TSI Co., Ltd.

Toward S means a higher total-score band; toward F, a lower band. Badges are distinguished by ink intensity and shape (fill, outline, dashed) — never by hue.

Maegim maps a total score — built from sector-relative percentile scoring — onto fixed, predefined thresholds to assign one of six bands, S to F. This stock is scored by the same formula as all 2,523 graded stocks and is currently in band B with a total score of 56.6 points.

How grades are computed →What grades do and don’t mean →What the grade does not reflect →

Position within sector

Mechanically selected indicators in the top or bottom 30% of sector percentiles · among 215 stocks in Machinery & Equipment

Upper percentile

Top 12.5% in sector — Revenue 3-year CAGRGrowth momentum →Top 20.9% in sector — P/B (price-to-book)Price attractiveness →Top 24.1% in sector — Operating income change (3Y)Growth momentum →

Lower percentile

Bottom 22.8% in sector — Debt-to-equity ratioFinancial strength →Bottom 29% in sector — Operating income change (YoY)Growth momentum →

1-year closing price

Low ₩2,610High ₩6,480

Latest close

Price change by period

3.20%

27.60%

9.20%

33.20%

As of the Sep 2, 2026 close · updated once daily · a factual record computed from closing prices only; dividends are not included, and this is not a buy or sell signal.

Financial strength

42.6/100

How much debt does it carry relative to equity?

140.5%

Sector median 58.2%

Sector low

highBottom 22.8% in sector

Can it cover what's due within a year?

153.4%

Sector median 184.6%

Sector low

highBottom 37.3% in sector

How much of revenue becomes profit?

3.1%

Sector median 2.1%

Sector low

highTop 46.5% in sector

How much did it earn on its own capital?

3.1%

Sector median 1.5%

Sector low

highTop 43.4% in sector

Source filing: annual report (consolidated) — view original ↗

Growth momentum

57.9/100

How much did revenue grow in a year?

-2.7%

Sector median 1.0%

Sector low

highBottom 39.2% in sector

Has it grown steadily over three years?

21.2%

Sector median -0.1%

Sector low

highTop 12.5% in sector

Did core profits grow in a year?

-47.2%

Sector median 0.1%

Sector low

highBottom 29% in sector

Are core profits higher than three years ago?

67.3%

Sector median -43.9%

Sector low

highTop 24.1% in sector

Financial trend

Revenue

Growth & margin

Revenue growth Operating margin

Year over year — alongside the sector median

This stock Sector median

A factual chart of confirmed annual results from annual reports — the same source as the grading indicators. Not a buy or sell signal.

Source filing: annual report (consolidated) — view original ↗

Price attractiveness

75.4/100

Is the price expensive relative to earnings?

19.4x

Sector median P/E of profitable peers 17.8x · 46% loss-making

Sector low

highTop 28.3% in sector

Is the price expensive relative to book value?

0.59x

Sector median 1.25x

Sector low

highTop 20.9% in sector

Valuation uses the Sep 2, 2026 close and market cap

Shareholder Return

Single-indicator axis31.5/100

Does the company actually pay dividends?

0.0%

Sector median 0.0%

Sector low

highBottom 31.5% in sector

Dividends & treasury shares

Total cash dividends (FY2025): ₩2.4B
Cash payout ratio, consolidated (FY2025): 61.0%
Treasury shares (FY2025): 363,036 shares (1.7% of shares issued)

Source: annual report (DART) — dividend allocation & total shares

Source filing: annual report (consolidated) — view original ↗

Financial checklist

Based on the FY2025 annual report · year-over-year comparison · determined on Sep 2, 2026

Of 9 items: 5 met · 3 not met · 1 not computable

Not metMetNot computable

Positive net income

Whether net income (attributable to owners where available) is above zero.

Met

₩3.9B

Positive operating cash flow

Whether cash flow from operations is above zero.

Met

₩46.9B

Return on assets up

Whether net income over beginning total assets rose from the prior year.

Not met

8.6% → 1.1%

Operating cash flow exceeds net income

Whether operating cash flow is greater than net income.

Met

₩46.9B vs ₩3.9B

Liabilities-to-assets ratio down

Whether total liabilities as a share of total assets fell from the prior year.

Met

65.7% → 58.4%

Current ratio up

Whether current assets over current liabilities rose from the prior year.

Met

139.2% → 153.4%

Shares outstanding not increased

Whether common shares issued did not increase from the prior year. Increases from bonus issues and stock dividends are also counted.

Not computable

Not computed — share count data is unavailable

Operating margin up

Whether operating income over revenue rose from the prior year.

Not met

5.7% → 3.1%

Asset turnover up

Whether revenue over beginning total assets rose from the prior year.

Not met

0.79x → 0.72x

A record of facts determined by fixed rules from the financial statements in the latest annual report. Not used in grading, and not a buy or sell signal. Source filing: annual report (consolidated) — view original ↗

Grade change history

Jul 23, 2026B

Methodology version change (v2.0 applied)

Jul 15, 2026BVersion v1

First calculation

Grade changes are a factual record produced from public data by a fixed formula; they do not signal future changes.

Disclosure & financial badges

Factual records determined from public filings and periodic reports by fixed rules — not buy/sell signals.

Negative-evidence group (dilution, loss, dispute)Mixed interpretationPositive-evidence group (shareholder return)Dots classify the disclosure type by the direction of research evidence — not an assessment or investment judgment about this company.