KOSDAQIT & Software127120

JS Link

₩29,500▼ 2.80%2026-10-02 close
Market Cap
₩1.1T
Turnover
₩4.8B
Volume
160,000 shares
Shares out.
37.3M
PER
—
PBR
11.0×
EPS
-₩196
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

Rare earth magnet pivot, still in the red

As JS Link shifts its axis from genomic analysis to non-Chinese rare earth permanent magnets, supply-chain partnerships and capacity plans have expanded rapidly, while confirmed financials remain in an operating-loss zone with annual revenue below KRW 20 billion.

  1. 1

    In 2025 consolidated revenue rose to KRW 19.3 billion from KRW 15.9 billion, but the operating loss widened from KRW 9.1 billion to KRW 12.5 billion and net loss reached KRW 16.4 billion.

  2. 2

    Since adding permanent magnets to its articles of incorporation in August 2024, the company has moved through trial production at the Yesan plant (1,000 tonnes/year), a grain-boundary-diffusion patent registration, and sample shipments to global customers.

  3. 3

    Australia's Lynas joined the shareholder register via a third-party placement and signed a feedstock supply agreement running to 2038, while a non-binding LOI was signed with US-based REalloys on a North American magnet platform.

  4. 4

    As of Q1 2026 the magnet segment had booked no revenue, with segment operating losses and assets accumulating ahead of sales.

  5. 5

    Funding through convertible bonds and placements lifted equity and lowered the debt-to-equity ratio, but potential share dilution has increased in parallel.

02

Business structure

JS Link began as a genomic analysis company founded in 2000, with core businesses in genetic information databases, gene analysis and disease-gene discovery, and the development and sale of analytical reagents and instruments.

The company has positioned itself as a personalized-medicine healthcare business spanning disease prediction, diagnosis and treatment.

It changed its corporate name to JS Link in 2025, and has since built permanent magnets into a new growth business, having added magnet and related product manufacturing and rare earth magnet recycling to its articles of incorporation in August 2024.

Reported revenue still comes from the legacy bio operations such as genome analysis outsourcing, leasing and identification services, and as of Q1 2026 the magnet segment recorded no revenue while posting a segment operating loss of KRW 2.05 billion on segment assets of KRW 52.3 billion.

The production base is the Yesan magnet plant in Chungcheongnam-do, being prepared for an annual capacity target of 1,000 tonnes, and management has outlined a combined 9,000-tonne system across Yesan (1,000t), the United States (5,000t) and Malaysia (3,000t), targeting mass production in the US in 2027 and in Malaysia in 2028.

On raw materials, Lynas agreed to supply rare earth feedstock to both the Korean plant and the new Malaysian plant through January 2038.

On ownership, as of end-Q1 2026 the largest shareholder was Jusung C&Air, with a combined 29.74% including six related parties, of which Jusung C&Air held 16.91% and joint holder Orbitech 3.19%.

Competitively, the effort amounts to entering the small group of suppliers able to certify non-Chinese supply chains in a market where large Chinese magnet makers hold scale and cost advantages, and it is worth noting the gap between the company's exchange sector classification in services and bio and the nature of its actual new business.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩3.8B-₩2.4B−61.5%
2025Q3₩5.2B-₩3.9B−74.8%
2025Q4₩8.9B-₩1.4B−16.3%
2026Q1₩2.4B-₩4.9B−203.4%
2026Q2₩6.3B-₩4.2B−66.0%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩17B-₩5.1B-₩7.8B−30.3%−27.9%56.0%
2023₩21.9B-₩4.3B-₩5.6B−19.8%−21.3%47.5%
2024₩15.9B-₩9.1B-₩10.8B−57.3%−43.2%117.3%
2025₩19.3B-₩12.5B-₩16.4B−64.6%−24.0%79.4%

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

On confirmed financials, revenue moved within a band below KRW 20 billion: KRW 17.0 billion in 2022, KRW 21.9 billion in 2023, KRW 15.9 billion in 2024 and KRW 19.3 billion in 2025.

Operating losses, however, widened from KRW 5.1 billion (2022) and KRW 4.3 billion (2023) to KRW 9.1 billion (2024) and KRW 12.5 billion (2025), pushing the operating margin deep into negative sixty-percent territory.

Net loss also grew from KRW 5.6 billion in 2023 to KRW 10.8 billion in 2024 and KRW 16.4 billion in 2025, while operating cash outflows expanded each year, at KRW 5.0 billion, KRW 6.8 billion and KRW 9.4 billion respectively.

Equity rose from KRW 25.0 billion at end-2024 to KRW 68.6 billion at end-2025 and the debt-to-equity ratio fell from 117.3% to 79.4%, an outcome driven by external funding rather than earnings.

Despite more than five consecutive loss years, the company is not directly affected by the related listing rules thanks to its technology-track listing, and accumulated deficits have been offset by large placements to guard against capital impairment (Dealsite, April 2026).

Quarterly, revenue and operating losses ran at KRW 3.8 billion / KRW 2.4 billion in Q2 2025, KRW 5.2 billion / KRW 3.9 billion in Q3, and KRW 8.9 billion / KRW 1.4 billion in Q4, with sales concentrated in the fourth quarter, yet the Q4 net loss widened to KRW 5.7 billion.

In Q1 2026 revenue dropped to KRW 2.4 billion with an operating loss of KRW 4.9 billion, followed by KRW 6.3 billion of revenue and a KRW 4.2 billion operating loss in Q2.

Notably, Q2 2026 showed a net profit attributable to owners of KRW 8.0 billion despite the operating loss, implying a large non-operating contribution whose composition needs to be checked in the quarterly report footnotes.

Summing the latest four quarters (Q3 2025 to Q2 2026) gives revenue of KRW 22.8 billion, an operating loss of KRW 14.4 billion and a net loss of KRW 5.3 billion, meaning losses persist at the operating level while the bottom line narrowed on non-operating items.

05

Industry analysis

Rare earth permanent magnets are the core material in high-efficiency motors that convert electrical energy into rotational force, and neodymium magnets are used widely in EV traction motors, industrial robots and humanoid robot joint actuators.

On supply, China controls more than 80% of the global rare earth market and has imposed export controls on seven elements including neodymium, dysprosium, samarium and terbium, hitting automakers.

China has temporarily suspended enforcement of its rare earth and related process and equipment export controls until November 2026, leaving the expiry of that suspension as an inflection point for the sector.

On demand, the DFARS sourcing compliance date in US procurement rules is set at January 1, 2027, increasing pressure to source non-Chinese magnets across defense and aerospace supply chains.

The basis of competition is also shifting, as global customers have begun requiring traceability and origin certification from mine through to finished magnet.

Company officials have said supply security and non-Chinese verification, rather than price, dominate customer discussions, and that some high-reliability industries appear willing to absorb a price premium for non-Chinese product.

Scale, however, remains an issue for the competitive position, and the flagship N52 grade offers strong magnetic force but limited heat resistance, so stable output must still be proven in higher-heat grades such as 45UH, 50H and 38SH.

06

Outlook

Technical validation has visibly progressed. In July 2026 the company said it had succeeded in trial production of high-performance 42SH grade magnets at the Yesan plant and planned to begin the top-tier 45UH grade and push customer qualification.

In June 2026 it received a registration decision on a patent covering its proprietary grain-boundary-diffusion process for raising coercivity in R-Fe-B magnets.

According to the company, sample shipments to global customers have begun, and the N52, 45H and 50H products approved for shipment met target magnetic properties while achieving yields above the mid-90% range at the block manufacturing stage. Funding and partnerships have also broadened.

A KRW 53.4 billion third-party placement disclosed in July 2026 was allocated solely to Lynas Rare Earths of Australia, with proceeds earmarked entirely for local capex at the Malaysian subsidiary, and Lynas takes a 4.58% stake after the issue.

On July 7, 2026 the company also signed a non-binding letter of intent with REalloys to evaluate an integrated North American rare earth magnet manufacturing platform.

For the US base, the subsidiary announced roughly USD 223 million of investment at Muscogee Technology Park in Columbus, Georgia, with operations slated to begin at end-2027.

In its newsletter, the company said US business cooperation would move into full gear once 45UH quality verification is complete, and that it would take all measures to pull forward start-up timing in Malaysia and the United States.

By contrast, no specific numerical revenue or profit guidance has been confirmed, and the timing at which planned capacity converts into recognized sales remains to be verified.

07

Valuation

PER
—
PBR
11.0×
ROE
-7.4%
EPS
-₩196
BPS
₩3,043
Dividend per share
₩0

Because the last four quarters show a net loss on confirmed financials, no earnings-based multiple can be calculated and the on-screen card displays no price-to-earnings ratio.

That places the valuation weight on the multiple against net assets and on planned capacity: the price-to-book multiple currently sits in a zone of very large premium to net assets, well above the usual range for KOSDAQ materials and components names.

It is also worth noting that book value per share and the price-to-book multiple differ depending on the share count basis used, that is, whether convertible instruments are included.

There is no dividend, and no revenue had been confirmed in the new segment through Q1 2026, so the current multiple reflects expectations for future execution in magnets rather than the legacy bio revenue.

Dealsite reported in April 2026 that, with losses running into an eighth year while the share price had risen sharply over a year, observers pointed to a widening gap between earnings and the share price.

In short, the metrics alone are inconclusive, and the pace at which planned capacity converts into revenue, together with the scale of dilution, remains the variable that will determine whether the multiple is justified.

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

Structural demand from non-Chinese sourcing rules

With China holding over 80% of global rare earth supply and enforcing export controls on seven elements that have hurt automakers, structural demand is emerging for non-Chinese magnet suppliers.

The January 1, 2027 DFARS sourcing compliance date in US procurement rules adds pressure on defense and aerospace customers to switch sources. Company officials have said some high-reliability industries appear open to paying a premium for non-Chinese product. The entry point the company targets is competition on verifiable supply chains rather than price.

Partner structure linking upstream feedstock and a North American platform

Lynas Rare Earths of Australia was the sole allottee in the third-party placement and will hold 4.58% after the issue. Lynas agreed to supply rare earth feedstock to the Korean plant and the new Malaysian plant through January 2038.

In July 2026 a non-binding LOI with REalloys was signed to evaluate combining North American rare earth supply, processing and metallization with JS Link's magnet manufacturing technology. Tying feedstock and end-market access to separate partners partly offsets the weaknesses of a small new entrant.

Early validation of process technology and yields

In June 2026 a patent on its proprietary grain-boundary-diffusion process for raising coercivity in R-Fe-B magnets received a registration decision, and the company has filed a total of 11 magnet-related patents.

Management says the N52, 45H and 50H products approved for shipment met target magnetic properties with block-stage yields above the mid-90% range. Successful trial production of the 42SH grade was also disclosed in July 2026. Early as it is, the process metrics themselves are trending in the direction of improvement.

09

Bear factors

No new-segment revenue amid widening losses

As of Q1 2026 the magnet segment had no revenue, while a segment operating loss of KRW 2.05 billion and segment assets of KRW 52.3 billion had already accumulated.

Confirmed financials show the operating loss widening from KRW 4.3 billion in 2023 to KRW 12.5 billion in 2025, with negative operating cash flow in each of 2023 through 2025.

Dealsite reported in April 2026 that the prevailing view was that, with only partial N52 sample production and quality verification completed at Yesan, a genuine mass-production system could not yet be considered proven. The longer revenue recognition is delayed, the sooner fixed costs and depreciation land in earnings.

Potential dilution and overhang

With no revenue yet from magnets, placements and convertible bonds have piled up simultaneously, so dilution has hit existing shareholders first, and remaining low-strike convertibles have raised overhang concerns.

After the Lynas placement the controlling group's stake falls into the 28% range, and on a simple calculation would drop below 25% if all outstanding convertibles were converted. A KRW 12 billion convertible issued in 2025 carries a conversion price of KRW 22,232 with conversion rights exercisable from October 2, 2026. With further funding still required, multiple dilution paths remain open.

Execution and policy variables at overseas bases

The 9,000-tonne plan assumes mass production in the United States in 2027 and Malaysia in 2028. In Malaysia, the government decided to review a USD 96 million rare earth supply contract between Lynas and the US Department of Defense amid objections from local rights groups, leaving policy risk in place.

The REalloys arrangement is at the non-binding LOI stage, so terms could change with due diligence and definitive agreements. The KRW 50 billion investment into the Malaysian entity is also being paid in tranches, so cash deployment and construction progress need to be tracked together.

10

Risk factors

Financial and liquidity

Operating cash outflows widened from KRW 5.0 billion in 2023 to KRW 6.8 billion in 2024 and KRW 9.4 billion in 2025, alongside large capital spending.

Because accumulated deficits are being offset with large placements, market commentary has argued the company depends on external capital injections rather than self-generated profit (Dealsite, April 2026).

The debt-to-equity ratio fell to 79.4% at end-2025 from 117.3% a year earlier, but this largely reflects equity added by share issuance. If further raises recur, their terms and the extent of dilution become the key items to watch.

Technology and quality validation

The N52 grade offers strong magnetic force but low heat resistance, so stable capability must be proven in higher-heat grades such as 45UH, 50H and 38SH.

The company says it is working to establish grain-boundary-diffusion conditions that produce high-grade magnets while minimizing or eliminating use of the costly heavy rare earth terbium.

Customer approvals run through separate processes by grade and application, so the gap between sample approval and mass-production approval will govern the timing of revenue recognition. Any slippage in validation would cascade into overseas plant start-up plans.

Policy and geopolitics

China has suspended enforcement of its rare earth and related process and equipment export controls until November 2026, and any extension or easing could change the strength of the non-Chinese supply premium.

Recent US-China leader-level talks produced no clear agreement on rare earth supply chains, leaving uncertainty in place. Conversely, tighter controls could unsettle both feedstock costs and lead times. Policy direction is outside the company's control and can cut both ways.

11

What to watch next

  1. Early October 2026

    The conversion window for the KRW 12 billion convertible bond issued in 2025 opens on October 2, 2026. Actual conversion volumes and the change in shares outstanding will be the first gauge of dilution pressure.

  2. October 2026

    Reports indicated that KRW 14.1 billion of the KRW 50 billion investment in the Malaysian entity is scheduled for payment in October, making this the point to check execution. Whether the payment and on-site construction progress move together is the key question.

  3. November 2026

    China's suspension of rare earth export control enforcement runs to November 2026. Whether it is extended or lifted feeds directly into demand intensity for non-Chinese supply chains and into raw material prices.

  4. Mid-November 2026

    The Q3 2026 report is due. Watch for whether the magnet segment books its first revenue, how the segment operating loss trends, and how the footnotes explain the non-operating items behind the Q2 2026 net profit.

  5. Around January 1, 2027

    The DFARS sourcing compliance date in US procurement rules is January 1, 2027. Alongside whether the non-binding LOI with REalloys converts into a definitive agreement and completion of 45UH quality verification, this window will show how substantive the US cooperation becomes.

12

Overall view

JS Link is a company in transition, shifting its axis from genomic analysis to rare earth permanent magnet manufacturing. The confirmed financials show that this shift has not yet reached the income statement.

Revenue rose to KRW 19.3 billion in 2025 from KRW 15.9 billion, but the operating loss widened to KRW 12.5 billion and net loss to KRW 16.4 billion, with operating cash outflows for a third straight year.

Into 2026, operating losses continued, with Q1 revenue of KRW 2.4 billion against a KRW 4.9 billion operating loss and Q2 revenue of KRW 6.3 billion against a KRW 4.2 billion operating loss; the Q2 net profit appears driven by non-operating items and needs separate confirmation.

On the other side of the ledger sit Lynas taking an equity stake, long-term feedstock supply through January 2038, the non-binding LOI with REalloys, and 42SH trial production with plans to move to 45UH, while the National Pension Service disclosed a 5.05% holding in July 2026.

Ultimately the issue is how quickly the planned 9,000-tonne system converts into revenue and margin, weighed against the dilution building up from convertibles and placements in the meantime. This report is for information purposes and contains no investment opinion or 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. comp.fnguide.com
  2. invest.deepsearch.com
  3. comp.fnguide.com
  4. m.thinkpool.com
  5. valueline.co.kr
  6. comp.fnguide.com
  7. investing.com
  8. comp.fnguide.com
  9. comp.fnguide.com
  10. comp.wisereport.co.kr
  11. alphasquare.co.kr
  12. kind.krx.co.kr
  13. markets.hankyung.com
  14. m.jobkorea.co.kr
  15. markets.hankyung.com
  16. mt.co.kr
  17. jslink.co.kr
  18. ibtomato.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.