Coweaver Co., Ltd.

Coweaver Co., Ltd.

KKRX:056360
4,985.00
KRW
-65.00
(-1.29%)
406.82EPS
15.02P/E
55.88BMarket Cap
Coweaver Co., Ltd.
KRX:056360
(Korea Stock Exchange)

Recent

price

4,985.00

P/E

ratio

15.02

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
KRW
4,344.22
5,094.09
5,104.67
6,936.85
6,630.31
6,510.9
6,278.06
5,807.51
5,892.87
12,103.01
8,645.33
9,169.87
9,576.07
8,871.02
5,115.39
6,836.77
7,244.65
Revenue per Share
59
190.81
326
711
849
1,008
708
696
663
2,208
582
750
480
85
-445
379
406.82
Basic EPS, GAAP
345.13
491.7
320.4
-46.37
908.23
1,185.93
474.13
-665.56
-1,495.75
-339.26
1,019.21
-576.31
-1,641.59
1,675.03
-1,267.62
352.13
248.87
Free Cash Flow per Basic Share
49.75
- -
- -
59.93
100
124.79
99.96
69.93
99.97
149.99
199.7
79.98
69.89
49.74
30.62
29.96
- -
Dividend per Share
5,538.45
6,442.63
6,778.14
7,428.11
8,142.73
8,843.71
9,459.61
10,093.83
10,660.68
12,694.09
13,038.63
13,692.12
14,091.01
14,116.41
13,848.96
17,331.93
17,095.14
Book Value per Share
5,147.32
5,894.31
6,200.23
6,823.7
7,657.27
8,456.4
9,169.71
9,894.84
10,537.34
12,506.84
12,900.66
13,553.56
13,952.45
13,977.85
13,707.35
17,190.31
16,953.52
Tangible Book Value per Share
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
Basic Weighted Avg Shares
39,277
45,247
45,256
61,441
58,655
60,003
58,703
54,336
55,094
113,131
80,925
85,732
89,638
83,354
46,836
62,600
66,252
Sales/Revenue/Turnover
-1.85
4.63
3.91
7.87
12.21
10.35
8.84
11.09
-1.53
10.36
3.96
7.4
0.34
-3.12
-16.3
0.49
-0.04
Operating Margin (%)
1,202
1,506
1,534
1,265
1,404
1,420
1,285
1,259
1,171
1,035
1,266
1,342
1,395
1,424
1,402
1,358
1,353
Depreciation Expense
533
1,695
2,890
6,298
7,511
9,289
6,620
6,512
6,199
20,639
5,448
7,012
4,493
799
-4,074
3,470
3,720
Net Income, GAAP
- -
- -
- -
2.67
23.72
13.12
7.97
4.79
- -
14.74
- -
0.64
- -
67.27
- -
- -
- -
Effective Tax Rate (%)
1.36
3.75
6.39
10.25
12.8
15.48
11.28
11.98
11.25
18.24
6.73
8.18
5.01
0.96
-8.7
5.54
5.62
Profit Margin (%)
23,884
23,692
16,737
22,853
28,238
35,840
46,183
38,262
32,929
43,466
62,229
68,165
75,476
72,839
71,126
76,611
75,518
Working Capital
1,000
333
- -
- -
- -
- -
3,000
3,000
2,500
2,147
1,631
1,180
243
196
123
218
225
LT Debt
49,826
56,994
59,962
65,712
72,034
82,657
88,414
94,341
99,640
118,645
121,865
127,973
131,701
131,938
126,648
158,499
156,334
Total Equity
- -
- -
- -
7.33
7.65
6.69
5.25
5.71
- -
7.78
- -
4.06
- -
-0.59
- -
- -
- -
Return on Invested Capital (%)
- -
- -
- -
9.73
10.53
11.62
7.37
6.71
- -
16.58
- -
5.18
- -
0.65
- -
- -
- -
Return on Capital (%)
1.07
3.17
4.94
10.02
10.91
12.01
7.74
7.13
6.39
18.91
4.53
5.61
3.46
0.61
-3.15
2.43
2.65
Return on Common Equity (%)

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
12,653
12,152
12,152
LT Borrowings
- -
- -
- -
LT Finance Leases
220
218
225
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
9
9
9
Market Capitalization
48,102
47,371
55,876

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
92,190
97,293
95,034
Cash, Cash Equivalents & STI
42,123
47,325
49,184
Accounts Receivable, Net
4,270
9,438
3,529
Inventories
44,153
39,543
40,764
Total Current Liabilities
23,721
20,682
19,515
Payables & Accruals
- -
- -
- -
ST Debt
12,653
12,152
12,152
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
7.03%
5.85%
25.15%
Free Cash Flow
-112.87%
-95.05%
-127.78%
Net Income, GAAP
-76.05%
-176.95%
-185.17%
Sales/Revenue/Turnover
6.2%
-1.33%
33.66%
Total Cash Common Dividend
-6.58%
-28.65%
-2.16%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
5,669
7,692
10,452
23,024
46,836
2025
8,758
14,232
13,247
26,362
62,600
2026
12,411
- -
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-207
-164
-33
-31.78
-445
2025
-214
53
-57.64
598.25
379
2026
-186.79
- -
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
30.62
2025
- -
- -
- -
- -
29.96
2026
- -
- -
- -
- -
- -
Business
Coweaver Co., Ltd. is a South Korea-based telecommunications equipment manufacturer that specializes in the research, development, and supply of high-capacity optical transmission systems and quantum-secure network solutions. Founded in 2000 and headquartered in Seoul, South Korea, the company primarily serves major tier-one telecommunication service providers, including KT Corporation, LG Uplus Corp., and SK Broadband, as well as government agencies, defense organizations, public utilities, and financial institutions. Coweaver operates through its core optical networking business and its wholly owned subsidiary, WeaverBridge Co., Ltd., which develops and manufactures wireless mobile communication terminals and specialized wireless devices. The company provides an extensive portfolio of optical transport and carrier-grade networking infrastructure, categorized into: Packet Optical Transport Network (POTN) platforms, including the flagship UTRANS-8000 series (UTRANS-8300, 8400, and 8500) engineered for multi-terabit core and metro backbone transmission; Reconfigurable Optical Add-Drop Multiplexer (ROADM) and Wavelength Division Multiplexing (WDM, CWDM, and DWDM) systems for dynamic optical wavelength routing and bandwidth aggregation; Packet Transport Network (PTN) and Multiprotocol Label Switching-Transport Profile (MPLS-TP) equipment for packet-optical converged traffic delivery; Multi-Service Provisioning Platforms (MSPP) for legacy synchronous transmission; subscriber-premise and access transmission hardware, including integrated multiplexers (I-MUX) and leased-line terminal units; and centralized Network Management Systems (NMS) providing end-to-end network provisioning, fault diagnosis, and performance monitoring. In recent strategic developments, Coweaver has accelerated its expansion into commercial quantum cryptographic communications and post-quantum cryptography (PQC) transport security. The company attained official national security validation from South Korea's National Intelligence Service for its proprietary Quantum Key Distribution (QKD) hardware (model UTRANS-0810N) and its high-speed Quantum Communication Encryptor (QENC) lineup spanning 1G, 10G, and 100G throughput capacities. Through strategic alliances with domestic telecommunication operators such as LG Uplus, Coweaver has commercialized quantum-resistant leased-line networks and rolled out next-generation Q-ROADM and Q-PTN solutions integrating physical unclonable function (PUF) chips and hybrid PQC encryption. In addition, the company continues to deploy its scalable terabit-class POTN equipment across national backbone modernization initiatives, smart utility grids, and high-bandwidth interconnects for artificial intelligence and data center traffic.