KOSPIReal Estate & REITs317400

Xi S&D

₩9,970▲ 3.32%2026-10-02 close
Market Cap
₩388.6B
Turnover
₩5.3B
Volume
540,000 shares
Shares out.
38.8M
PER
9.9×
PBR
0.9×
EPS
₩1,139
Dividend Yield
1.34%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩150 per share · Prices as of the 2026-10-02 close

01

Report overview

Construction and HS Recovery Amid Earnings Swings

Zi S&D returned to consolidated operating profit in 2025 and continued improving in the first quarter of 2026, but quarter-to-quarter volatility and losses in the housing division remain the key swing factors.

  1. 1

    2025 consolidated revenue reached KRW 1.3876 trillion with operating profit of KRW 12.5 billion, up from KRW 2.4 billion a year earlier, while owner's net income expanded sharply from prior year

  2. 2

    First-quarter 2026 revenue fell 13.6% year over year, yet operating profit turned positive at KRW 11.3 billion, led by the construction division

  3. 3

    The housing division continued posting an operating loss in the first quarter of 2026, and the pre-sale rate across ongoing projects fell to roughly 70 percent

  4. 4

    As of end-March 2026 the company had no project-finance guarantees outstanding, and it raised further investment capacity through the sale of Seocho land for KRW 140 billion

  5. 5

    Portfolio restructuring continues, including the August 2025 spin-off and sale of the housing-management business and entry into a new senior-care business

02

Business structure

Zi S&D operates a diversified business structure spanning three segments: Home Solution (HS), Housing, and Construction.

In the first quarter of 2026, the Construction division generated the largest share of revenue at KRW 169.5 billion (62.7 percent), followed by HS at KRW 69.8 billion (25.8 percent) and Housing at KRW 31.0 billion (11.5 percent).

The Construction division, operated through subsidiary Zi C&A, builds industrial facilities such as secondary-battery plants, petrochemical plants, semiconductor and display cleanrooms, and data centers, with LG Display and LG Chem among its key clients.

The Housing division develops projects under the 'Xi' brand licensed from parent GS E&C, using derivative names such as Xi Rune, Xi Ella, and Xi Biz Tower, and focuses on small- to mid-scale reconstruction, street-housing redevelopment, and self-developed projects rather than large-scale urban regeneration.

The HS division handles smart-home systems, the 'Sys Clein' ventilation air purifier, built-in appliance sales, and real-estate operation and management, providing a relatively stable earnings base.

GS E&C is the largest shareholder, holding a combined 39.4 percent stake across common and preferred shares, which underpins order stability and brand credibility tied to the group.

In August 2025 the company spun off its housing-management business, excluding senior-housing operation, into a new entity through a physical split and sold the entire stake, with proceeds earmarked for new business investment.

More recently, the company has expanded into senior residential and care services, opening a senior day-care center in Seoul's Gangseo district as part of its portfolio diversification efforts.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩337B-₩2.7B−0.8%
2025Q3₩403B₩28.4B7.0%
2025Q4₩335B-₩2.5B−0.8%
2026Q1₩270.3B₩11.3B4.2%
2026Q2₩303.3B₩9B3.0%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩2.5T₩198.9B₩96.2B8.0%19.5%170.4%
2023₩2.4T₩126.6B₩40.7B5.3%7.9%97.7%
2024₩1.6T₩2.4B₩1.7B0.2%0.3%95.9%
2025₩1.4T₩12.5B₩35.6B0.9%6.2%71.0%

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 and margins peaked in 2022 at KRW 2.479 trillion in revenue and KRW 198.9 billion in operating profit (an 8.0 percent operating margin), before falling sharply to KRW 2.3746 trillion in revenue and KRW 126.6 billion in operating profit (5.3 percent) in 2023, and further to KRW 1.5782 trillion in revenue and just KRW 2.4 billion in operating profit (0.2 percent) in 2024.

In 2025, revenue contracted further to KRW 1.3876 trillion, yet operating profit rose to KRW 12.5 billion (0.9 percent), signaling a turn toward earnings recovery.

Owner's net income followed a similar path, falling from KRW 96.2 billion in 2022 to KRW 40.7 billion in 2023 and KRW 1.65 billion in 2024, before rebounding sharply to KRW 35.6 billion in 2025.

On a quarterly basis, the second quarter of 2025 saw revenue of KRW 337.0 billion alongside an operating loss of KRW 2.7 billion, while the third quarter showed a sharp improvement with revenue of KRW 403.0 billion, operating profit of KRW 28.4 billion, and owner's net income of KRW 30.9 billion.

The fourth quarter reverted to losses, however, with revenue of KRW 335.0 billion, an operating loss of KRW 2.5 billion, and an owner's net loss of KRW 1.2 billion, underscoring pronounced quarterly volatility.

In the first quarter of 2026, despite a 13.6 percent year-over-year revenue decline to KRW 270.3 billion, operating profit held positive at KRW 11.3 billion with owner's net income of KRW 6.1 billion, and the second quarter extended the positive trend with revenue of KRW 303.3 billion, operating profit of KRW 9.0 billion, and owner's net income of KRW 9.2 billion.

The core driver of this improvement has been a recovery in the Construction division's profitability; in the first quarter of 2026 the division posted operating profit of KRW 6.5 billion, a sharp turnaround from an operating loss of KRW 18.5 billion in the same period a year earlier.

In contrast, the Housing division continued to post an operating loss of KRW 2.4 billion in the first quarter of 2026, highlighting persistent divergence in performance across segments.

05

Industry analysis

The domestic housing pre-sale market continues to show significant regional divergence, with elevated pre-sale risk persisting in provincial areas and officetel projects.

In a June 2026 report, Korea Investors Service noted that the housing division's earnings volatility could persist depending on pre-sale performance and cost ratios at ongoing project sites.

In contrast, the industrial plant and cleanroom market that underpins the Construction division has maintained a relatively solid order base, supported by investment demand tied to semiconductors, displays, secondary batteries, and data centers.

The company is leveraging its cleanroom design and construction capabilities to respond to growing data-center demand driven by AI industry growth, while also diversifying into eco-friendly plant construction.

Nonetheless, the Construction division's revenue and profit remain heavily dependent on LG Group's investment posture, creating an inherent risk of direct earnings impact should group-wide investment be scaled back.

In terms of competitive positioning, while the company faces constraints in track record and operating scale relative to large construction firms, it maintains distinct competitiveness in the small- to mid-scale housing and redevelopment market, underpinned by direct and indirect support from largest shareholder GS E&C and the recognition of the 'Xi' brand.

06

Outlook

The company has been sequentially launching new pre-sales, including Sangju Xi Rune in March 2026, Gongdeok Xi Rune in May, and Geomam Station Xi Rune in June 2026, though Korea Investors Service noted in its June 2026 report that Sangju Xi Rune's relatively weak initial pre-sale rate pulled the overall pre-sale rate across ongoing projects down to roughly 70 percent as of end-March.

The same report assessed that Gongdeok Xi Rune carries limited pre-sale risk given its location and subscription competition ratio.

In Busan's Bumcheon-dong, the company plans a self-developed apartment project requiring more than KRW 200 billion in own capital beyond land cost, and the report flagged that this project's pre-sale performance could materially affect the company's overall financial structure going forward.

In July 2026 the company sold land in Seocho-dong, Seoul for KRW 140 billion, stating that the proceeds would be used to fund new and core business investment.

As of the sale, the company held cash, cash equivalents, and short-term financial assets that substantially exceeded its short- and long-term financial liabilities, leading to the interpretation that the sale was aimed at expanding investment capacity rather than shoring up liquidity.

A company representative stated that the senior residential and care business plans to expand its footprint across Seoul, building on operating experience gained at its Gangseo-gu day-care center.

Korea Investors Service projected that continued operating improvement in the HS and Construction divisions, along with expanded sales to key clients, would support a stable business structure and earnings base going forward.

07

Valuation

PER
9.9×
PBR
0.9×
ROE
8.0%
EPS
₩1,139
BPS
₩11,853
Dividend per share
₩150

The company's net income bottomed out in 2024 and rebounded substantially in 2025, and the improving trend has continued into 2026 with profits maintained in both the first and second quarters.

The current share price trades below the company's per-share net asset value, indicating the market is applying a discount relative to book value.

However, given the repeated decline in housing pre-sale rates and continuing quarter-to-quarter earnings swings, whether this discount fully reflects earnings uncertainty warrants confirmation through upcoming quarterly results.

The company has maintained a policy of steady cash dividends, though in a sector characterized by significant earnings volatility, the sustainability of dividends can vary depending on each year's results.

Market capitalization stands well below prior levels, offering a useful reference point when weighing the value the market assigns relative to the company's equity base and revenue scale.

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

Construction Division Turnaround and Captive Order Base

The Construction division posted an operating profit of KRW 6.5 billion in the first quarter of 2026, a sharp improvement from an operating loss of KRW 18.5 billion in the same period a year earlier.

A captive customer base including LG Display and LG Chem provides a stable order foundation for industrial plants and cleanrooms. Expanding construction capabilities tied to growth industries such as data centers, semiconductors, and secondary batteries offers scope for order diversification going forward.

Financial Stability and Expanded Investment Capacity

As of end-March 2026, the company had no outstanding project-finance guarantees, including joint guarantees or funding support commitments, limiting contingent liability exposure tied to large-scale project financing.

The July 2026 sale of Seocho-dong land for KRW 140 billion further expanded cash capacity available for new business investment. The company maintains a liquidity structure in which cash and short-term financial assets substantially exceed short- and long-term financial liabilities.

Business Diversification and New Business Entry

The HS division offers a relatively stable earnings base through smart-home systems and real-estate operations. Using proceeds from the August 2025 spin-off and sale of the housing-management business, the company has newly entered the senior residential and care market.

Building on operating experience at its Gangseo-gu day-care center, the company has outlined plans to expand its footprint across Seoul, pursuing new growth drivers.

09

Bear factors

Persistent Housing Division Losses and Declining Pre-Sale Rates

The housing division continued to post an operating loss of KRW 2.4 billion in the first quarter of 2026, indicating persistent divisional losses. Weak initial pre-sales at Sangju Xi Rune caused the overall pre-sale rate across ongoing projects to fall to roughly 70 percent as of end-March 2026.

A significant share of provincial and officetel projects embeds business variability tied to regional housing market conditions.

Quarterly Earnings Volatility

After posting operating profit of KRW 28.4 billion in the third quarter of 2025, the company swung back to an operating loss of KRW 2.5 billion in the fourth quarter, illustrating sizable quarter-to-quarter divergence.

Such volatility can recur depending on changes in housing pre-sales and cost ratios as well as the progress of Construction division projects. The structure makes it difficult to simply extrapolate a strong single quarter into an annual trend.

Declining New Orders and Customer Concentration

New orders in the first quarter of 2026 totaled KRW 295.3 billion, down 33 percent from KRW 440.6 billion in the same period a year earlier. The Construction division's revenue and profit are heavily dependent on LG Group's investment posture, leaving it directly exposed to any pullback in group investment.

The housing division similarly relies substantially on direct and indirect support from largest shareholder GS E&C, warranting continued observation of the sustainability of independent order-winning competitiveness.

10

Risk factors

Customer and Group Concentration Risk

A substantial portion of Construction division revenue depends on orders from LG Group affiliates, meaning shifts in the group's investment posture can directly affect results. The housing division similarly relies on the brand and direct or indirect support of largest shareholder GS E&C.

Given high revenue concentration toward specific group affiliates, the pace of diversifying toward external clients is a key point to watch for future business stability.

Housing Pre-Sale and Self-Development Project Risk

The self-developed project in Busan's Bumcheon-dong requires more than KRW 200 billion in own capital beyond land cost, meaning its pre-sale performance will have a significant bearing on the overall financial structure.

The company bears completion-guarantee obligations, including conditional debt assumption, totaling KRW 135.9 billion across multiple project sites. Given the high share of provincial and officetel projects among planned sites, pre-sale performance volatility tied to regional housing conditions persists.

Business Restructuring Execution Risk

With ongoing successive asset and business restructuring—including the spin-off and sale of the housing-management business and the Seocho land sale—it remains unconfirmed whether the proceeds will translate into meaningful new business investment outcomes.

New ventures such as senior care are at an early stage and may take time to become profitable. Repeated changes to business structure carry some risk that shifting priorities in resource allocation could dilute focus on existing core businesses.

11

What to watch next

  1. Mid-November 2026

    The third-quarter report filing will show whether the improvement in Construction division profitability continues, along with changes in housing division pre-sale rates and profitability.

  2. Second half of 2026

    It is worth monitoring pre-sale trends at existing projects such as Gongdeok Xi Rune and Geomam Station Xi Rune, as well as progress on the self-developed Busan Bumcheon-dong project.

  3. From the second half of 2026 onward

    It is worth watching for disclosures on the specific new business investments funded by the KRW 140 billion Seocho land sale proceeds.

  4. At the next scheduled credit rating review

    The next scheduled review by credit rating agencies such as Korea Investors Service will provide an external assessment of financial stability and the earnings improvement trend through any changes in rating or rating outlook.

12

Overall view

Zi S&D has passed its earnings trough in 2024 and shown consecutive improvement through 2025 and the first half of 2026, with the recovery driven primarily by profitability gains in the Construction division's captive order base.

The housing division, however, remains a downside variable amid declining pre-sale rates and continued operating losses, and recurring quarter-to-quarter divergence makes it difficult to extrapolate an annual trend from any single quarter's results.

On the financial side, stability indicators appear favorable, with no outstanding project-finance guarantees and expanded investment capacity through asset sales, though whether the proceeds translate into tangible new business outcomes remains to be verified.

Major events on the horizon—including the housing-management business sale, entry into senior care, and the large-scale Busan Bumcheon-dong self-developed project—will serve as important benchmarks for gauging the future direction of earnings.

Given the structural dependence on both LG Group and GS E&C, changes in either group's investment or support posture remain variables worth continued monitoring. Investors should weigh these bullish and bearish factors together in forming their own judgment.

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. alphasquare.co.kr
  2. m.finance.daum.net
  3. sankun.com
  4. m.kisrating.com
  5. webii.jinsun0112.com
  6. comp.fnguide.com
  7. kr.investing.com
  8. threads.com
  9. moneytoring.ai
  10. catch.co.kr
  11. news.nate.com
  12. m.thinkpool.com
  13. m.thinkpool.com
  14. news.nate.com
  15. m.newspim.com
  16. etnews.com
  17. newspim.com
  18. thinkpool.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.