KOSDAQRetail & Consumer178780

Ilwoul Gml

₩2,470▲ 3.78%2026-10-02 close
Market Cap
₩46.1B
Turnover
₩100M
Volume
50K
Shares out.
18.6M
PER
10.6×
PBR
1.2×
EPS
₩227
Dividend Yield
10.35%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩250 per share · Prices as of the 2026-10-02 close

01

Report overview

Mat Distribution Pivot, Seasonal Earnings Swings

Ilwol GML, which shifted from display-parts manufacturing to electric and hot-water mat distribution, turned profitable in 2024 but saw 2025 revenue decline, with earnings heavily concentrated in the fourth quarter.

  1. 1

    Major shareholder changed to Ilwol Co., Ltd. in 2023, prompting a pivot to seasonal electric and hot-water mat distribution

  2. 2

    Sale of the Vietnam subsidiary stake in 2025 fully ended the legacy display-parts manufacturing business

  3. 3

    Revenue reached KRW 45.5bn with operating profit of KRW 4.7bn in 2024, but 2025 revenue fell to KRW 33.9bn

  4. 4

    Q4 2025 revenue of KRW 26.9bn accounted for the bulk of full-year sales, reflecting a winter-peak seasonal structure

  5. 5

    Media reports have previously flagged potential dilution (overhang) risk tied to remaining convertible bonds issued in 2023

02

Business structure

Ilwol GML was originally established in 2006 as a mold-manufacturing company and later operated as a display-parts maker producing light guide plates (LGP) and mold frames (M/F) for LCD backlight units.

In 2023, the largest shareholder changed to Ilwol Co., Ltd., triggering a major pivot toward the distribution of seasonal home appliances such as electric and hot-water mats.

The company's core business now involves purchasing electric mats, electric blankets, hot-water mats, carbon mats, and carpet mats from Ilwol Co., Ltd. and distributing them to end markets.

Its domestic distribution channels center on TV home shopping, online retail, and large offline retail stores, while it is also pursuing expansion into overseas markets including the United States, China, and Russia.

In 2025, the company sold its entire stake in its Vietnam subsidiary (formerly Yutech Vina), fully discontinuing the legacy display-parts manufacturing business and completing the transition to a pure distribution model. The company itself was formerly named Yutech before adopting its current name.

As a seasonal home-appliance distributor, the business is heavily dependent on winter-peak sales and faces intense competition through TV home shopping and online channels. Given the low entry barriers typical of consumer-goods distribution, brand strength and channel access are key competitive differentiators.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2—-₩1.1B—
2025Q3₩3.3B-₩47,274,503−1.4%
2025Q4₩26.9B₩3.4B12.5%
2026Q1₩1.7B-₩300M−18.7%
2026Q2₩500M-₩1.2B−241.1%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩13.1B-₩3.2B-₩4.1B−24.3%−64.6%89.4%
2023₩28.8B-₩900M-₩6.6B−3.0%−49.2%186.4%
2024₩45.5B₩4.7B₩7.5B10.3%22.4%38.1%
2025₩33.9B₩2B₩5.3B6.0%12.6%15.2%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-05

04

Earnings analysis

Annual figures show revenue of KRW 13.1bn with an operating loss of KRW 3.2bn and a net loss of KRW 4.1bn in 2022, reflecting the early stage of the manufacturing-business restructuring.

In 2023, revenue rose to KRW 28.8bn, but the company posted an operating loss of KRW 0.9bn and a net loss of KRW 6.6bn, with the debt ratio spiking to 186.4% amid heavy financial strain.

As the business overhaul took full effect in 2024, revenue reached KRW 45.5bn with operating profit of KRW 4.7bn (a 10.3% operating margin) and net profit of KRW 7.5bn, marking a clear turnaround, while the debt ratio fell sharply to 38.1%.

In 2025, however, revenue declined to KRW 33.9bn and operating profit shrank to KRW 2.0bn (a 6.0% margin), with net profit at KRW 5.3bn, even as the debt ratio improved further to 15.2%.

Quarterly data reveal extreme seasonality: Q4 2025 revenue of KRW 26.9bn accounted for roughly 80% of full-year sales, with that single quarter contributing operating profit of KRW 3.4bn and net profit of KRW 5.0bn, effectively driving the entire year's results.

By contrast, off-season Q3 2025 revenue was only KRW 3.3bn, and revenue fell further to KRW 1.7bn in Q1 2026 and just KRW 0.5bn in Q2 2026, when the company posted an operating loss of KRW 1.2bn and a net loss of KRW 0.9bn.

Compared with Q2 2025, which also posted an operating loss of KRW 1.1bn but still eked out a net profit of KRW 0.16bn, Q2 2026 swung to a net loss, suggesting the off-season deficit widened year over year.

Over the trailing four quarters (Q3 2025 through Q2 2026), cumulative net profit attributable to owners stood at about KRW 4.2bn, underscoring how heavily full-year results depend on the fourth-quarter selling season.

05

Industry analysis

The seasonal home-appliance market for electric and hot-water mats is highly sensitive to winter temperatures and heating-cost pressures, which directly influence consumer demand.

TV home shopping and online retail have become the dominant sales channels, fostering intense price and feature competition among numerous brands, while relatively low entry barriers have encouraged both new brand entrants and the spread of private-label products.

Ilwol GML occupies a distinct position as a distribution-focused entity backed by the manufacturing and brand assets of Ilwol Co., Ltd., differentiating it from pure manufacturers.

The company has stated it is pursuing expansion into overseas markets such as the United States, China, and Russia, though specific regional revenue contributions or performance have not been disclosed in available materials.

The domestic seasonal-appliance market appears to be in a mature phase, with growth generally reliant on product differentiation or distribution-channel expansion rather than overall market growth.

While clear market-share data versus competitors could not be confirmed, product-line diversification across carbon mats, hot-water mats, electric mats, and carpet mats appears to be the company's key competitive response.

06

Outlook

Having fully wound down its manufacturing business through the 2025 sale of its Vietnam subsidiary, the company has completed its transition to a pure distribution model and has cited expansion of domestic TV home shopping, online, and large-retail channels, along with growth in overseas markets such as the United States, China, and Russia, as its stated growth pillars.

However, specific overseas revenue targets or new-product launch schedules have not been confirmed in available disclosures. Just as Q4 2025 results drove the full-year outcome, the winter selling season in Q4 2026 (October-December) is likely to remain the key variable determining the direction of full-year earnings.

Given that Q1-Q2 2026 posted off-season losses, monitoring Q3 2026 results for pre-season sales preparation or channel inventory build will be important. Should further conversion requests occur on the convertible bonds issued in 2023, dilution concerns from an increased share count could resurface.

While the company's financial structure has continued to improve since 2023, overall revenue scale has contracted relative to 2024 due to the discontinuation of manufacturing, making the pace of revenue recovery from distribution alone a key point to watch going forward.

07

Valuation

PER
10.6×
PBR
1.2×
ROE
11.9%
EPS
₩227
BPS
₩1,991
Dividend per share
₩250

The company's earnings trajectory moved from losses in 2022-2023 to a substantial profit recovery in 2024, followed by a somewhat reduced profit scale in 2025, reflecting both the transition to a pure distribution structure and heavy reliance on the winter selling season.

The stock has traded at a level reflecting a certain premium over book value, a pattern that appears to capture both post-turnaround earnings expectations and the seasonal volatility inherent in the business.

On dividends, the company has a history of cash distributions, though how that level compares with distribution-sector peers would require further cross-company comparison.

Given the stock's past history of administrative-issue designation and trading halts followed by resumption, it is worth noting that share-price volatility has historically been elevated.

The future direction of valuation is likely to hinge on Q4 seasonal sales performance and progress in overseas channel expansion, which could shift how the market assesses the company going forward.

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 2026-09-05

08

Bull factors

Earnings Structure Turned from Losses to Profit

After consecutive losses in 2022~2023, the company achieved a clear turnaround to profitability in 2024, with operating profit of KRW 4.7 billion and net income of KRW 7.5 billion. In 2025, the profit trend was maintained, with operating profit of KRW 2.0 billion and net income of KRW 5.3 billion.

The fact that profit-generating capability has continued despite the decline in revenue following the discontinuation of manufacturing operations is a positive factor.

Continued Improvement in Financial Structure

The debt-to-equity ratio steadily declined from 186.4% in 2023 to 38.1% in 2024 and 15.2% in 2025. This appears to reflect the contribution of liquidity secured through the sale of the Vietnam subsidiary and business restructuring to strengthening financial stability. Total equity also increased significantly, from KRW 6.3 billion in 2022 to KRW 41.9 billion in 2025.

Distribution Channel Diversification and Overseas Expansion Efforts

The company has stated that it utilizes various domestic channels including TV home shopping, online shopping malls, and large retail stores, and is also pursuing overseas market entry into the US, China, Russia, and other markets.

If distribution channels are further diversified, there is potential to mitigate risks arising from dependence on specific channels.

09

Bear factors

Shrinking Revenue Base After Manufacturing Discontinuation

Revenue in 2025 was KRW 33.9 billion, a decrease from KRW 45.5 billion in 2024. This was largely due to the sale of the Vietnam subsidiary, which completely discontinued the display components manufacturing business and reduced the revenue base itself. Whether the distribution business alone can recover to past revenue levels remains unconfirmed.

Extreme Seasonality Driving Earnings Volatility

Seasonal concentration is severe, with Q4 2025 revenue accounting for about 80% of annual revenue. In Q1~Q2 2026, revenue fell to KRW 1.7 billion and KRW 0.5 billion respectively, resulting in operating losses and net losses.

A structure in which annual profit and loss are determined by peak-season performance is a factor that lowers predictability.

Dilution Risk from Convertible Bonds

Regarding the 15th and 16th series convertible bonds issued in 2023, past media reports raised concerns about overhang due to remaining volume. If conversion rights are exercised further, the possibility of per-share value dilution due to an increase in the number of shares cannot be ruled out.

However, the exact remaining volume as of the current point in time needs to be confirmed through the latest disclosures.

10

Risk factors

Overhang and Dilution Risk

If exercise of conversion rights on the convertible bonds issued in 2023 continues, stock price pressure may arise due to the release of new shares. According to past reports, a remaining CB volume was confirmed to exist, and this may not yet be fully resolved. Investors need to continuously check the remaining conversion volume through the latest disclosures.

Seasonal and Weather Risk

Demand for electric and hot-water mats is heavily influenced by winter temperatures and heating demand. If winters continue to be warmer than usual, revenue and profit in the peak Q4 season may fall short of expectations. The structural continuation of weak performance in the off-peak Q2~Q3 periods also acts as a risk.

Intensifying Distribution Competition Risk

Seasonal appliance sales through TV home shopping and online shopping malls take place in a market where numerous brands compete, and the low barriers to entry raise the possibility of intensifying price competition.

If dependence on specific distribution channels is high, the impact on profitability from changes in channel policies or fee conditions cannot be ruled out either.

11

What to watch next

  1. Around November 2026

    Q3 2026 earnings are expected to be released, offering a chance to assess pre-season sales readiness and any improvement in profitability.

  2. During Q4 2026 (October-December)

    This is the winter peak-selling window that determines full-year results; it will be important to check how sales and profit compare with the year-ago quarter (Q4 2025 revenue of KRW 26.9bn).

  3. On an ongoing basis (as disclosures occur)

    Any additional disclosures on conversion requests for the 2023-issued convertible bonds should be checked for remaining balance and dilution impact.

  4. Early 2027 (upon filing of the FY2026 annual report)

    Check whether the FY2026 annual report provides concrete disclosure on overall results and progress in overseas markets such as the United States, China, and Russia.

12

Overall view

Ilwol GML has fully transitioned from display-parts manufacturing to electric and hot-water mat distribution, achieving a substantial profit turnaround and financial-structure improvement in 2024, though both revenue and profit moderated somewhat in 2025.

Earnings are structurally concentrated in the Q4 winter selling season, with Q4 2025 revenue accounting for the vast majority of full-year sales, while Q1-Q2 2026 posted off-season losses.

The debt ratio fell markedly from 186.4% in 2023 to 15.2% in 2025, reflecting clear improvement in financial stability, even as overall revenue scale remains smaller than in 2024 due to the discontinuation of manufacturing.

Dilution risk tied to remaining convertible-bond balances and pronounced seasonal earnings swings remain variables that warrant ongoing monitoring. Overseas expansion and distribution-channel diversification have been cited as growth pillars, though concrete results have not yet been confirmed in public disclosures.

Investors should continue to track the upcoming Q4 seasonal results and any convertible-bond related disclosures.

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. m.thinkpool.com
  2. comp.fnguide.com
  3. google.com
  4. comp.fnguide.com
  5. markets.hankyung.com
  6. finance.finup.co.kr
  7. kokstock.com
  8. antwinner.com
  9. stockplus.com
  10. investing.com
  11. ilwoulshop.co.kr
  12. ilwoulshop.co.kr
  13. ilwoulshop.co.kr
  14. ilwoulshop.co.kr
  15. ilwoulshop.co.kr
  16. ilwoulshop.co.kr
  17. ilwoulshop.co.kr
  18. ilwoulshop.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.