KOSDAQMachinery348350

Withtech

₩9,860▲ 0.92%2026-10-02 close
Market Cap
₩96B
Turnover
₩200M
Volume
20,000 shares
Shares out.
9.8M
PER
6.5×
PBR
0.7×
EPS
₩1,457
Dividend Yield
2.11%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩200 per share · Prices as of the 2026-10-02 close

01

Report overview

Clean-Room Monitoring Meets Nuclear Theme

A small-cap KOSDAQ equipment maker whose core clean-room monitoring business is recovering just as nuclear decommissioning expectations build around it.

  1. 1

    2025 revenue rose 32.5% year over year to KRW 57.8bn, with operating margin recovering from 2.2% to 8.9%.

  2. 2

    The company signed a supply contract with SK Hynix for its NAVI-TM200L semiconductor manufacturing-environment monitoring equipment, expanding sales to a key customer.

  3. 3

    The company supplied its jointly developed 'SALT-100' equipment with the Korea Atomic Energy Research Institute to Hanbit Nuclear Power Plant, expanding into nuclear decommissioning and radionuclide-analysis businesses.

  4. 4

    Quarterly revenue and operating profit are volatile; the company posted an operating loss in Q1 2026 before returning to profit in Q2.

  5. 5

    In July 2026 the board resolved an interim dividend, reinforcing its shareholder-return policy.

02

Business structure

Withtech was founded in 2003 and listed on KOSDAQ in 2020 as a specialist in environmental monitoring for semiconductor and display clean rooms.

The company holds technology for ultra-precise, round-the-clock monitoring of hazardous substances and contaminant compounds in clean rooms, offering customized environmental monitoring solutions. It holds 67 patents and has secured global competitiveness through domestic and international intellectual property rights.

Its core customer is SK Hynix, and in November 2025 it signed a supply contract for its NAVI-TM200L semiconductor manufacturing-environment monitoring equipment, a deal that at signing represented roughly 9.0% of the company's most recent annual revenue.

More recently the company has been expanding into nuclear decommissioning, developing a mobile radiochemistry laboratory for radionuclide analysis of decommissioning waste to enter this new market.

It has already supplied its 'SALT-100' equipment, jointly developed with the Korea Atomic Energy Research Institute, to KHNP's Hanbit Nuclear Power Plant, which has led the market to classify it among nuclear-decommissioning beneficiary stocks.

Under KOSDAQ classification it sits in the medical/precision-instruments sector, and under FICS classification in semiconductor and related equipment, and it is frequently grouped with domestic niche players such as Orbitech, Vitzrotech, and Wonil T&I as a decommissioning-related beneficiary.

Tightening clean-room management standards driven by process sophistication at semiconductor and display customers remain the core demand driver for its base business, while nuclear decommissioning is emerging as an early-stage growth pillar.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩10.7B₩100M1.3%
2025Q3₩15.8B₩2B12.6%
2025Q4₩22.8B₩3.7B16.4%
2026Q1₩7.3B-₩1.9B−26.2%
2026Q2₩18.3B₩2.6B14.5%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩72.6B₩14.5B₩12.2B19.9%11.2%34.7%
2023₩49.6B₩2.4B₩6.3B4.9%5.5%18.1%
2024₩43.6B₩1B₩7.1B2.2%5.9%16.4%
2025₩57.8B₩5.1B₩6.4B8.9%5.1%22.6%

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

Consolidated 2025 revenue came to KRW 57.8bn, up 32.5% from KRW 43.6bn in 2024, while operating profit jumped to KRW 5.1bn from KRW 1.0bn, lifting the operating margin from 2.2% to 8.9%.

Net income attributable to owners, however, was KRW 6.4bn, slightly below the KRW 7.1bn recorded in 2024, meaning bottom-line profit lagged the improvement seen in revenue and operating profit.

Given that 2022 revenue peaked at KRW 72.6bn with an operating margin of 19.9%, 2025 can be read as an early recovery phase following the revenue and margin declines of 2023-2024.

Quarterly results show pronounced volatility: Q2 2025 revenue was KRW 10.7bn with operating profit of just KRW 0.1bn and a net loss attributable to owners of KRW 0.9bn.

Performance then improved through Q3 2025 (revenue KRW 15.8bn, operating profit KRW 2.0bn, net profit KRW 3.8bn) and Q4 2025 (revenue KRW 22.8bn, operating profit KRW 3.7bn, net profit KRW 4.8bn), showing a clear second-half-weighted pattern.

Yet in Q1 2026 revenue fell sharply to KRW 7.3bn with an operating loss of KRW 1.9bn, while net profit still came in positive at KRW 2.3bn, suggesting non-operating items had a substantial effect on the bottom line.

Q2 2026 saw another rebound, with revenue of KRW 18.3bn, operating profit of KRW 2.6bn, and net profit of KRW 3.4bn, extending the swing pattern seen in recent quarters.

On the cash-generation side, operating cash flow reached KRW 10.5bn in 2025, a marked improvement from KRW 2.5bn in 2024 and negative KRW 2.3bn in 2023, pointing to an improvement in earnings quality.

05

Industry analysis

Withtech's core clean-room monitoring business tracks demand tied to process sophistication and tightening management standards at semiconductor and display fabs, with tightening clean-room management standards driven by process advances serving as a persistent demand base.

That said, the upstream semiconductor industry remains sensitive to the global cycle and big-tech capex trends, having recently passed through a period of sharp volatility that included a roughly 10% single-day decline in a major US semiconductor index.

The company's newer growth pillar, nuclear decommissioning, is a policy-driven industry. In June 2025 South Korea's Nuclear Safety and Security Commission approved the decommissioning plan for Kori Unit 1, marking the country's first-ever commercial reactor decommissioning process.

That project is expected to run roughly 12 years and require over KRW 1 trillion in spending, with demand for complex technologies spanning decontamination, waste storage, analysis equipment, structural dismantling, and instrumentation and control expected to create opportunities for numerous domestic niche technology firms.

Globally, the International Atomic Energy Agency counts 588 reactors slated for eventual permanent shutdown, with estimates putting the global decommissioning market at roughly KRW 500 trillion by 2050.

However, full-scale equipment deployment is reported to begin only from 2026-2027, meaning related revenue contribution remains at an early stage.

In this space, Withtech is commonly grouped with Orbitech, Vitzrotech, Wonil T&I, and Woojin as part of a theme-sensitive stock cluster whose fortunes move with policy and licensing milestones.

06

Outlook

The company signed a supply contract with SK Hynix in November 2025 for its NAVI-TM200L semiconductor manufacturing-environment monitoring equipment, with the contract period running from November 6, 2025 through April 30, 2026, a period that has already concluded.

Whether such repeat order contracts continue is a key watch point for future revenue stability.

In nuclear decommissioning, the company has a track record of supplying its jointly developed SALT-100 equipment to Hanbit Nuclear Power Plant, leaving room for additional orders as the Kori Unit 1 decommissioning moves into its actual equipment-deployment phase around 2026-2027.

The company is also developing a mobile radiochemistry laboratory for radionuclide analysis of decommissioning waste to enter this new market, making the progress of related certification and demonstration procedures an important variable.

On shareholder returns, the board resolved an interim dividend on July 14, 2026, expanding its dividend policy beyond the existing annual regular dividend.

In the semiconductor segment, as the trend of tightening clean-room management standards continues, whether customers resume capital spending remains the key variable for a recovery in core-business revenue.

Overall, the company's near-term results hinge on order timing from semiconductor customers, while its longer-term growth story depends on the policy calendar and actual equipment-deployment timing in the nuclear decommissioning industry.

07

Valuation

PER
6.5×
PBR
0.7×
ROE
11.5%
EPS
₩1,457
BPS
₩13,348
Dividend per share
₩200

Relative to book value, the stock currently trades at a price-to-book ratio below 1x, meaning the market values it at a discount to its recorded net asset value.

On the earnings side, the recovery of the operating margin to 8.9% in 2025 following the low-margin stretch in 2024 signals a positive direction, though it still falls short of the high-teens-percent margin level seen in 2022.

On dividends, the company added an interim dividend in 2026 on top of its existing annual regular dividend, signaling an intent to expand shareholder returns.

That said, given the large swings in quarterly operating results and the still-early-stage revenue contribution from the nuclear decommissioning business, the valuation the market assigns appears to reflect both the pace of the core semiconductor business's recovery and expectations tied to the nuclear theme.

Views on the appropriate valuation level may differ across investors, and that is a judgment best left to each reader once the facts are established.

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

Expansion into Nuclear Decommissioning

The approval to decommission Kori Unit 1 started South Korea's first-ever reactor decommissioning process, and that market is projected to reach roughly KRW 500 trillion by 2050.

Withtech has already supplied its jointly developed SALT-100 equipment to Hanbit Nuclear Power Plant and is developing a mobile radionuclide-analysis radiochemistry laboratory to enter this new market.

With full-scale equipment deployment reported to begin from 2026-2027, there is room for additional orders aligned with the policy calendar.

Directional Recovery in Core Business

2025 revenue rose 32.5% year over year to KRW 57.8bn, and the operating margin recovered from 2.2% to 8.9%. Operating cash flow also improved markedly to KRW 10.5bn in 2025 from a negative figure in 2023. Repeat equipment supply contracts with SK Hynix can also be read as evidence of recovering core-business demand.

Expanding Shareholder Return Policy

The board newly resolved an interim dividend in July 2026, increasing the frequency of returns beyond the existing annual regular dividend. This decision can be read as tied to the improvement in cash generation.

09

Bear factors

High Quarterly Earnings Volatility

Q2 2025 posted a net loss, and Q1 2026 saw revenue plunge to KRW 7.3bn with an operating loss of KRW 1.9bn. Revenue and operating profit swing significantly from quarter to quarter, making it difficult to draw firm trend conclusions from any single quarter.

Concentration on a Key Customer and Industry

Key contracts are concentrated with SK Hynix, so changes in a single customer's capex schedule can directly affect revenue. The semiconductor industry itself is also driven by the global cycle and big-tech investment trends, leaving the company exposed to significant external variables.

Early-Stage Revenue Contribution from Decommissioning

Actual equipment deployment tied to decommissioning is reported to begin only from 2026-2027, meaning related revenue contribution for these companies remains at an early stage. Any delays in the policy or licensing calendar could push back the timing at which expectations translate into actual earnings.

10

Risk factors

Customer Concentration Risk

Semiconductor-segment revenue is concentrated in orders from a small number of customers such as SK Hynix, so a reduction in capex or contract delays from that customer could directly hit revenue. The pace of progress in diversifying to new customers is an important point to watch.

Policy and Licensing Risk

The nuclear decommissioning industry has a characteristic of cycling with government policy, so delays in related licensing or budget execution schedules could push back the point at which new-business expectations convert into actual revenue. The timing and content of the government's mid- to long-term nuclear policy roadmap are also variables.

Earnings Volatility Risk

Quarterly operating results have repeatedly swung between profit and loss, and non-operating items have had a substantial influence, as seen in Q1 2026 when an operating loss coincided with a net profit — meaning care is needed before judging business fundamentals from short-term results alone.

11

What to watch next

  1. Mid-November 2026

    Check the Q3 2026 earnings disclosure to gauge whether semiconductor-customer orders are resuming and whether the operating-margin recovery continues.

  2. Second half of 2026

    Track the progress of actual equipment deployment for the Kori Unit 1 decommissioning and any disclosures on Withtech's participation or new order wins.

  3. Second half of 2026

    Watch for whether the government publishes its mid- to long-term nuclear policy roadmap and how concrete its nuclear-decommissioning industry support measures become.

  4. Second half of 2026 through 2027

    Check for disclosures of new clean-room monitoring equipment supply contracts with major semiconductor customers such as SK Hynix.

12

Overall view

Withtech is a small-cap KOSDAQ equipment stock combining a stable core business in semiconductor and display clean-room environmental monitoring with a policy-sensitive new business in nuclear decommissioning.

Revenue and operating margin improved markedly in 2025, moving past the low-margin stretch of 2023-2024, but investors should note that quarterly results remain highly variable, as seen in Q1 2026.

Nuclear decommissioning is a market that opened domestically for the first time following the Kori Unit 1 approval, but actual equipment deployment and revenue contribution remain at an early stage that is only expected to build from 2026-2027.

The semiconductor segment carries high dependence on a small number of customers such as SK Hynix, tying results to those customers' investment cycles. The new interim dividend introduced in 2026 can be read as a signal of expanding shareholder returns, but that too depends on continued improvement in cash generation.

Before making any investment decision, it is worth tracking the upcoming Q3 results together with policy and order-related events tied to nuclear decommissioning.

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. digitaltoday.co.kr
  2. markets.hankyung.com
  3. comp.fnguide.com
  4. thevc.kr
  5. m.thinkpool.com
  6. m.irgo.co.kr
  7. paxnet.co.kr
  8. itooza.com
  9. jobkorea.co.kr
  10. datatooza.com
  11. markets.hankyung.com
  12. betanews.net
  13. businesspost.co.kr
  14. dividendletter.com
  15. alphasquare.co.kr
  16. kr.investing.com
  17. m.thinkpool.com
  18. cbci.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.