Exicon Co., Ltd.

Exicon Co., Ltd.

KKRX:092870
51,300.00
KRW
+2,350.00
(+4.80%)
1,631.29EPS
12.14P/E
256.43BMarket Cap
Nov 06Next Earn
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
3,483.91
5,270.43
6,920.75
4,799.42
7,220.61
6,136.49
4,141.4
6,637.99
6,142.08
8,582.95
7,622.83
2,791.68
5,266.76
7,682.95
Basic EPS, GAAP
409.34
835.71
825.31
549.26
877.3
398
-572.89
1,196.39
3,157.6
1,432.23
452.59
-120
715
1,631.29
Free Cash Flow per Basic Share
-831.99
-608.21
1,196.19
376.33
524.59
512.78
-143.66
1,532.98
-2,944.62
-599.26
1,566.97
-1,536.99
-595.32
-475.2
Dividend per Share
- -
- -
- -
70.88
95.43
127.69
94.4
55.57
47.3
96.52
96.4
90.97
99.73
101.72
Book Value per Share
4,667.05
5,479.64
6,976.65
7,450.26
8,175.82
8,723.95
8,137.67
9,180.4
12,344.66
13,283.24
13,529.92
14,142.66
15,110.94
15,670.57
Tangible Book Value per Share
4,132.81
4,823.61
6,374.55
6,743.43
7,559.66
8,344.98
8,067.95
9,126.99
12,297.92
13,225.36
13,494.89
14,120.34
14,960.07
15,517.63
Basic Weighted Avg Shares
7
7
8
9
9
9
9
10
11
11
11
11
13
13
Sales/Revenue/Turnover
25,120
38,036
52,961
45,116
67,217
56,474
38,230
67,418
66,186
91,157
82,296
31,611
66,027
97,818
Operating Margin (%)
12.65
14.44
10.15
6.85
11.26
6.51
-13.59
12.24
9.49
11.25
1.78
-50.29
0.12
11.08
Depreciation Expense
3,611
4,633
4,166
3,280
3,534
3,009
1,550
1,340
1,321
1,631
2,362
2,701
3,026
3,252
Net Income, GAAP
2,952
6,031
6,316
5,163
8,167
3,663
-5,289
12,151
34,026
15,211
4,886
-1,359
8,964
20,769
Effective Tax Rate (%)
- -
- -
- -
- -
- -
- -
- -
- -
14.74
6.2
- -
- -
- -
- -
Profit Margin (%)
11.75
15.86
11.93
11.44
12.15
6.49
-13.83
18.02
51.41
16.69
5.94
-4.3
13.58
21.23
Working Capital
11,970
13,846
33,882
25,601
27,608
43,943
23,169
32,867
31,490
49,956
42,389
54,350
57,812
57,740
LT Debt
17,391
13,560
9,171
6,302
3,873
1,805
322
- -
4,000
4,000
3,374
2,625
1,875
1,500
Total Equity
33,686
39,551
65,559
70,145
75,452
80,571
74,888
98,145
132,537
144,785
145,958
176,817
195,699
202,946
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
4.44
6.57
- -
- -
- -
- -
Return on Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
28.19
10.38
- -
- -
- -
- -
Return on Common Equity (%)
- -
16.47
12.02
7.62
11.24
4.71
-6.82
14.07
29.52
10.97
3.36
-0.84
4.81
11.08

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
14,750
14,750
21,750
LT Borrowings
1,875
1,687
1,500
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
13
13
13
Market Capitalization
195,816
330,245
256,426

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
84,048
81,849
103,549
Cash, Cash Equivalents & STI
45,823
38,385
40,899
Accounts Receivable, Net
5,744
1,210
13,585
Inventories
28,947
37,461
46,494
Total Current Liabilities
26,236
27,001
45,810
Payables & Accruals
- -
- -
- -
ST Debt
14,750
14,750
21,750
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
12.23%
15.38%
10.68%
Free Cash Flow
-243.83%
-201.91%
-57.12%
Net Income, GAAP
-142%
-166.13%
-759.67%
Sales/Revenue/Turnover
13.57%
14.69%
108.87%
Total Cash Common Dividend
- -
22.66%
21.38%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
7,145
7,729
3,889
12,849
31,611
2025
1,916
7,567
11,411
45,132
66,027
2026
9,806
31,469
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-415.35
680
-434
108.94
-120
2025
-125
-138
-60.82
1,038.36
715
2026
72.18
586
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
95.4
- -
- -
- -
90.97
2025
100.14
- -
- -
- -
99.73
2026
100
- -
- -
- -
- -

Company Description

Full Time Employees
179
Sector
Electronic technology
Industry
Electronic equipment/Instruments
Address
Seongnam-si South Korea
IPO Date
Oct 22, 2015
Business
Exicon Co., Ltd. is a South Korea-based semiconductor equipment manufacturer that specializes in the design, development, and production of automated test equipment (ATE) and comprehensive testing solutions for the semiconductor back-end manufacturing industry. Founded in 2001 and headquartered in Seongnam-si, Gyeonggi-do, South Korea, the company operates across memory, storage, and system semiconductor segments, serving major integrated device manufacturers and semiconductor assembly and test providers primarily in South Korea and broader international markets. Exicon's core product and service portfolio comprises Memory Test Systems, including high-speed DRAM component and module testers, DDR4 and DDR5 memory test platforms, and Chambered Low-frequency memory Testers (CLT); Storage Test Systems, encompassing enterprise and consumer solid-state drive (SSD) testers supporting PCIe Gen4, Gen5, and Gen6 protocols; Burn-in Test Systems, including high-capacity, thermal-controlled burn-in equipment designed for reliability and stress testing of advanced memory architectures; System LSI Test Systems, including CMOS Image Sensor (CIS) testers and System-on-Chip (SoC) test platforms for non-memory semiconductor devices; and Semiconductor Testing Services and Hardware, comprising customized test board design, interface hardware, test program development, and contract testing services. In recent developments, Exicon has accelerated its technological expansion into next-generation artificial intelligence and high-performance computing memory applications, notably completing the development and commercial deployment of Compute Express Link (CXL) 2.0 testers while advancing commercialization efforts for CXL 3.1 test platforms in close collaboration with Tier-1 semiconductor customers. Furthermore, the company has diversified its business portfolio by entering the high-density DDR5 memory burn-in test equipment supply chain as a qualified vendor, achieving customer qualification and commercial rollout for its proprietary CIS testers to expand non-memory market exposure, and scaling the deployment of high-efficiency CLT and high-bandwidth SSD test solutions to meet growing global demand for AI server infrastructure.