ECOPRO HN Co. Ltd.

ECOPRO HN Co. Ltd.

KKRX:383310
23,300.00
KRW
-1,050.00
(-4.31%)
750.97EPS
42.28P/E
665.62BMarket Cap
Nov 05Next Earn
ECOPRO HN Co. Ltd.
KRX:383310
(Korea Stock Exchange)

Recent

price

23,300.00

P/E

ratio

42.28

div

yld

- -

ROIC.AI

2021
2022
2023
2024
2025
TTM
KRW
5,339.66
12,819.24
13,494.93
15,094
6,732.26
7,341.04
Revenue per Share
674.69
1,900.99
1,977.35
1,387
631
750.97
Basic EPS, GAAP
35.07
-344.52
-849.44
-1,396.61
-1,924.11
-1,076.93
Free Cash Flow per Basic Share
- -
296.67
538.8
588.65
299.73
- -
Dividend per Share
3,683.96
5,100.18
6,517.06
14,153.16
14,534.62
14,797.87
Book Value per Share
3,585.37
4,990.99
6,372.72
14,046.02
14,369.46
14,641.33
Tangible Book Value per Share
17
17
17
16
21
21
Basic Weighted Avg Shares
90,904
218,238
228,946
234,500
141,057
153,817
Sales/Revenue/Turnover
15.27
18.98
18.25
10.33
8.3
10.03
Operating Margin (%)
3,408
5,806
6,198
6,230
6,194
6,214
Depreciation Expense
11,486
32,363
33,546
21,548
13,221
15,735
Net Income, GAAP
16.55
19.9
17.16
14.44
13.04
12.13
Effective Tax Rate (%)
12.64
14.83
14.65
9.19
9.37
10.23
Profit Margin (%)
26,142
37,276
68,717
217,215
182,536
178,202
Working Capital
185
237
25,426
54,300
47,746
48,389
LT Debt
62,760
86,489
110,569
296,274
304,708
310,227
Total Equity
- -
29.95
22.34
7
2.47
3.3
Return on Invested Capital (%)
- -
30.86
23.36
7.6
3.58
4.18
Return on Capital (%)
- -
43.37
34.05
10.59
4.4
5.18
Return on Common Equity (%)

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
61,195
61,200
61,250
LT Borrowings
47,500
47,500
48,050
LT Finance Leases
246
310
339
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
21
21
21
Market Capitalization
504,191
614,254
665,616

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
280,221
269,629
265,971
Cash, Cash Equivalents & STI
161,590
142,631
147,268
Accounts Receivable, Net
20,459
43,646
20,450
Inventories
19,025
19,918
21,915
Total Current Liabilities
97,685
87,150
87,768
Payables & Accruals
- -
- -
- -
ST Debt
61,195
61,200
61,250
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
- -
2.85%
Free Cash Flow
- -
- -
85.8%
Net Income, GAAP
- -
- -
-38.65%
Sales/Revenue/Turnover
- -
- -
-39.85%
Total Cash Common Dividend
- -
- -
-31.33%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
51,505
46,833
56,117
80,045
234,500
2025
34,433
39,002
28,397
39,225
141,057
2026
34,667
51,528
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
387.21
187.76
284.79
430.15
1,387
2025
176.08
162
119.34
173.87
631
2026
215.66
242
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
588.65
2025
- -
- -
- -
- -
299.73
2026
- -
- -
- -
- -
- -
Business
Ecopro HN Co., Ltd. (383310.KQ) develops and manufactures air pollution control materials, equipment, and solutions in South Korea. The company offers air environment solutions, including clean room chemical filters and equipment fan filters; chemical materials such as ecosorb IAC, VOCs oxidation catalyst, composite odor catalyst, PFC decomposition catalyst, CO+VOCs+O3 catalyst, and SCR catalyst; greenhouse gas mitigation solutions comprising PFCs treatment technology, hybrid PFCs decomposition, De-N2O and NOx treatment systems; fine dust reduction solutions, including thermal storage combustion, catalyst combustion, concentrator and combustion, microwave VOCs removal, SCR, SNCR, MDS, adsorption, and absorption facilities; water treatment, wastewater treatment, and reused water treatment processes; as well as research and development of absorbents, chemical filters, environment catalysts, microwave VOCs reduction systems, and battery/electronic materials. It serves industries such as semiconductors, displays, heavy industry, automobiles, and chemicals, primarily in South Korea with a focus on ESG-compliant environmental technologies. Founded in May 2021 as a spin-off of the environmental business division from parent company EcoPro Co., Ltd., Ecopro HN is headquartered at 587-40 Gwahaksaneop 2-ro, Ochang-eup, Cheongwon-gu, Cheongju-si, Chungcheongbuk-do, South Korea. The company operates subsidiaries specializing in cathode materials, precursors, lithium-ion business and filter frames, industrial gas production, high-capacity high-nickel anode materials, and battery recycling. Recent developments include a June 2025 partnership with a university to develop cost-effective battery wastewater treatment solutions, enhancing its water treatment capabilities for battery-related applications. In 2024, the company reported annual sales of KRW 234.5 billion and assets of KRW 466.7 billion, reflecting steady growth in its environmental technology portfolio amid expanding demand for air and water pollution control. Ecopro HN maintains 345 employees as of March 2025 and continues to prioritize total service solutions, from environmental diagnosis to maintenance, for industrial clients.