| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.16 | 3.56 | 2.18 | 2.28 | 1.89 | 1.85 | 1.13 | 0.98 | 0.95 | 0.67 | 0.60 |
| Cost of Revenue | 1.70 | 1.88 | 1.12 | 1.25 | 0.81 | 0.82 | 0.49 | 0.43 | 0.25 | 0.28 | 0.23 |
| Gross Profit | 2.47 | 1.68 | 1.05 | 1.03 | 1.09 | 1.03 | 0.63 | 0.55 | 0.70 | 0.39 | 0.37 |
| Selling, General & Administrative | 1.30 | 1.19 | 0.40 | 0.39 | 0.34 | 0.31 | 0.25 | 0.23 | 0.20 | 0.17 | 0.13 |
| Operating Income | 1.17 | 0.49 | 0.65 | 0.65 | 0.74 | 0.72 | 0.38 | 0.32 | 0.50 | 0.22 | 0.24 |
| Finance Income | 0.06 | 0.06 | 0.03 | 0.02 | 0.04 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Finance Costs | 0.10 | 0.08 | 0.02 | 0.01 | 0.01 | 0.04 | 0.01 | 0.02 | 0.03 | 0.02 | 0.04 |
| Pretax Income | 1.15 | 0.58 | 0.67 | 0.63 | 0.74 | 0.66 | 0.38 | 0.30 | 0.48 | 0.20 | 0.14 |
| Income Tax Expense | 0.12 | 0.16 | 0.13 | 0.09 | 0.15 | 0.13 | 0.08 | 0.06 | 0.11 | 0.05 | 0.00 |
| Net Income | 1.03 | 0.42 | 0.54 | 0.54 | 0.60 | 0.53 | 0.30 | 0.24 | 0.38 | 0.15 | 0.14 |
| Total Comprehensive Income | 0.78 | 0.93 | 0.54 | 0.57 | 0.61 | 0.53 | 0.29 | 0.24 | 0.38 | — | — |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 22.33 | 21.06 | 19.96 | 5.89 | 5.67 | 5.02 | 3.86 | 3.50 | 3.29 | 2.88 | 2.64 |
| Current Assets | 6.21 | 5.58 | 5.09 | 2.93 | 3.07 | 2.52 | 1.79 | 1.66 | 1.61 | 1.24 | 1.10 |
| Cash & Cash Equivalents | 1.12 | 1.00 | 0.56 | 0.55 | 1.19 | 0.68 | 0.55 | 0.41 | 0.42 | 0.27 | 0.15 |
| Inventories | 2.80 | 2.77 | 3.04 | 0.62 | 0.58 | 0.38 | 0.31 | 0.16 | 0.20 | 0.17 | 0.23 |
| Trade Receivables | 1.79 | 1.22 | 0.94 | 1.62 | 1.10 | 1.25 | 0.81 | 0.81 | 0.83 | 0.76 | 0.66 |
| Non-current Assets | 16.13 | 15.47 | 14.86 | 2.96 | 2.60 | 2.50 | 2.07 | 1.84 | 1.68 | 1.64 | 1.55 |
| Property, Plant & Equipment | 1.70 | 1.24 | 1.21 | 1.01 | 0.95 | 0.95 | 0.92 | 0.88 | 0.84 | 0.87 | 0.90 |
| Intangible Assets | 13.78 | 13.70 | 13.29 | 1.62 | 1.49 | 1.40 | 1.01 | 0.89 | 0.79 | 0.72 | 0.59 |
| Total Liabilities | 4.98 | 3.48 | 2.83 | 1.62 | 1.62 | 1.59 | 0.99 | 0.91 | 0.88 | 0.82 | 0.94 |
| Current Liabilities | 4.45 | 3.19 | 2.51 | 1.29 | 1.21 | 1.06 | 0.66 | 0.68 | 0.62 | 0.61 | 0.67 |
| Non-current Liabilities | 0.53 | 0.29 | 0.32 | 0.32 | 0.41 | 0.54 | 0.33 | 0.23 | 0.27 | 0.21 | 0.27 |
| Total Equity | 17.35 | 17.58 | 17.13 | 4.27 | 4.05 | 3.43 | 2.87 | 2.60 | 2.41 | 2.06 | 1.70 |
| Share Capital | 0.24 | 0.22 | 0.22 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 |
| Retained Earnings | 4.41 | 3.74 | 3.96 | 3.49 | 3.05 | 2.48 | 1.96 | 1.67 | 1.43 | 1.07 | 0.91 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 646.1 | 901.9 | 537.2 | 0.9 | 911.2 | 350.7 | 474.0 | 364.8 | 486.0 | 230.1 | 59.3 |
| Cash from Investing Activities | -860.4 | -169.4 | -138.9 | -297.1 | -355.8 | -472.0 | -251.4 | -175.8 | -233.6 | -141.7 | -148.7 |
| Purchase of Property, Plant & Equipment | 108.2 | 135.1 | 210.0 | -111.2 | -63.4 | -87.0 | -94.3 | -79.4 | -21.0 | -14.1 | -50.6 |
| Cash from Financing Activities | 339.3 | -353.0 | -385.1 | -350.2 | -69.3 | 266.0 | -85.9 | -198.1 | -96.3 | 28.7 | 130.4 |
| Dividends Paid | 153.8 | 103.6 | 51.7 | — | — | — | — | — | — | — | — |
| Net Change in Cash | 125.0 | 379.4 | 13.2 | -646.4 | 486.1 | 144.8 | 136.6 | -9.2 | 156.1 | 117.1 | 41.1 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.39 | 1.14 | 1.33 | 1.03 | 0.96 | 0.84 | 1.06 | 0.88 | 0.87 | 0.74 |
| Cost of Revenue | 0.53 | 0.46 | 0.48 | 0.40 | 0.42 | 0.40 | 0.52 | 0.42 | 0.51 | 0.43 |
| Gross Profit | 0.86 | 0.69 | 0.85 | 0.63 | 0.54 | 0.44 | 0.54 | 0.46 | 0.37 | 0.31 |
| Selling, General & Administrative | 0.41 | 0.36 | 0.38 | 0.32 | 0.30 | 0.29 | 0.35 | 0.26 | 0.30 | 0.29 |
| Operating Income | 0.45 | 0.32 | 0.48 | 0.30 | 0.24 | 0.15 | 0.20 | 0.21 | 0.07 | 0.02 |
| Finance Income | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 |
| Finance Costs | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Pretax Income | 0.46 | 0.43 | 0.53 | 0.38 | 0.05 | 0.20 | 0.27 | 0.18 | 0.10 | 0.02 |
| Income Tax Expense | 0.09 | 0.08 | -0.00 | 0.05 | -0.01 | 0.09 | 0.04 | 0.09 | 0.03 | -0.00 |
| Net Income | 0.37 | 0.35 | 0.53 | 0.33 | 0.06 | 0.11 | 0.24 | 0.08 | 0.08 | 0.02 |
| Total Comprehensive Income | 0.43 | 0.61 | 0.53 | 0.42 | -0.28 | 0.11 | 0.73 | 0.06 | 0.08 | 0.05 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 23.70 | 23.16 | 22.33 | 21.08 | 20.55 | 20.96 | 21.06 | 20.31 | 20.13 | 20.15 |
| Current Assets | 6.98 | 6.69 | 6.21 | 5.54 | 5.25 | 5.46 | 5.58 | 5.37 | 5.25 | 5.27 |
| Cash & Cash Equivalents | 1.08 | 1.29 | 1.12 | 0.81 | 0.65 | 0.83 | 1.00 | 0.97 | 0.90 | 0.75 |
| Inventories | 2.94 | 2.86 | 2.80 | 2.73 | 2.71 | 2.83 | 2.77 | 2.80 | 2.93 | 2.99 |
| Trade Receivables | 2.22 | 1.91 | 1.79 | 1.44 | 1.30 | 1.20 | 1.22 | 1.14 | 1.12 | 1.05 |
| Non-current Assets | 16.73 | 16.46 | 16.13 | 15.54 | 15.30 | 15.50 | 15.47 | 14.93 | 14.88 | 14.89 |
| Property, Plant & Equipment | 1.83 | 1.74 | 1.70 | 1.26 | 1.25 | 1.26 | 1.24 | 1.24 | 1.23 | 1.22 |
| Intangible Assets | 14.19 | 14.03 | 13.78 | 13.59 | 13.44 | 13.70 | 13.70 | 13.23 | 13.24 | 13.28 |
| Total Liabilities | 5.65 | 5.34 | 4.98 | 4.24 | 3.89 | 3.68 | 3.48 | 3.28 | 3.13 | 3.15 |
| Current Liabilities | 5.11 | 4.82 | 4.45 | 4.01 | 3.66 | 3.40 | 3.19 | 3.03 | 2.89 | 2.86 |
| Non-current Liabilities | 0.54 | 0.53 | 0.53 | 0.23 | 0.23 | 0.27 | 0.29 | 0.24 | 0.24 | 0.29 |
| Total Equity | 18.05 | 17.81 | 17.35 | 16.84 | 16.66 | 17.28 | 17.58 | 17.03 | 16.99 | 17.01 |
| Share Capital | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.22 | 0.22 | 0.22 | 0.22 |
| Retained Earnings | 3.29 | 4.59 | 4.41 | 3.88 | 3.55 | 3.63 | 3.74 | 3.51 | 3.42 | 3.52 |
| 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 | 413.3 | 238.2 | 139.9 | 204.6 | 188.1 | 113.4 | 305.9 | 265.3 | 293.6 | 37.0 |
| Cash from Investing Activities | -266.2 | -132.6 | -629.5 | -60.6 | -115.5 | -54.9 | -101.5 | -136.4 | 103.9 | -35.4 |
| Purchase of Property, Plant & Equipment | 77.4 | 35.1 | 38.6 | 21.8 | 18.8 | 29.1 | 43.0 | 21.3 | 31.5 | 39.3 |
| Cash from Financing Activities | -375.8 | 80.4 | 754.7 | 24.4 | -196.4 | -243.5 | -228.9 | -47.9 | -246.6 | 170.4 |
| Dividends Paid | — | — | -0.0 | 0.0 | 153.8 | 0.0 | 0.0 | 0.0 | 103.6 | 0.0 |
| Net Change in Cash | -228.9 | 186.0 | 265.1 | 168.4 | -123.7 | -184.9 | -24.5 | 81.0 | 150.9 | 172.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 4,162.5 | +17.0% | +22.1% | +17.6% | +21.3% |
| Operating income | 1,168.5 | +137.5% | +21.8% | +10.1% | +17.0% |
| Net income | 1,031.5 | +146.2% | +23.9% | +14.4% | +22.2% |
| EPS | ₩4,434 | +146.2% | +23.9% | +14.4% | +22.2% |
| Operating cash flow | 646.1 | -28.4% | +807.8% | +13.0% | +27.0% |
| Shareholders' equity | 17,352.5 | -1.3% | +59.5% | +38.3% | +26.1% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 59.3% | 47.3% | 48.3% | 45.2% | 57.4% | 55.6% |
| Operating margin | 28.1% | 13.8% | 29.9% | 28.3% | 39.3% | 39.1% |
| Net margin | 24.8% | 11.8% | 24.8% | 23.8% | 31.5% | 28.4% |
| Return on equity | 5.9% | 2.4% | 5.0% | 13.0% | 15.9% | 16.7% |
| Return on assets | 4.8% | 2.0% | 4.2% | 9.4% | 11.1% | 11.8% |
| Operating cash flow / revenue | 15.5% | 25.4% | 24.7% | 0.0% | 48.1% | 19.0% |
| Capex / revenue | 2.6% | 3.8% | 9.7% | 4.9% | 3.3% | 4.7% |
| Symbol | Last Price |
|---|---|
| 207940Samsung Biologics Co., Ltd. | ₩1,447,000 -2.0% |
| 196170Alteogen Inc. | ₩288,500 +1.9% |
| 326030SK biopharmaceuticals Co., Ltd. | ₩86,600 +0.2% |
| 128940Hanmi Pharm. Co., Ltd. | ₩473,500 +2.8% |
| 000100Yuhan Corporation | ₩81,400 +0.0% |
| 028300HLB Co., Ltd. | ₩33,750 +2.9% |
| 298380ABL Bio Inc. | ₩71,400 +5.6% |
| 000250Samchundang Pharm | ₩157,000 +1.0% |
| 087010Peptron, Inc. | ₩157,300 +7.3% |
| 141080LigaChem Biosciences Inc. | ₩92,000 +4.2% |