Daewon Sanup Co., Ltd.

Daewon Sanup Co., Ltd.

KKRX:005710
10,180.00
KRW
-100.00
(-0.97%)
3,536.70EPS
3.53P/E
250.07BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
30,464.22
35,563.39
38,603.84
37,372.74
39,778.94
34,784.93
32,982.32
32,084.91
38,056.88
36,775.83
38,819.09
46,484.59
52,846.92
51,647.51
Basic EPS, GAAP
1,300.83
657.27
318.18
1,942.73
1,695
1,404
1,950
902
1,634
1,879
1,784
3,624
3,836
3,536.7
Free Cash Flow per Basic Share
2,070.15
105.41
-137.61
910.27
2,326.54
2,706.57
783.52
-1,040.74
1,323.62
-1,533.22
2,646.66
5,239.6
4,414.28
3,247.28
Dividend per Share
49.01
61.95
113.64
103.33
90.91
125
124.99
125.05
124.99
124.98
175.03
174.99
200
- -
Book Value per Share
8,517.04
8,988.42
9,297
11,051.44
12,598.5
13,736.09
15,539.69
16,584.15
18,555.54
20,843.93
22,245.97
25,571.65
29,170.44
29,958.92
Tangible Book Value per Share
8,469.73
8,905.34
9,205.03
10,965.8
12,520.1
13,650.95
15,427.74
16,533.34
18,502.24
20,792.26
22,196.49
25,522.89
29,122.58
29,911.03
Basic Weighted Avg Shares
22
20
20
22
20
20
20
20
20
20
20
20
20
20
Sales/Revenue/Turnover
671,262
712,950
773,527
823,572
797,044
696,998
660,966
642,640
762,636
737,041
777,689
931,473
1,058,926
1,034,892
Operating Margin (%)
4.31
2.62
1.98
4.91
5.34
4.37
3.98
4.37
3.95
4.26
6.07
8.05
6.68
5.91
Depreciation Expense
20,248
23,495
17,402
19,874
9,144
9,717
11,063
15,398
19,631
20,118
19,087
18,888
17,245
16,823
Net Income, GAAP
28,663
13,177
6,376
42,811
33,962
28,132
39,078
18,066
32,744
37,658
35,740
72,619
76,864
70,867
Effective Tax Rate (%)
21.71
22.12
27.09
29.23
24.47
23.12
18.67
18.98
35.49
25.92
30.34
22.88
19.44
17.49
Profit Margin (%)
4.27
1.85
0.82
5.2
4.26
4.04
5.91
2.81
4.29
5.11
4.6
7.8
7.26
6.85
Working Capital
87,306
95,108
95,662
116,125
151,722
177,070
202,611
206,848
238,863
270,165
295,667
355,083
422,732
434,908
LT Debt
- -
- -
- -
- -
- -
- -
- -
1,388
855
- -
- -
- -
- -
- -
Total Equity
170,661
180,106
186,290
221,444
252,444
276,110
311,378
332,307
371,808
417,662
445,756
512,395
584,506
600,305
Return on Invested Capital (%)
12.17
7.12
5.23
12.25
12.05
7.99
6.63
6.53
5.1
5.49
7.16
11.42
10.01
8.61
Return on Capital (%)
15.93
6.68
3.16
18.77
13.05
9.95
12.09
5.27
8.75
9.08
8.04
14.83
13.83
12.33
Return on Common Equity (%)
18.27
7.51
3.48
21
14.33
10.66
13.32
5.61
9.3
9.54
8.28
15.16
14.01
12.5

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
10,378
10,174
9,991
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
20
20
20
Market Capitalization
231,234
283,732
250,069

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
609,170
580,240
603,580
Cash, Cash Equivalents & STI
431,031
425,522
437,322
Accounts Receivable, Net
143,709
136,786
146,854
Inventories
27,720
12,993
12,926
Total Current Liabilities
196,521
157,508
168,672
Payables & Accruals
- -
- -
- -
ST Debt
10,378
10,174
9,991
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
12.17%
11.99%
14.07%
Free Cash Flow
-161.59%
-126.67%
-15.75%
Net Income, GAAP
71.9%
40.04%
5.85%
Sales/Revenue/Turnover
3.7%
10.86%
13.68%
Total Cash Common Dividend
- -
- -
14.29%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
194,287
227,348
238,273
271,565
931,473
2025
259,796
289,567
274,304
235,259
1,058,926
2026
235,762
- -
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
445
484
656
2,039.61
3,624
2025
1,250
1,051.87
1,260.82
273.25
3,836
2026
950.76
- -
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
175.14
- -
- -
- -
174.99
2025
- -
- -
- -
- -
200
2026
- -
- -
- -
- -
- -

Company Description

Full Time Employees
576
Sector
Producer manufacturing
Industry
Auto parts: OEM
Address
Ansan-si South Korea
IPO Date
Jun 21, 1993
Website
dwsu.co.kr
Business
Daewon Sanup Co., Ltd. is a South Korea-based automotive parts manufacturer primarily engaged in the design, engineering, and manufacturing of vehicle seating systems and interior components for the global automotive industry. Founded in September 1968 and headquartered in Ansan-si, Gyeonggi-do, South Korea, the company operates specialized business units dedicated to total seat integration. The company's core product portfolio encompasses complete automotive seat assemblies, including driver, front passenger, and multi-row seating systems engineered for electric vehicles (EVs), multi-purpose vehicles (MPVs), sport utility vehicles (SUVs), compact cars, and commercial vehicles; polyurethane seat foam, comprising molded seat cushions, backrest pads, and high-resilience, vibration-absorbing foam components; seat structural frames and welded metal assemblies; and precision seat mechanisms, including power and manual recliners, track sliders, seat height lifters, walk-in entry systems, fold-flat modules, and lumbar support mechanisms. Daewon Sanup supplies its products primarily to leading original equipment manufacturers (OEMs) and tier-one integrators, serving as a primary seating systems supplier to Hyundai Motor Group and Kia Corporation for flagship models such as the Carnival, Niro, Morning, and Stonic. The company maintains an integrated domestic network comprising manufacturing plants and research centers in Ansan, Sihwa, Pyeongtaek, and Seosan, alongside international operational subsidiaries including Yancheng Daewon Automotive Parts Co., Ltd. in China, Daewon Auto Vina Co., Ltd. in Vietnam, and Daewon Rus LLC in Russia. In recent operational and strategic developments, Daewon Sanup has accelerated its technological shift toward next-generation electrified mobility by initiating the production and supply of specialized modular seating systems for dedicated electric vehicle platforms, notably including Kia's EV3 and EV4 model lineups, while expanding volume capacity for updated hybrid multi-purpose vehicles. The company has also optimized its global operations through the strategic restructuring and formal divestment conclusion of its Russian subsidiary footprint, expanded export manufacturing through its Yancheng manufacturing base in China, and advanced development of lightweight, eco-friendly seating architectures for purpose-built and autonomous mobility applications.