SOOSAN INT Co., Ltd.

SOOSAN INT Co., Ltd.

KKRX:050960
8,070.00
KRW
-130.00
(-1.59%)
1,083.90EPS
6.81P/E
49.82BMarket Cap
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
2,775.53
2,815.99
2,997.41
2,428.08
2,408.88
2,369.94
3,400.19
3,712.08
3,234.84
3,538.21
3,948.66
4,551.26
4,726.67
Basic EPS, GAAP
1,144
859
953
624
462
430
418
263
369
825.64
656
774
1,083.9
Free Cash Flow per Basic Share
900.86
285.94
1,058.75
168.53
453.48
735.1
-1,005.01
-367.94
158.27
1,276.99
1,314.42
769.66
494.61
Dividend per Share
123.79
124
114.15
124.14
126.81
75.36
75.36
125.55
125.16
125.03
125.48
199.53
0.37
Book Value per Share
5,802.43
6,564.37
9,994.4
10,385.59
10,765.53
11,277.33
11,629.97
11,802.8
11,972.12
12,522.23
12,940.84
13,513.84
13,996.53
Tangible Book Value per Share
5,677.08
6,396.64
9,767.74
9,803.41
10,242.32
10,807.19
11,129.42
11,370.89
11,430.79
12,239.75
12,713.28
13,051.89
13,536
Basic Weighted Avg Shares
5
5
5
7
7
7
7
7
7
7
7
7
7
Sales/Revenue/Turnover
13,873
14,082
16,255
16,391
16,269
16,000
22,957
25,018
21,816
23,886
26,671
30,712
31,916
Operating Margin (%)
43.1
31.35
34.47
26.64
16.29
17.44
12.9
9.15
27.45
27.07
21.26
16.6
12.1
Depreciation Expense
506
1,068
1,267
1,383
1,696
1,773
1,722
2,728
2,806
2,593
1,743
1,572
1,526
Net Income, GAAP
5,718
4,296
5,168
4,212
3,120
2,903
2,822
1,773
2,489
5,574
4,431
5,223
7,319
Effective Tax Rate (%)
14.34
14.43
13.92
13.54
8.37
15.62
27.13
68.73
13.83
- -
14.21
12.19
18.65
Profit Margin (%)
41.22
30.5
31.79
25.7
19.18
18.14
12.29
7.08
11.41
23.33
16.61
17.01
22.93
Working Capital
32,863
34,765
43,162
43,422
37,857
41,220
22,540
21,449
17,307
30,159
34,509
36,346
40,832
LT Debt
- -
- -
- -
- -
- -
80
139
1,869
751
89
107
41
56
Total Equity
39,172
44,316
67,472
70,113
72,678
76,133
81,206
82,211
82,075
85,017
87,364
91,232
94,491
Return on Invested Capital (%)
- -
9.21
8.7
5.53
3.43
3.17
2.64
0.81
5.72
- -
5.63
5
3.39
Return on Capital (%)
- -
10.29
9.25
6.12
4.37
3.9
4.58
3.64
4.21
- -
5.14
5.85
7.92
Return on Common Equity (%)
- -
10.29
9.25
6.12
4.37
3.9
3.65
2.24
3.1
6.74
5.16
5.85
7.93

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
68
76
65
LT Borrowings
- -
- -
- -
LT Finance Leases
41
65
56
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
7
7
7
Market Capitalization
65,620
59,949
49,822

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
43,438
44,033
47,221
Cash, Cash Equivalents & STI
30,555
31,796
33,795
Accounts Receivable, Net
- -
- -
- -
Inventories
5,227
5,579
6,755
Total Current Liabilities
7,092
8,545
6,389
Payables & Accruals
- -
- -
- -
ST Debt
68
76
65
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
8.31%
2.37%
4.43%
Free Cash Flow
67.86%
92.54%
-41.5%
Net Income, GAAP
9.07%
24.91%
17.87%
Sales/Revenue/Turnover
8.98%
6.5%
15.15%
Total Cash Common Dividend
- -
- -
58.86%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
6,420
6,230
6,059
7,962
26,671
2025
7,076
6,067
6,114
11,454
30,712
2026
6,626
7,721
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
39
398
198
21.57
656
2025
252
194
107.06
220.99
774
2026
182.61
573
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
0.37
125.48
2025
- -
- -
- -
0.37
199.53
2026
- -
- -
- -
- -
- -

Company Description

Full Time Employees
142
Sector
Technology services
Industry
Packaged software
Address
Seoul South Korea
IPO Date
Oct 10, 2016
Business
SOOSAN INT Co., Ltd. is a South Korea-based cybersecurity and telecommunications software company primarily engaged in the development and provision of network traffic analysis, web security, and data protection solutions. Founded in 1998 and headquartered in Seoul, South Korea, the company operates as an affiliate of the Soosan Group and serves enterprise clients, government agencies, financial institutions, and telecommunications service providers across South Korea and international markets. The company's core product and service portfolio comprises network security appliances, endpoint protection software, and telecom value-added services: ePrism SSL VA, an enterprise SSL/TLS traffic visibility and decryption appliance designed to inspect encrypted network traffic without latency; eWalker SWG, a secure web gateway and web filtering platform that controls internet access and blocks malicious or non-business web destinations; eWalker DLP, an internal data loss prevention solution that monitors and restricts unauthorized data exfiltration across network channels and endpoint peripherals; eWalker VDR, a secure virtual data room for confidential business document collaboration; eReD HyperFilter, a high-performance network filtering and packet inspection system; and mobile security services, including mobile device management, parental control, and mobile web filtering applications provided in partnership with major South Korean telecommunications operators such as SK Telecom, KT, and LG Uplus. The company also provides security integration, systems maintenance, and technical consulting services. In recent operational and strategic developments, SOOSAN INT has accelerated its transition toward cloud security and Zero Trust Network Access (ZTNA) architectures. The company has upgraded its core product line with artificial intelligence-driven threat analysis capabilities and launched high-capacity SSL visibility appliances capable of processing 100Gbps network environments. Additionally, SOOSAN INT has expanded its Security-as-a-Service (SECaaS) business model through strategic collaborations with domestic cloud service providers and public sector distribution channels, strengthening its procurement presence on the Korea Public Procurement Service marketplace to meet expanding enterprise and government demand for cloud-based security infrastructure.