Dream Security Co., Ltd.

Dream Security Co., Ltd.

KKRX:203650
2,265.00
KRW
-20.00
(-0.88%)
129.60EPS
16.19P/E
219.00BMarket 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
- -
- -
334.94
348.76
380.08
393.42
1,589.25
1,906.46
2,217.23
2,297.27
2,703.46
3,350.03
4,108.3
Basic EPS, GAAP
0.35
4.78
57.12
-22.47
42.14
34.5
49.5
129
95.5
222
130.5
87
141.4
Free Cash Flow per Basic Share
-4.49
5.25
26.09
-20.26
33.65
26.8
81.57
-55.24
-261.78
186.95
-53.91
-253.21
-670.69
Dividend per Share
- -
- -
- -
- -
- -
- -
28.59
0.09
0.03
0.03
1.1
- -
- -
Book Value per Share
892.73
897.51
842.78
273.27
322.48
646.5
689.92
729.78
841.38
1,052.11
1,177.05
1,243.52
1,405.83
Tangible Book Value per Share
892.73
897.51
690.25
247.03
300.05
632.86
486.3
532.17
656.5
882.38
717.68
778.21
941.65
Basic Weighted Avg Shares
6
12
61
71
75
73
100
99
101
101
99
95
94
Sales/Revenue/Turnover
- -
- -
20,583
24,768
28,317
28,816
158,408
189,511
224,195
232,739
268,839
318,851
386,493
Operating Margin (%)
- -
- -
17.27
4.37
11.11
6.15
8.26
9.35
11.26
14.3
9.54
7.05
6.73
Depreciation Expense
- -
- -
381
484
545
1,070
53,529
58,868
69,844
73,468
82,638
83,601
83,363
Net Income, GAAP
2
56
3,510
-1,596
3,139
2,527
4,934
12,823
9,656
22,491
12,977
8,281
13,303
Effective Tax Rate (%)
22
17.51
- -
- -
6.91
- -
15.63
7.26
21.12
12.53
8.13
23.33
24.96
Profit Margin (%)
- -
- -
17.05
-6.44
11.09
8.77
3.11
6.77
4.31
9.66
4.83
2.6
3.44
Working Capital
11,824
11,934
1,403
11,254
13,241
3,070
-35,820
-16,289
-85,615
-123,914
-88,114
-147,137
-115,506
LT Debt
1,284
1,329
875
1,406
300
23
42,638
145,576
116,189
63,646
128,707
83,346
140,239
Total Equity
10,487
10,544
9,901
19,821
24,063
64,307
122,504
73,559
85,385
106,612
147,743
149,934
162,618
Return on Invested Capital (%)
- -
-0.49
- -
- -
12.88
- -
6.8
5.81
5.94
8.06
5.54
3.46
3.75
Return on Capital (%)
- -
0.79
- -
- -
13.7
- -
4.94
5.9
5.57
9.97
7.33
4.62
4.03
Return on Common Equity (%)
- -
0.53
34.34
-10.74
14.31
5.72
7.42
18.06
12.18
23.47
11.91
7.19
10.99

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
288,343
303,899
276,313
LT Borrowings
80,518
104,180
137,979
LT Finance Leases
2,828
2,481
2,260
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
96
96
96
Market Capitalization
157,316
150,909
218,999

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
188,482
207,176
217,380
Cash, Cash Equivalents & STI
86,729
74,465
81,328
Accounts Receivable, Net
65,842
85,297
82,445
Inventories
20,616
16,508
18,628
Total Current Liabilities
335,619
352,469
332,886
Payables & Accruals
- -
- -
- -
ST Debt
288,343
303,899
276,313
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
41.43%
8.21%
1.48%
Free Cash Flow
259.37%
52.83%
349.53%
Net Income, GAAP
597.84%
37.92%
-36.19%
Sales/Revenue/Turnover
- -
15.17%
18.6%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
65,061
51,040
69,540
83,197
268,839
2025
74,177
74,882
75,117
94,675
318,851
2026
108,396
108,304
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
22.5
9.5
3
99.77
130.5
2025
12.5
-1
39.83
35.74
87
2026
7.3
60
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
1.03
- -
1.1
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Jin-Kyu Beom
Full Time Employees
216
Sector
Technology services
Industry
Packaged software
Address
Seoul South Korea
IPO Date
Oct 13, 2014
Business
Dream Security Co., Ltd. is a South Korea-based information security company primarily engaged in the development and provision of comprehensive cybersecurity, cryptographic, and digital authentication solutions. Founded in 1998 and headquartered in Seoul, South Korea, the company delivers data protection, identity verification, and security infrastructure to public sector agencies, financial institutions, telecommunications operators, and corporate enterprises across domestic and overseas markets. Dream Security operates through core information security and IT service business segments, supported by subsidiaries such as Korea Rental Corporation, which delivers enterprise equipment and IT infrastructure leasing solutions. The company provides an extensive portfolio of proprietary security software and hardware products categorized into: authentication and identity access management platforms, including Magic Pass single sign-on (SSO), Magic FIDO biometric authentication, and multi-factor authentication tools; public key infrastructure (PKI) and electronic signature suites, comprising Magic PKI, Magic Line, and Magic mSign for secure transaction validation and legally compliant digital document signing; data protection and cryptographic management software, featuring Magic DB database encryption, Magic KMS key management systems, and Magic Crypto modules; blockchain-based decentralized identity (DID) solutions, including Magic DID for verifiable digital credentials and distributed trust architectures; and advanced IoT security solutions, covering hardware security modules (HSM), connected vehicle V2X security systems, and smart grid protection frameworks. In recent operational and strategic developments, Dream Security has accelerated the commercialization of quantum-resistant technologies by deploying post-quantum cryptography (PQC) migration modules and hybrid encryption libraries tailored for government, defense, and banking environments. The company has expanded its role in South Korea's sovereign digital identity initiatives, providing core DID verification infrastructure for nationwide mobile identification cards and electronic administrative services. Furthermore, Dream Security has transitioned key security software to cloud-native software-as-a-service (SaaS) models, established strategic public-private partnerships for next-generation defense communication security, and broadened its collaborative research into artificial intelligence-powered automated cyber threat detection.