Subscribe

Telcoware Co.,Ltd. (078000.KS)

KRW12,750.00 +150.00 (+1.19%)
KR KSC Communication Services Telecommunications Services
Address Telcoware Building
Seoul, KR
CEO Han-Tae Keum
IPO 2004-07-28
ISIN KR7078000007

Explore sections of this company profile

Description

Established in Seoul, South Korea, in 2000, Telcoware Co.,Ltd. specializes in delivering a wide array of wired and wireless telecommunication solutions. Its comprehensive portfolio includes advanced 5G core solutions such as network repository and slicing functions, unified data management and repositories, security edge protection, 5G Equipment Identity Registers, short message service functions, authentication server functions, policy control functions, and multi-access edge computing systems. Telcoware also provides IMS (IP Multimedia Subsystem) infrastructure, encompassing Call Session Control Functions for managing SIP-based calls and multimedia services in 3G networks, Home Subscriber Servers, Interconnection Border Control Functions, Media Gateway Control Functions, and Session Border Controllers that serve as network boundary nodes. Furthermore, their offerings extend to IMS applications like telephony application servers, RCS IM systems, and media resource functions. For mobile networks (3G/4G), they deliver solutions such as Home Location Registers, Authentication Centers, WCDMA Equipment Identity Registers, IoT-Home Subscriber Servers, and number portability database products. The company's range also covers roaming services with Gateway Location Registers, Gateway Home Location Registers, and roaming signal monitoring systems. Additional key solutions include WiFi network authentication, accounting, and authorization servers, an NFV (Network Function Virtualization) management and orchestration solution for operating virtualized network services, and C4-Softswitch systems. Beyond core telecom, Telcoware provides video surveillance and intelligent video analysis solutions, its proprietary Telcobase main memory database management system, and laser detection-based LiDAR (Light Detection and Ranging) solutions.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW12,750.00 +150.00 (+1.19%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
10.8K
Beta
0.29
Float Shares
764.3K
Free Float %
14.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.12% -8.96% -15.42% -4.99% -6.99% -0.40% +17.88% +65.53% +23.20% +16.06% +69.88%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
12,750.00
DCF (Unlevered) 27,045.02 +112.1%
DCF (Levered) 52,195.95 +309.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.66
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Telecommunications Services: +7.0%
    -14.5% Q1'26: +7.1% (vs Q1'25)
  • EPS growth Telecommunications Services: +15.8%
    +26.8% Q1'26: +569.8% (vs Q1'25)
  • FCF margin FCF growth · Telecommunications Services: +29.4%
    +37.6% Q1'26: -107.9% (vs Q1'25)
  • EBIT margin Telecommunications Services: +14.7%
    +8.6% Q1'26: -19.8% (vs Q1'25)
  • ROIC Telecommunications Services: +6.4%
    +4.6% Q1'26: -5.9% (vs Q1'25)
  • Share dilution Telecommunications Services: +0.0%
    -2.2% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Telecommunications Services: 1.26×
    0.00× Q1'26: 0.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.40) × ERP
WACC = 100% × Ke + 0% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 27,045.02 Current price: 12,750.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Revenue
59.37B
est: 57.00B (+4.2%)
40.89B
est: 48.80B (-16.2%)
41.40B
est: 41.30B (+0.2%)
42.15B
est: 42.10B (+0.1%)
41.79B
est: 39.80B (+5.0%)
36.40B
est: 40.30B (-9.7%)
34.82B
est: 36.50B (-4.6%)
42.57B
est: 38.20B (+11.4%)
40.64B
est: 48.00B (-15.3%)
44.85B
est: 52.80B (-15.1%)
38.35B
est: 57.40B (-33.2%)
EBITDA
9.96B
est: 7.53B (+32.4%)
7.13B
est: 6.44B (+10.7%)
6.86B
est: 5.45B (+25.8%)
7.31B
est: 5.56B (+31.5%)
4.44B
est: 5.25B (-15.6%)
3.14B
est: 5.32B (-41.1%)
2.45B
est: 4.82B (-49.2%)
5.97B
est: 5.04B (+18.3%)
7.95B
est: 6.34B (+25.5%)
7.53B
est: 7.32B (+2.8%)
4.58B
est: 7.96B (-42.4%)
EBIT
8.41B
est: 5.58B (+50.8%)
5.59B
est: 4.77B (+17.1%)
5.21B
est: 4.04B (+29.0%)
6.03B
est: 4.12B (+46.5%)
5.05B
est: 3.89B (+29.7%)
1.99B
est: 3.94B (-49.5%)
1.86B
est: 3.57B (-48.0%)
4.65B
est: 3.74B (+24.6%)
6.45B
est: 4.69B (+37.3%)
5.95B
est: 5.49B (+8.4%)
3.29B
est: 5.97B (-45.0%)
Net Income
7.79B
est: 4.26B (+82.6%)
4.50B
est: 3.29B (+36.7%)
5.30B
est: 3.19B (+65.9%)
6.34B
est: 3.46B (+83.1%)
4.28B
est: 2.52B (+69.9%)
1.87B
est: 1.88B (-0.7%)
1.81B
est: 1.24B (+46.1%)
3.87B
est: 1.45B (+166.6%)
5.34B
est: 2.28B (+134.3%)
4.98B
est: 2.46B (+102.2%)
6.17B
est: 2.65B (+132.6%)
SGA
1.87B
est: 2.51B (-25.7%)
1.64B
est: 2.15B (-23.7%)
1.81B
est: 1.82B (-0.7%)
1.71B
est: 1.85B (-7.7%)
1.63B
est: 1.75B (-7.2%)
1.54B
est: 1.77B (-13.2%)
1.51B
est: 1.61B (-6.0%)
1.89B
est: 1.68B (+12.4%)
1.90B
est: 2.11B (-10.0%)
1.94B
est: 3.89B (-50.2%)
7.32B
est: 4.23B (+72.9%)
EPS
1,384.00
est: 805.00 (+71.9%)
800.00
est: 622.00 (+28.6%)
942.00
est: 603.00 (+56.2%)
1,127.42
est: 654.00 (+72.4%)
761.27
est: 476.00 (+59.9%)
331.85
est: 355.00 (-6.5%)
321.81
est: 234.00 (+37.5%)
687.64
est: 274.00 (+151.0%)
949.69
est: 430.00 (+120.9%)
941.58
est: 475.00 (+98.2%)
1,194.70
est: 512.00 (+133.3%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-14 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-13 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-12 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-11 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-08 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-07 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-06 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-04 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-29 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-27 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-24 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-23 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-22 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-21 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-20 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-17 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-16 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
12.61B
OE per share TTM
2,423.58
Owner's Yield
16.06%
Maintenance CapEx ratio
3.97%
Maint CapEx / Avg PPE
60.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Kodex KOSPI 226490.KS 0.00% 27.6K 0.15%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
18.25M
Shares Outstanding
5.16M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Doo-Sik Kang Head of Infrastructure Development Division male
Han-Tae Keum President, Chief Executive Officer & Representative Director male
Jae-kwan Kim Executive Director & Head of Data Solution Development Division male
Ji-yoon Na Head of Business Management Office female
Joo-Han Hong Sales Manager male
Seong Bae Chief Executive Officer, Executive Director and Full-time General Affairs Director male
Seung-taek Kim Head of Financial Management Office & Accounting Manager male
Taek-jin Kim Executive Director & Head of Development Department male
Yong-Jin Lim Managing Director and Director of Business Department
Yu-kang Choi Head of ICT Development Division male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits