in April 2026 with a completion target of the first half of 2027, later than the previously cited guidance of a second-half-2026 start.

  4. 4

    The company decided to issue KRW 80 billion of privately placed convertible bonds structured as perpetual hybrid capital to fund its US subsidiary and working capital.

  5. 5

    ESS revenue remains heavily concentrated on core customer Samsung SDI, making the pace of customer diversification a key point to watch going forward.

02

Business structure

Founded in 1995, HanJung NCS changed its registered business purpose from automotive parts manufacturing to energy storage system (ESS) manufacturing in 2021, marking the start of a major business realignment.

Its core product is a liquid-cooling thermal management system for ESS batteries, with in-house production of cooling plates, manifolds, chillers, HVAC units, and immersion cooling modules supplied as an integrated package.

Its key customer is Samsung SDI, to which it supplies cooling components across the entire Samsung Battery Box (SBB) lineup on a near-exclusive basis, and it has recently begun production for next-generation SBB 1.5 and SBB 1.7 models.

In the automotive parts segment, the company produces EV cooling fan modules, active air flap modules, and air guard modules supplied to global OEMs such as Audi, Jaguar, and Volkswagen, and was officially registered as a first-tier supplier to LG Energy Solution in the fourth quarter of 2025.

Revenue mix is shifting rapidly: in first-half 2026, consolidated revenue of KRW 97.3 billion included KRW 94.3 billion from the ESS segment, or 96.9% of the total, while automotive parts and other revenue came to only KRW 2.1 billion and KRW 0.9 billion respectively.

Automotive parts revenue shrank rapidly from KRW 49.3 billion in 2024 to KRW 29.3 billion last year and KRW 2.1 billion in the first half of this year.

On the competitive front, the ESS cooling system revenue share has exceeded 80%, with EV and ESS customers each anchored by major domestic cell makers, and ESS revenue is concentrated with Samsung SDI.

Production facilities span a domestic plant in Yeongcheon, North Gyeongsang Province, production lines in China, and the newly built Indiana plant in the US, and the company was the first in Korea to commercialize a liquid-cooled ESS thermal management system and is a key partner supplying cooling components exclusively across the entire Samsung Battery Box lineup, having won Samsung SDI's manufacturing innovation award in 2022 and 2023.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩36.4B₩400M1.1%
2025Q3₩45.9B₩1.5B3.3%
2025Q4₩59.9B₩2.7B4.6%
2026Q1₩54.7B₩1.4B2.6%
2026Q2₩42.6B-₩6.9B−16.3%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩88.5B-₩13.9B-₩20.2B−15.7%−77.3%315.1%
2023₩121.6B-₩12.7B-₩16.4B−10.4%−122.1%808.5%
2024₩177.3B₩9.6B₩17.3B5.4%21.0%107.4%
2025₩175.3B₩4B₩4.1B2.3%4.2%152.9%

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

On a confirmed consolidated basis, HanJung NCS posted revenue of KRW 88.5 billion, an operating loss of KRW 13.9 billion (operating margin of -15.7%), and a net loss attributable to owners of KRW 20.2 billion in 2022, followed by revenue of KRW 121.6 billion, an operating loss of KRW 12.7 billion (-10.4%), and a net loss of KRW 16.4 billion in 2023 — two consecutive years of large losses.

In 2024, revenue expanded to KRW 177.3 billion, with operating profit turning positive at KRW 9.6 billion (operating margin of 5.4%) and net income attributable to owners reaching KRW 17.3 billion, marking a swing to profitability.

However, in 2025 revenue slipped slightly by 1.1% to KRW 175.3 billion while operating profit fell sharply by 57.9% year-on-year to KRW 4.0 billion (operating margin of 2.3%), and net income attributable to owners also dropped significantly to KRW 4.1 billion.

On a quarterly basis, revenue and profit rose together through the second half of 2025, from Q2 revenue of KRW 36.4 billion and operating profit of KRW 0.4 billion, to Q3 revenue of KRW 45.9 billion and operating profit of KRW 1.5 billion, to Q4 revenue of KRW 59.9 billion, operating profit of KRW 2.7 billion, and net income attributable to owners of KRW 4.0 billion.

This improvement continued into Q1 2026 with revenue of KRW 54.7 billion, operating profit of KRW 1.4 billion, and net income attributable to owners of KRW 1.1 billion, but Q2 2026 saw revenue decline to KRW 42.6 billion with the company swinging back to an operating loss of KRW 6.9 billion and a net loss attributable to owners of KRW 2.3 billion.

Consolidated revenue for first-half 2026 rose 39.9% year-on-year to KRW 97.3 billion, but the operating loss for the same period was KRW 5.5 billion, marking a repeated loss even as full-year operating profit had turned positive despite a loss in the prior-year first half.

The company has previously explained that the concentration of development costs from expanding production models and preemptive hiring and training expenses ahead of the US plant launch weighed on operating profit, while net income was also affected by non-cash accounting factors such as valuation losses on convertible bond derivatives tied to the stock price.

Overall, results for 2025-2026 can be read as maintaining a profitable underlying trend while facing greater quarterly volatility as costs from the expanding US investment are recognized.

05

Industry analysis

The North American ESS market is expected to grow on the back of surging power demand from AI data centers and expanding renewable energy deployment.

The North American ESS market is projected to grow due to AI data center power demand and renewable energy expansion, and tariffs on Chinese batteries along with the OBBBA are expected to boost demand for the company's cooling systems.

Demand in the North American ESS market is rising on the back of renewable energy and AI data center investment, but Chinese companies hold roughly 70% of the market, and since last year tariff hikes and tightened regulations on Chinese battery imports by the US government have created conditions for domestic Korean companies to expand their market share.

Core customer Samsung SDI supplies nickel-cobalt-aluminum (NCA)-based SBB 1.5 and lithium iron phosphate (LFP)-based SBB 2.0 in North America, is currently operating an NCA ESS cell line at the StarPlus Energy (SPE) plant, its joint venture with Stellantis, ahead of an LFP line launch expected in the fourth quarter of this year, with LFP-based SBB 2.0 to be supplied via the Hanjung America plant starting in 2027.

Competitively, the company is considered one of the few global companies, alongside Sungrow and Envicool, capable of mass-producing liquid-cooled (indirect) BESS systems.

On the other hand, despite the broader trend of expanding data center power demand, some US states and local governments have moved to advance moratoriums temporarily halting new large-scale data center construction, meaning regional permitting and grid issues could act as a variable on the pace of growth.

The upstream industry cycle remains in an early expansion phase, coinciding with the point at which domestic battery cell makers are beginning to shift production to North America, driving regionalization of the component supply chain.

06

Outlook

The company's growth strategy centers on building a US local production base.

HanJung NCS announced in April that it broke ground on a production plant in Huntington, Indiana, a region that hosts Samsung SDI and other battery plants, with plans to leverage the Indiana plant, as a key partner of Samsung SDI, to serve the North American ESS supply chain and strengthen local supply capability.

The plant site spans about 538,000 square meters (roughly 163,000 pyeong), with the phase-one plant covering about 40,000 square meters (roughly 12,000 pyeong), targeting completion in the first half of 2027.

The new plant is planned to begin operations from June next year to supply StarPlus Energy, the Samsung SDI-Stellantis joint venture, a timeline later than the second-half-2026 start previously cited in some brokerage reports.

On the funding side, the company stated it has signed a total of $60 million in policy-bank loan commitments, including $40 million from the Korea Development Bank and $20 million from the Export-Import Bank of Korea, and more recently disclosed that it decided to issue KRW 80 billion in unsecured privately placed convertible bonds structured as perpetual hybrid capital, with KRW 60 billion earmarked for its US Indiana ESS subsidiary and KRW 20 billion for working capital to support production volumes.

On the domestic production side, brokerage forecasts suggest a new SBB 2.0 product launch is expected in the fourth quarter of this year, implying continued volume tied to Samsung SDI's new products, and the company has stated it is targeting KRW 1 trillion in revenue by 2030 built on its ESS business.

However, the Indiana subsidiary held about KRW 88 billion in assets as of the end of first-half 2026 but had not yet generated revenue, suggesting it will take more time before local revenue contribution materializes, and the key questions going forward are how quickly profitability and cash generation can be lifted alongside top-line growth, and whether US plant production and revenue expansion become visible before the perpetual bond's coupon step-up date.

07

Valuation

PER
106.1×
PBR
3.6×
ROE
3.7%
EPS
₩375
BPS
₩10,966
Dividend per share
₩0

The company's earnings base has moved through a cycle from large losses in 2022-2023 to a swing to profit in 2024, a narrowing of profit in 2025, and a return to an operating loss in Q2 2026, meaning that price multiples based on trailing four-quarter earnings sit in a range that can swing considerably with quarterly results.

The stock trades at a level that shows a notable gap versus the target price-to-earnings band presented at the time of its initial public offering, as well as versus several trading ranges the stock has formed since listing.

On a price-to-book basis, while shareholders' equity has been expanding recently due in part to the perpetual bond issuance, the multiple the market assigns can be characterized as sitting in a range that carries a premium to net asset value.

The company currently pays no dividend, a structure that can be read as prioritizing fundraising and growth capital for the US plant investment over shareholder returns.

Yuhwa Securities, in a report dated March 12, 2026, upgraded its rating to 'BUY' and set a target price of KRW 68,000, citing growth in the ESS segment and completed business restructuring in the fourth quarter, though this reflects that brokerage's own judgment and its consistency with actual results should be reassessed as time passes.

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

Rising ESS Revenue Mix and Close Ties with Samsung SDI

The ESS segment's revenue mix expanded to 96.9% in the first half of 2026, marking a complete transformation of the company's business structure.

The firm supplies cooling components on a near-exclusive basis across the entire SBB lineup of its core customer Samsung SDI, giving it direct exposure to that customer's new product launches and capacity expansions.

As Samsung SDI sequentially expands its NCA and LFP-based product lines in North America, demand for cooling components could grow in tandem.

North American Local Production to Address Tariffs and Policy

The Huntington, Indiana plant is located near Samsung SDI's battery facilities, offering logistical advantages, and the company is funding the investment through policy-bank loans and a perpetual hybrid bond issuance.

Amid tightening tariffs on Chinese ESS components, the company's relative position as a firm with local production capability could be highlighted. Establishing a supply relationship with local joint ventures such as StarPlus Energy could contribute to long-term supply stability.

Attempts at Customer and Product Diversification

The company was registered as a first-tier supplier to LG Energy Solution in the fourth quarter of 2025, continuing efforts to broaden its customer base beyond Samsung SDI.

In the EV parts segment, it also maintains supply relationships with global automakers such as Audi, Jaguar, and Volkswagen, meaning it is not entirely dependent on a single customer. Brokerage analysis also suggests the potential for longer-term customer expansion toward North American EPC contractors.

09

Bear factors

Delayed US Plant Completion and Rising Cost Burden

With the Indiana plant's completion and operation targets confirmed at the first half of 2027 and June 2027, the timeline has slipped versus the previously known second-half-2026 guidance.

The Indiana subsidiary held KRW 88 billion in assets at the end of the first half but had not yet generated revenue, meaning more time is needed before the investment pays off.

In this process, operating results could deteriorate again as development and personnel costs are concentrated in certain quarters, as seen in Q2 2026.

Customer Concentration Risk

A significant portion of ESS revenue is concentrated with a single customer, Samsung SDI, meaning earnings volatility could increase depending on that customer's order schedule, product transitions, or adoption of competing suppliers.

Past brokerage analysis has also noted that disruptions to Samsung SDI's ESS supply or intensified competition among suppliers would inevitably have a negative impact. While customer diversification is underway, its revenue contribution remains limited so far.

Funding Burden and Changing Capital Structure

The KRW 80 billion perpetual hybrid bond carries a 30-year maturity with a coupon step-up after a certain point, meaning that if production ramp-up and revenue growth at the US plant are delayed, it could translate into a financial burden.

The company is also providing guarantees on policy-bank loans and local facility financing, making future management of financing costs an important variable.

If cash flow and profitability do not improve quickly enough during this phase of large-scale investment expansion, pressure on the capital structure could accumulate.

10

Risk factors

Execution Risk

The Indiana plant is only at the groundbreaking stage, with numerous execution variables remaining before completion and stable mass production, including construction, permitting, and workforce staffing.

In the early operating phase, complementary use of the domestic Yeongcheon plant may be necessary, raising cost and quality-management burdens from dual production. If the completion schedule slips further, there is a possibility of misalignment with the customer's local procurement timeline.

Policy and Tariff Volatility

Changes to US tariff policy on Chinese batteries and ESS components, or to Inflation Reduction Act-related tax credit programs, could alter the economics of local production.

Moratorium movements restricting new data center construction have emerged in some regions, raising the possibility of greater regional divergence in downstream demand. Policy uncertainty could also weigh on how domestic companies formulate their response strategies.

Financial and Share Price Volatility

Valuation gains or losses on convertible bond derivatives can be reflected in net income on a non-cash basis depending on share price movements, requiring caution in qualitatively interpreting earnings.

During periods of large-scale investment, there can be times when operating cash flow appears low relative to net income. While shareholders' equity has expanded due to the perpetual hybrid bond issuance, the long-term cost of capital tied to its maturity and coupon terms also needs to be considered.

11

What to watch next

  1. Mid-November 2026

    Q3 2026 results are due to be disclosed, and it will be important to check whether profitability recovers after the Q2 operating loss and how US subsidiary costs are being reflected.

  2. Fourth quarter of 2026

    This is the expected timing for the LFP ESS line launch at StarPlus Energy, the Samsung SDI-Stellantis joint venture; actual commissioning and the timing of related component demand should be monitored.

  3. Q4 2026 through 2027

    The progress of disbursing the KRW 60 billion earmarked for the Indiana subsidiary out of the KRW 80 billion perpetual bond proceeds, and the construction progress of the local plant, should be tracked.

  4. First half of 2027

    This is the targeted completion date for the Huntington, Indiana plant and the start of supply to StarPlus Energy; the actual commissioning timing versus the originally cited guidance should be reconfirmed.

  5. Around February 2027

    Q4 and full-year 2026 results are expected to be disclosed, allowing confirmation of the full-year revenue and profit trend as well as the annual scale of costs tied to the US investment.

12

Overall view

HanJung NCS has effectively completed its transition from an automotive-parts-centered business to a specialist in liquid-cooled ESS thermal systems, with the ESS revenue share reaching 96.9% in the first half of 2026.

Financially, the company swung from large losses in 2022-2023 to profitability in 2024, but profit narrowed in 2025, and it recorded another operating loss in Q2 2026, continuing a bumpy earnings trajectory.

The centerpiece of the growth story is the Huntington, Indiana plant, which broke ground in April 2026 but whose completion and operation targets were confirmed at the first half of 2027 and June 2027, later than previously known timelines.

To fund this, the company is carrying out large-scale fundraising in parallel, including the issuance of KRW 80 billion in privately placed convertible bonds structured as perpetual hybrid capital, making the management of financial burden until investment results materialize a key issue.

Revenue concentration with core customer Samsung SDI remains high, so the pace of customer diversification is also worth monitoring.

Ultimately, views on this stock may hinge on whether the North American production base is actually commissioned on schedule, the pace of Samsung SDI's North American ESS expansion, and how quickly the deployment of proceeds from the perpetual bond translates into results.

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. dailyinvest.kr
  2. bloter.net
  3. news.nate.com
  4. thelec.kr
  5. bloter.net
  6. theinvest.co.kr
  7. comp.fnguide.com
  8. dailyinvest.kr
  9. file.alphasquare.co.kr
  10. v.daum.net
  11. awakeplus.co.kr
  12. investing.com
  13. m.irgo.co.kr
  14. littlebproject.com
  15. m.finance.daum.net
  16. butler.works
  17. littlebproject.com
  18. comp.fnguide.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.