| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 775.3 | 719.4 | 748.5 | 684.4 | 606.6 | 547.3 | 511.3 | 537.2 | 502.9 | 467.5 | 434.4 |
| Cost of Revenue | 416.0 | 395.9 | 413.0 | 396.4 | 372.2 | 369.8 | 350.2 | 340.1 | 314.3 | 294.1 | 273.7 |
| Gross Profit | 359.3 | 323.5 | 335.5 | 288.0 | 234.4 | 177.5 | 161.1 | 197.0 | 188.6 | 173.3 | 160.6 |
| Selling, General & Administrative | 264.9 | 241.0 | 235.2 | 225.0 | 203.2 | 178.8 | 180.1 | 175.5 | 166.9 | 148.8 | 139.1 |
| Operating Income | 94.5 | 82.5 | 100.3 | 63.0 | 31.2 | -1.3 | -19.0 | 21.6 | 21.7 | 24.5 | 21.5 |
| Finance Income | 8.5 | 10.5 | 12.7 | 16.3 | 5.6 | 3.8 | 3.6 | 8.2 | 3.0 | 9.3 | 5.8 |
| Finance Costs | 8.8 | 14.6 | 25.0 | -25.2 | -15.7 | -15.9 | -20.6 | -19.5 | -28.2 | 25.2 | 25.9 |
| Pretax Income | 88.8 | 82.4 | 54.8 | 45.4 | 20.5 | -13.2 | -34.3 | 10.2 | -1.3 | 7.1 | 2.1 |
| Income Tax Expense | 27.3 | 17.4 | 16.4 | 15.5 | 22.0 | 2.1 | 9.1 | -2.2 | 0.6 | -18.0 | -0.1 |
| Net Income | 61.5 | 65.0 | 38.4 | 29.9 | -1.4 | -15.3 | -25.3 | 8.1 | -0.7 | -10.9 | 2.0 |
| Total Comprehensive Income | 60.5 | 74.5 | 35.5 | 34.8 | 0.4 | -15.4 | -27.6 | 4.0 | -1.5 | -14.4 | 0.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 605.3 | 604.6 | 645.0 | 628.0 | 633.1 | 549.1 | 573.2 | 593.8 | 630.9 | 651.1 | 613.5 |
| Current Assets | 296.5 | 306.4 | 378.1 | 425.5 | 366.5 | 299.3 | 335.1 | 373.9 | 411.4 | 422.6 | 376.2 |
| Cash & Cash Equivalents | 39.2 | 10.4 | 15.9 | 33.9 | 33.4 | 10.5 | 41.9 | 30.9 | 32.1 | 39.3 | 8.2 |
| Inventories | 109.9 | 111.7 | 106.1 | 111.7 | 102.5 | 101.2 | 90.4 | 101.4 | 106.6 | 97.6 | 82.4 |
| Trade Receivables | 114.6 | 135.5 | 159.4 | 147.5 | 151.8 | 122.8 | 177.1 | 222.3 | 258.2 | 269.7 | 272.3 |
| Non-current Assets | 308.8 | 298.2 | 266.9 | 202.5 | 266.6 | 249.8 | 238.2 | 219.9 | 219.5 | 228.4 | 237.3 |
| Property, Plant & Equipment | 64.5 | 144.5 | 129.1 | 120.3 | 116.1 | 183.7 | 148.3 | 117.8 | 122.1 | 127.0 | 129.7 |
| Intangible Assets | 2.8 | 40.8 | 30.4 | 16.3 | 21.5 | 17.7 | 21.4 | 15.1 | 20.1 | 23.4 | 28.6 |
| Total Liabilities | 235.9 | 275.1 | 379.6 | 402.2 | 444.5 | 341.6 | 343.1 | 333.7 | 360.1 | 374.8 | 388.1 |
| Current Liabilities | 209.2 | 208.6 | 286.9 | 380.1 | 282.7 | 234.7 | 278.0 | 228.4 | 274.5 | 258.0 | 260.8 |
| Non-current Liabilities | 26.7 | 66.5 | 92.7 | 22.1 | 161.8 | 106.9 | 65.1 | 105.3 | 85.6 | 116.8 | 127.3 |
| Total Equity | 369.4 | 329.5 | 265.4 | 225.8 | 188.5 | 207.5 | 230.1 | 260.1 | 270.8 | 276.3 | 225.4 |
| Share Capital | 62.3 | 62.3 | 61.1 | 59.4 | 57.2 | 55.6 | 54.1 | 52.8 | 51.2 | 50.1 | 45.2 |
| Retained Earnings | 214.6 | 164.1 | 113.0 | 89.1 | 58.6 | 65.1 | 86.8 | 121.7 | 26.0 | 33.2 | 51.4 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 96.4 | 79.4 | 87.2 | 56.8 | 18.1 | 63.1 | 55.5 | 52.1 | 33.5 | 6.7 | -4.2 |
| Cash from Investing Activities | -7.2 | 14.1 | -63.8 | -18.9 | -22.9 | -79.4 | -22.0 | -13.9 | -9.9 | -8.8 | -7.3 |
| Purchase of Property, Plant & Equipment | 11.8 | 8.3 | 27.3 | 9.9 | 7.5 | 12.4 | 9.2 | 7.7 | 7.3 | 8.1 | 5.6 |
| Cash from Financing Activities | -59.8 | -100.2 | -41.2 | -36.9 | 27.2 | -14.0 | -24.2 | -41.2 | -27.9 | 33.8 | 14.7 |
| Dividends Paid | 11.1 | 9.7 | 8.8 | 7.4 | 7.1 | 7.0 | 6.8 | 5.8 | 5.2 | -2.7 | -2.7 |
| Net Change in Cash | 29.4 | -6.7 | -17.9 | 0.9 | 22.5 | -30.4 | 9.4 | -3.0 | -4.3 | 31.8 | 3.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 222.0 | 199.9 | 198.9 | 200.0 | 191.1 | 185.2 | 187.9 | 178.7 | 172.3 | 180.6 |
| Cost of Revenue | 116.7 | 101.4 | 109.1 | 105.4 | 100.4 | 101.1 | 104.9 | 92.3 | 101.2 | 97.6 |
| Gross Profit | 105.3 | 98.5 | 89.8 | 94.6 | 90.7 | 84.2 | 83.0 | 86.4 | 71.1 | 83.0 |
| Selling, General & Administrative | 71.9 | 64.9 | 74.4 | 62.6 | 65.7 | 62.2 | 64.9 | 59.8 | 59.5 | 56.8 |
| Operating Income | 33.3 | 33.6 | 15.5 | 32.0 | 25.0 | 22.0 | 18.1 | 26.5 | 11.6 | 26.2 |
| Finance Income | 1.4 | 2.2 | 3.5 | 1.3 | 1.8 | 1.9 | 3.8 | 1.2 | 2.4 | 3.1 |
| Finance Costs | 1.7 | -1.8 | 2.6 | 1.6 | 1.8 | 2.8 | 4.2 | 2.1 | 3.9 | 4.5 |
| Pretax Income | 34.8 | 35.2 | 17.5 | 27.9 | 20.6 | 22.9 | 18.6 | 26.6 | 10.8 | 26.4 |
| Income Tax Expense | 6.9 | 7.7 | 2.2 | -2.7 | 22.5 | -5.4 | 2.1 | 6.7 | 2.3 | 6.4 |
| Net Income | 27.9 | 27.5 | 15.3 | 30.6 | -1.9 | 17.5 | 16.6 | 19.8 | 8.5 | 20.1 |
| Total Comprehensive Income | 28.2 | 28.1 | 15.3 | 30.8 | -3.0 | 17.4 | 26.1 | 20.3 | 8.2 | 19.8 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 659.9 | 621.6 | 605.3 | 611.6 | 590.1 | 611.0 | 604.6 | 636.9 | 663.9 | 657.4 |
| Current Assets | 344.5 | 308.9 | 296.5 | 332.0 | 324.8 | 323.5 | 306.4 | 361.0 | 392.7 | 389.2 |
| Cash & Cash Equivalents | 44.1 | 20.6 | 39.2 | 32.6 | 11.1 | 31.8 | 10.4 | 38.8 | 33.3 | 32.7 |
| Inventories | 111.7 | 114.7 | 109.9 | 116.3 | 119.5 | 121.6 | 111.7 | 116.4 | 110.6 | 111.8 |
| Trade Receivables | 117.8 | 115.2 | 114.6 | 124.4 | 125.3 | 126.3 | 135.5 | 137.1 | 160.3 | 154.8 |
| Non-current Assets | 315.4 | 312.7 | 308.8 | 279.6 | 265.3 | 287.5 | 298.2 | 275.8 | 271.2 | 268.3 |
| Property, Plant & Equipment | 139.1 | 138.9 | 64.5 | 139.0 | 139.9 | 142.4 | 144.5 | 125.1 | 127.4 | 127.7 |
| Intangible Assets | 68.1 | 66.6 | 2.8 | 55.4 | 47.2 | 44.3 | 40.8 | 38.4 | 31.2 | 28.2 |
| Total Liabilities | 250.0 | 239.8 | 235.9 | 257.5 | 266.8 | 280.0 | 275.1 | 333.1 | 380.4 | 382.2 |
| Current Liabilities | 220.6 | 211.4 | 209.2 | 220.1 | 230.5 | 219.2 | 208.6 | 254.8 | 292.7 | 295.5 |
| Non-current Liabilities | 29.3 | 28.5 | 26.7 | 37.4 | 36.3 | 60.8 | 66.5 | 78.3 | 87.7 | 86.7 |
| Total Equity | 409.9 | 381.8 | 369.4 | 354.1 | 323.3 | 331.1 | 329.5 | 303.8 | 283.5 | 275.3 |
| Share Capital | 62.3 | 62.3 | 62.3 | 62.3 | 62.3 | 62.3 | 62.3 | 62.3 | 62.3 | 62.3 |
| Retained Earnings | 254.2 | 226.3 | 214.6 | 199.2 | 168.7 | 170.5 | 164.1 | 151.8 | 132.0 | 123.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 42.5 | 17.5 | 27.6 | 46.9 | -6.7 | 28.6 | 19.0 | 10.8 | 14.0 | 35.6 |
| Cash from Investing Activities | -20.1 | -35.4 | -6.6 | -3.0 | -7.7 | 10.1 | 4.4 | 10.3 | -1.9 | 1.3 |
| Purchase of Property, Plant & Equipment | 2.3 | 3.2 | 4.9 | 1.2 | 1.4 | 4.3 | 2.9 | 1.0 | 2.3 | 2.0 |
| Cash from Financing Activities | 1.3 | -1.1 | -14.2 | -22.5 | -5.8 | -17.3 | -52.7 | -15.4 | -11.7 | -20.5 |
| Dividends Paid | — | — | 22.1 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 23.6 | -19.0 | 6.8 | 21.4 | -20.1 | 21.3 | -29.3 | 5.8 | 0.4 | 16.4 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 775.3 | +7.8% | +4.2% | +7.2% | +6.0% |
| Operating income | 94.5 | +14.5% | +14.5% | — | +15.9% |
| Net income | 61.5 | -5.4% | +27.2% | — | +41.1% |
| EPS | ₩2,642 | -5.4% | +27.2% | — | +41.1% |
| Operating cash flow | 96.4 | +21.4% | +19.3% | +8.9% | — |
| Shareholders' equity | 369.4 | +12.1% | +17.8% | +12.2% | +5.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 46.3% | 45.0% | 44.8% | 42.1% | 38.6% | 32.4% |
| Operating margin | 12.2% | 11.5% | 13.4% | 9.2% | 5.1% | -0.2% |
| Net margin | 7.9% | 9.0% | 5.1% | 4.4% | -0.2% | -2.8% |
| Return on equity | 17.6% | 21.9% | 15.6% | 14.4% | -0.7% | -7.0% |
| Return on assets | 10.2% | 10.4% | 6.0% | 4.7% | -0.2% | -2.7% |
| Operating cash flow / revenue | 12.4% | 11.0% | 11.6% | 8.3% | 3.0% | 11.5% |
| Capex / revenue | 1.5% | 1.2% | 3.6% | 1.4% | 1.2% | 2.3% |
| Symbol | Last Price |
|---|---|
| 476830Rznomics, Inc. | ₩28,200 +6.8% |
| 003850Boryung Corporation | ₩9,040 +1.6% |
| 950260Ingenia Therapeutics Inc.(reg.s) | ₩15,580 -1.5% |
| 085660Chabiotech Co., Ltd. | ₩8,090 +2.1% |
| 476060Onconic Therapeutics, Inc. | ₩16,440 -3.9% |
| 041960Komipharm International Co., Ltd. | ₩9,710 +3.5% |
| 317450Myungin Pharm | ₩44,650 +0.0% |
| 456160G2GBIO, Inc. | ₩37,950 +5.7% |
| 019170Shinpoong Pharmaceutical Co., Ltd. | ₩10,010 -0.9% |
| 358570GI Innovation, Inc. | ₩8,090 +6.2% |