DAE-IL Corp.

DAE-IL Corp.

KKRX:092200
4,560.00
KRW
-110.00
(-2.36%)
-11.31EPS
193.62BMarket 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
20,565.04
21,735.05
21,427.83
23,059.33
25,595.32
22,131.59
18,534.57
12,822.77
15,338.82
18,076.3
18,927.04
18,700.38
19,961.47
18,726.26
Basic EPS, GAAP
85.76
5.3
427.9
183.89
-88.41
-307.67
-1,780
-3,167
753
79
954
370
-278
-224.71
Free Cash Flow per Basic Share
-38.82
-780.24
203.53
-3,825.54
-2,409.73
-230.11
1,319.93
2,567.39
398.45
21.57
-2,264.55
-648.71
-633.92
11.67
Dividend per Share
44.13
85.7
74.67
- -
116.61
43.87
37.79
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
5,833.17
5,683.84
6,078.59
6,854.57
6,450.59
6,045.4
3,983.18
920.3
2,400.48
2,625.28
3,463.39
3,851.99
3,669.4
3,811.7
Tangible Book Value per Share
5,625.38
5,454.99
5,830.38
6,539.38
6,125.52
5,736.62
3,899.12
896.75
2,378.8
2,606.05
3,446.38
3,822.05
3,606.94
3,743.15
Basic Weighted Avg Shares
24
23
24
24
25
25
29
38
38
38
38
38
38
38
Sales/Revenue/Turnover
503,605
502,040
519,410
557,500
629,537
553,164
537,766
493,387
590,132
695,890
728,665
719,128
757,310
719,405
Operating Margin (%)
3.39
2.81
5.99
6.25
5.12
4.08
-5.95
-14.38
4.63
4.5
4.96
3.36
2.45
1.88
Depreciation Expense
26,290
27,888
29,820
32,279
37,743
40,590
43,741
45,435
38,200
39,080
37,261
41,116
41,632
41,378
Net Income, GAAP
2,100
123
10,372
4,446
-2,175
-7,690
-51,645
-121,858
28,970
3,041
36,728
14,228
-10,547
-8,633
Effective Tax Rate (%)
41.94
17.31
28.41
12.39
72.75
- -
- -
- -
- -
68.71
29.18
- -
- -
126.29
Profit Margin (%)
0.42
0.02
2
0.8
-0.35
-1.39
-9.6
-24.7
4.91
0.44
5.04
1.98
-1.39
-1.2
Working Capital
-113,587
-130,723
-112,662
-53,487
-89,638
-175,069
-163,237
-245,329
-211,340
-168,455
-153,129
-139,890
-101,872
-91,812
LT Debt
32,303
25,951
38,199
133,757
148,924
54,288
62,796
19,711
10,745
18,452
51,669
61,349
81,466
91,857
Total Equity
169,659
168,620
175,554
198,330
196,075
186,564
186,128
70,642
132,520
143,552
160,517
174,611
179,389
182,235
Return on Invested Capital (%)
2.23
2.55
4.72
5.8
1.41
- -
- -
- -
- -
2.53
6.09
- -
- -
-0.68
Return on Capital (%)
1.53
1.38
3.15
2.64
-0.02
- -
- -
- -
- -
1.48
15.19
- -
- -
-4.04
Return on Common Equity (%)
1.5
0.09
7.22
2.83
-1.32
-4.89
-33.7
-128.28
45.03
3.12
31.14
10.04
-7.24
-5.87

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
259,751
243,822
250,333
LT Borrowings
81,250
95,497
91,604
LT Finance Leases
216
246
253
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
39
39
39
Market Capitalization
558,716
319,975
193,618

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
288,517
294,045
295,297
Cash, Cash Equivalents & STI
38,223
32,688
38,701
Accounts Receivable, Net
110,188
108,453
116,981
Inventories
125,216
137,015
123,036
Total Current Liabilities
390,388
383,262
387,109
Payables & Accruals
- -
- -
- -
ST Debt
259,751
243,822
250,333
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
6.4%
23.85%
2.74%
Free Cash Flow
-1,355.99%
-2,170.21%
-3.59%
Net Income, GAAP
141.41%
131.79%
-174.13%
Sales/Revenue/Turnover
4.33%
9.25%
5.31%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
173,827
193,253
167,248
184,799
719,128
2025
193,106
206,591
188,837
168,776
757,310
2026
165,174
196,619
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
38
70
200
61.53
370
2025
35
-18
44.39
-330.83
-278
2026
-19.56
86
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Jung-Ryul Kim
Full Time Employees
695
Sector
Producer manufacturing
Industry
Auto parts: OEM
Address
630, Bonggea-Ri Ulsan UL South Korea
IPO Date
Oct 19, 2007
Business
DAE-IL Corporation is a South Korea-based manufacturer specializing in automotive parts, primarily producing gears and shafts for power transmission systems used in light passenger vehicles and heavy equipment. Its core product portfolio includes 6-speed sun gears; 7-speed and 8-speed dual clutch transmissions; clutch shafts; planet carrier shafts; oil pump gears; reaction shaft assemblies; transaxle and drive axle assemblies; and complete gearboxes and differential assemblies. The company also has capabilities in manufacturing electric vehicle reducers and electric automobiles, motorcycles, and trucks. DAE-IL serves major automotive markets globally, including South Korea, the United States, Germany, China, Iran, and Japan, with a focus on both original equipment manufacturing and supplying assembly components to leading automotive manufacturers such as GM, Tesla, Hyundai, and Kia. Founded in 1976 and headquartered in Ulsan, South Korea, DAE-IL operates advanced manufacturing facilities and has expanded its global footprint with a $50 million production plant established in Murray, Kentucky, USA, to better serve its North American customers. Recent strategic developments include the opening and operational expansion of the Murray, Kentucky facility, which aims to manufacture various gears for internal combustion engine vehicles and increasingly focus on products for electric vehicles, signaling a strategic shift towards electrification in the automotive industry. This facility will also produce gearboxes and differential assemblies, enhancing DAE-IL's product range and positioning in the powertrain component market. The company continues investing in growth and expects annual sales of approximately $100 million from this U.S. operation within six years. Additionally, DAE-IL has maintained its role as a key supplier for globally recognized automotive companies, leveraging strong partnerships and strategic collaborations to advance its market reach and product development pipeline. DAE-IL Corporation operates primarily within the automotive parts industry, focusing on transmission and drivetrain components for passenger vehicles and heavy equipment. It targets automobile manufacturers and heavy equipment producers across multiple regions, including Asia, North America, and Europe. The company employs over 700 people and combines technological expertise with scalable manufacturing capabilities to meet rising global demand for automotive powertrain systems, including components tailored for electric vehicles. This comprehensive manufacturing and supply chain presence, alongside recent strategic investments in U.S. facilities designed for electric and conventional vehicle component production, underscores DAE-IL Corporation's commitment to innovation and expansion in the evolving global automotive industry landscape.