KOSDAQApparel & Living478560

Black Yak I&C

₩3,395▲ 0.74%2026-10-02 close
Market Cap
₩86.3B
Turnover
₩91,284,810
Volume
30K
Shares out.
25.8M
PER
5.3×
PBR
1.9×
EPS
₩588
Dividend Yield
10.38%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩325 per share · Prices as of the 2026-10-02 close

01

Report overview

Safety Gear Growth Stock Resets Profit After M&A

Black Yak I&C sharply expanded its revenue base through the 2025 acquisition of Hanju Chemical, but one-off deal costs and higher leverage led to an annual net loss, after which quarterly earnings have shown a rapid recovery.

  1. 1

    2025 consolidated revenue rose 51.9% year over year to KRW57.26 billion, while the operating margin fell from 22.0% to 16.2%.

  2. 2

    The 2025 consolidated net loss was KRW-5.64 billion, but net income attributable to the controlling shareholder stayed slightly positive at KRW92 million, with most of the loss absorbed by non-controlling (financial investor) interests.

  3. 3

    Over the most recent four quarters (2025Q3-2026Q2), net income attributable to the controlling shareholder totaled KRW15.57 billion, indicating a recovery after the initial one-off acquisition costs.

  4. 4

    The debt ratio jumped from 39.8% in 2024 to 152.2% in 2025, reflecting borrowings used to fund the Hanju Chemical acquisition.

  5. 5

    A KRW15 billion private convertible bond issued in May 2026 created potential share dilution of about 14.6%.

02

Business structure

Black Yak I&C started in 2013 as an online shopping mall selling BYN Black Yak products, then transformed into a dedicated safety-equipment maker in 2018 by taking over BYN Black Yak's industrial safety division.

Its core products are safety footwear, safety workwear, and other protective gear, marketed through the premium 'Black Yak Workwear' brand and the casual 'Worxone' line, primarily on a B2B basis, while recently expanding into B2C channels such as Costco and Traders.

Safety footwear accounts for a substantial share of sales, with workwear and other protective gear making up the rest.

The company listed on KOSDAQ in January 2025 through a merger with Mirae Asset Vision SPAC No.1, and its first move as a listed entity was the roughly KRW74.2 billion acquisition of Hanju Chemical, a gas-based fire suppression equipment maker.

Hanju Chemical has supplied Halon gas domestically since 1998 and provides nitrogen- and halocarbon-based gas suppression systems and cabinet-type automatic extinguishers to customers including Samsung Electronics and SK hynix, typically installed at data centers, semiconductor fabs, and power plants where water-based suppression is unsuitable.

The acquisition was financed with KRW18 billion from the parent, KRW17 billion from financial investors, and the remainder through borrowings by the special purpose company St.Veta 1st.

The largest shareholder is Kang Jun-seok, eldest son of BYN Black Yak Group chairman Kang Tae-sun, holding a 53.22% stake, while his sister Kang Young-soon holds 22.98%, a structure closely watched in the context of second-generation succession.

The domestic safety equipment market is an oligopoly led by K2 Safety, Zeben Safety, and Black Yak I&C, with newer entrants such as Boldest, Eider Safety, Arkerd, and C&Tous's workwear specialty store 'Aer Works' intensifying competition.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩14.2B₩2.9B20.5%
2025Q3₩15.9B₩2.5B15.5%
2025Q4₩20.2B₩2.8B13.8%
2026Q1₩16.7B₩2.6B15.5%
2026Q2₩24.9B₩5.9B23.6%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2023₩35.2B₩8.1B₩6.2B22.9%52.3%83.6%
2024₩37.7B₩8.3B₩7B22.0%30.6%39.8%
2025₩57.3B₩9.3B₩92,184,90716.2%0.2%152.2%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-04

04

Earnings analysis

Consolidated revenue for 2025 reached KRW57.26 billion, up 51.9% from KRW37.69 billion in 2024, and operating profit rose 13.4% to KRW9.28 billion from KRW8.30 billion. However, the operating margin declined to 16.2% in 2025 from 22.0% in 2024 and 22.9% in 2023, meaning profitability retreated even as scale expanded.

The more striking shift was at the net income line: consolidated net loss in 2025 was KRW-5.64 billion, a clear swing to loss versus net income of KRW6.98 billion in 2024 and KRW6.21 billion in 2023.

Net income attributable to the controlling shareholder, however, remained barely positive at KRW92 million, as most of the loss was absorbed by non-controlling (financial investor) interests tied to the special purpose vehicle used for the Hanju Chemical acquisition.

On a quarterly basis, net income attributable to owners was KRW-7.38 billion in 2025Q2, reflecting concentrated one-off costs from the SPAC merger and subsidiary acquisition, before recovering to KRW1.58 billion in Q3 and KRW8.16 billion in Q4.

In 2026, owner net income eased to KRW0.99 billion in Q1 before rebounding to KRW4.84 billion in Q2, with revenue climbing to a quarterly record of KRW24.88 billion.

As a result, combined owner net income over the most recent four quarters (2025Q3-2026Q2) reached KRW15.57 billion, indicating a substantial profit recovery once the initial one-off acquisition costs passed.

On the cash-flow side, operating cash flow turned negative at KRW-4.73 billion in 2025, reversing the positive flows of KRW0.83 billion in 2024 and KRW7.54 billion in 2023, reflecting acquisition-related cash outlays and temporary funding pressure from consolidating the new subsidiary.

05

Industry analysis

The domestic safety equipment market surpassed KRW1 trillion for the first time last year at KRW1.0301 trillion and is forecast to grow at a 6.3% CAGR to KRW1.2352 trillion by 2027.

A key structural driver has been the Serious Accidents Punishment Act, whose enforcement was expanded to workplaces with five or more employees starting in 2024, pushing up demand for premium safety footwear and workwear.

The global industrial safety footwear market is also projected to expand from $8.24 billion this year to $15.89 billion by 2035, suggesting further medium-term growth potential.

Competition, however, is intensifying as new entrants join the traditional three-way oligopoly of K2 Safety, Zeben Safety, and Black Yak I&C, including newer brands such as Boldest, Eider Safety, and Arkerd, along with Hyungji Elite's 'Willbee Workwear,' C&Tous's 'Aer Works,' and Trading Post's 'Workup' outlet chain.

The gas-based fire suppression market where Hanju Chemical operates is directly tied to capital spending on facilities that cannot use water-based systems, such as data centers, semiconductor fabs, and power plants, with AI-driven data center investment emerging as a new demand driver.

That said, Hanju Chemical's own revenue fell from KRW41.1 billion in 2024 to KRW31.4 billion in 2025, underscoring that its results carry volatility tied to the data-center capex cycle.

06

Outlook

The company said proceeds from the KRW15 billion second-round private convertible bond issued in May 2026 will be used for general operating funds and to improve the financial structure of its Hanju Chemical subsidiary over 2026-2027.

On the dividend front, it has implemented a differential dividend favoring general shareholders for two consecutive years, and has also flagged plans to raise dividend payouts and introduce an interim dividend, signaling continued emphasis on shareholder returns.

On the product side, following earlier hit items such as Korea's first GPS-enabled safety shoe and heated vests, the company unveiled the wearable smart PPE 'Sky Shield' and pursued a CES 2026 Innovation Award, while stating plans to expand direct sales activity toward global buyers at CES 2027.

On distribution, it is broadening from a B2B focus toward B2C by entering large retail channels such as Costco and Traders.

Since Hanju Chemical's results have only been consolidated since June 2025, 2026 will be the first year reflecting a full twelve months of consolidation, and some market commentary has suggested this could push annual revenue above KRW80 billion.

07

Valuation

PER
5.3×
PBR
1.9×
ROE
40.4%
EPS
₩588
BPS
₩1,614
Dividend per share
₩325

The company posted an annual net loss in 2025 due to one-off costs tied to the Hanju Chemical acquisition, but recent quarters show profit recovering, suggesting the market's valuation relative to multi-year earnings already reflects some of this recovery phase.

The share price trades at a level carrying a premium to book value per share, which can be read as reflecting expectations for structural growth in the safety-equipment market and the newer data-center-driven demand for fire suppression systems.

On dividends, the company stands out for strengthening shareholder returns through two consecutive years of differential dividends, but the potential share dilution from the recent convertible bond issuance could weigh on per-share metrics going forward.

The sharp rise in the debt ratio within a single year is another factor worth weighing alongside any book-value-based valuation assessment.

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

Full 12-Month Consolidation of Hanju Chemical

Hanju Chemical has only been consolidated since June 2025, making 2026 the first year to reflect a full twelve months of its results.

Gas-based fire suppression systems, essential at facilities like data centers and semiconductor fabs that cannot use water-based extinguishing, are tied to capex expansion driven by AI proliferation.

Indeed, 2026Q2 revenue and operating profit rose 75.0% and 101.9% year over year, respectively, setting quarterly records.

Structural Growth in the Industrial Safety Market

Expanded enforcement of the Serious Accidents Punishment Act is boosting demand for premium safety footwear and workwear, with the domestic market projected to grow at a 6.3% CAGR. The company forms a three-way oligopoly with K2 Safety and Zeben Safety, maintaining its market position on premium brand recognition. Expansion into B2C channels such as Costco and Traders is cited as an additional growth driver.

Strengthening Shareholder Return Policy

The company has implemented differential dividends favoring general shareholders for two consecutive years, demonstrating a commitment to shareholder returns.

Plans to raise dividend payouts and introduce an interim dividend have also been mentioned, which, combined with the earnings recovery, could help sustain investor interest if the return policy continues.

09

Bear factors

Elevated Leverage Burden

The debt ratio surged from 39.8% in 2024 to 152.2% in 2025 due to financing for the Hanju Chemical acquisition.

The combined balance of short-term and current-portion long-term borrowings grew, along with an increase in long-term debt, creating a structure where interest expense and repayment burdens could weigh on results.

Cyclical Volatility in Hanju Chemical's Results

Hanju Chemical's own revenue fell from KRW41.1 billion in 2024 to KRW31.4 billion in 2025. Fire suppression equipment revenue tends to be volatile depending on construction progress at client facilities, and a slowdown in the data center or semiconductor investment cycle could weigh on consolidated results.

Potential Dilution from the Convertible Bond

The KRW15 billion private convertible bond issued in May 2026 created potential dilution of about 14.6% of shares. With the early redemption right and call option set to begin in November and May 2027, respectively, potential changes to the shareholding structure warrant continued monitoring.

10

Risk factors

Financial Structure Risk

The debt ratio rose sharply in a short period due to the acquisition financing and SPC borrowing structure, and operating cash flow turned negative in 2025. Future interest expense burdens and debt repayment schedules could continue to affect earnings and cash flow.

End-Market Dependence Risk

The safety equipment business is sensitive to construction and manufacturing cycles, while Hanju Chemical's business is sensitive to the data center and semiconductor capex cycle. If both cycles move in tandem, earnings volatility could widen.

Governance and Dilution Risk

Governance issues tied to second-generation succession, the SPC-based acquisition structure, and potential dilution from the convertible bond are intertwined. If discussions of a holding company conversion or intra-group merger emerge, alignment with minority shareholder interests could become a key point to watch.

11

What to watch next

  1. Mid-November 2026

    The 2026 Q3 quarterly report filing will be a point to check whether the full-year consolidation effect from Hanju Chemical and the profit recovery trend continue.

  2. First half of 2027

    Dividend disclosures for fiscal year 2026 (whether the differential dividend and interim dividend continue) and the final annual results will be worth checking to see whether revenue surpassed KRW80 billion and whether the shareholder return policy persists.

  3. After May 21, 2027

    This is when the issuer's call option (up to 70% of the bond total) on the second-round convertible bond becomes exercisable, allowing a check on how the potential dilution volume changes depending on whether it is exercised.

  4. After November 21, 2027

    This is when bondholders become eligible to exercise their early redemption right; if redemption is chosen over conversion, the resulting change in the company's cash liquidity burden should also be examined.

  5. Around the time of CES 2027 (January 2027)

    This will be a point to verify whether the company's stated plan to expand direct sales to global buyers translates into actual overseas orders or distribution contracts.

12

Overall view

Black Yak I&C substantially expanded its scale through the 2025 acquisition of Hanju Chemical, but one-off costs and financial strain from the deal led to an annual net loss, and its debt ratio rose sharply within a single year.

Even so, net income attributable to the controlling shareholder has shown a quarter-by-quarter recovery since 2025Q3, with both revenue and operating profit hitting quarterly records in 2026Q2.

The company is notable for having two growth axes: structural demand growth in its safety equipment business from expanded enforcement of the Serious Accidents Punishment Act, and rising data center and semiconductor capex driving its Hanju Chemical business.

At the same time, elevated leverage from acquisition financing, cyclical volatility in Hanju Chemical's results, and potential dilution from the convertible bond issuance are factors that should be weighed together.

Governance issues tied to second-generation succession also remain a variable to watch over the medium to long term. Upcoming quarterly disclosures, the convertible bond schedule, and the continuity of the dividend policy will likely serve as important reference points for assessing the company's future trajectory.

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. stocks.pluconnect.com
  3. comp.fnguide.com
  4. edaily.co.kr
  5. itooza.com
  6. kr.investing.com
  7. digitaltoday.co.kr
  8. kind.krx.co.kr
  9. alphasquare.co.kr
  10. kind.krx.co.kr
  11. hankyung.com
  12. kind.krx.co.kr
  13. judal.co.kr
  14. datatooza.com
  15. bondweb.co.kr
  16. newsis.com
  17. ibtomato.com
  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.