| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 536.4 | 477.8 | 388.8 | 386.0 | 398.7 | 233.6 | 172.7 | 139.5 | 129.5 | 101.6 | 72.6 |
| Cost of Revenue | 372.6 | 355.8 | 269.1 | 273.3 | 279.5 | 160.4 | 109.9 | 99.8 | 72.1 | 60.7 | 24.8 |
| Gross Profit | 163.8 | 122.0 | 119.7 | 112.8 | 119.3 | 73.2 | 62.8 | 39.6 | 57.5 | 40.9 | 47.8 |
| Selling, General & Administrative | 88.8 | 71.9 | 71.0 | 66.4 | 65.3 | 44.6 | 45.0 | 34.4 | 48.6 | 43.2 | 39.6 |
| Operating Income | 56.1 | 37.2 | 36.1 | 38.2 | 47.8 | 23.6 | 15.7 | 3.7 | 8.7 | -14.9 | -12.7 |
| Finance Income | 2.9 | 1.6 | 1.3 | 1.1 | 0.4 | 0.3 | 0.3 | 0.6 | 0.2 | -8.3 | -7.3 |
| Finance Costs | 6.7 | 7.5 | 8.3 | 6.2 | 5.4 | 4.6 | 5.2 | 6.0 | 5.5 | 0.1 | 0.0 |
| Pretax Income | 49.7 | 29.8 | 26.2 | 30.5 | 42.5 | 20.1 | 10.0 | -7.1 | 2.5 | -23.4 | -20.1 |
| Income Tax Expense | 11.0 | 7.8 | 4.9 | 4.5 | 7.9 | -0.8 | 0.5 | 3.1 | -0.3 | -2.4 | -5.5 |
| Net Income | 38.8 | 22.0 | 21.3 | 26.0 | 34.6 | 20.9 | 9.5 | -10.2 | 2.8 | -21.0 | -14.6 |
| Total Comprehensive Income | 38.8 | 22.0 | 21.3 | 26.0 | 34.2 | 20.6 | 10.0 | -10.0 | 2.8 | -21.0 | -14.6 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 759.4 | 669.5 | 641.6 | 599.7 | 637.9 | 548.1 | 471.0 | 449.7 | 469.2 | 441.5 | 422.8 |
| Current Assets | 470.6 | 391.7 | 364.8 | 311.9 | 331.1 | 231.0 | 188.8 | 196.8 | 208.7 | 170.2 | 148.4 |
| Cash & Cash Equivalents | 49.9 | 45.5 | 19.7 | 31.4 | 80.2 | 25.7 | 10.7 | 6.6 | 3.9 | 8.8 | 9.0 |
| Inventories | 122.9 | 101.4 | 100.4 | 69.2 | 63.9 | 55.0 | 33.1 | 42.0 | 65.2 | 65.9 | 73.7 |
| Trade Receivables | — | — | — | 185.8 | 172.4 | 140.5 | 138.8 | 132.1 | 122.8 | 80.4 | 42.6 |
| Non-current Assets | 288.8 | 277.8 | 276.8 | 287.8 | 306.7 | 317.1 | 282.2 | 252.9 | 260.5 | 271.3 | 274.5 |
| Property, Plant & Equipment | 201.6 | 205.6 | 216.4 | 227.8 | 241.0 | 247.2 | 216.0 | 195.0 | 199.3 | 209.3 | 218.6 |
| Intangible Assets | 43.2 | 39.2 | 39.3 | 41.3 | 39.4 | 38.1 | 36.4 | 30.5 | 34.5 | 35.1 | 33.4 |
| Total Liabilities | 323.5 | 272.5 | 265.0 | 242.9 | 305.9 | 247.5 | 190.9 | 182.1 | 177.1 | 166.5 | 232.3 |
| Current Liabilities | 283.6 | 247.7 | 249.3 | 212.0 | 259.9 | 184.9 | 149.1 | 144.7 | 124.8 | 73.5 | 114.2 |
| Non-current Liabilities | 39.9 | 24.9 | 15.6 | 30.9 | 46.0 | 62.6 | 41.8 | 37.4 | 52.3 | 93.0 | 118.0 |
| Total Equity | 436.0 | 396.9 | 376.7 | 356.8 | 332.0 | 300.6 | 280.0 | 267.6 | 292.0 | 275.0 | 190.6 |
| Share Capital | 21.8 | 20.8 | 19.8 | 268.3 | 266.6 | 264.9 | 263.5 | 310.9 | 309.7 | 307.3 | 196.8 |
| Retained Earnings | 170.2 | 132.5 | 111.5 | 91.2 | 65.8 | 31.6 | 9.6 | -47.6 | -22.5 | -37.5 | -16.2 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 86.4 | 56.6 | 8.8 | -4.0 | 93.2 | 36.2 | 28.4 | 13.5 | -5.0 | -26.8 | -5.1 |
| Cash from Investing Activities | -57.5 | -12.1 | -4.2 | -14.6 | -16.3 | -44.9 | -32.6 | -7.2 | -1.1 | 2.3 | -49.0 |
| Purchase of Property, Plant & Equipment | 16.2 | 4.9 | 5.0 | 3.9 | 11.1 | 42.0 | 30.5 | 7.1 | 1.0 | — | — |
| Cash from Financing Activities | -24.5 | -18.7 | -16.2 | -30.2 | -22.4 | 23.6 | 8.3 | -3.5 | 1.2 | 24.3 | 60.5 |
| Net Change in Cash | 4.4 | 25.8 | -11.7 | -48.8 | 54.4 | 15.0 | 4.1 | 2.8 | -5.0 | — | — |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 153.3 | 132.1 | 154.4 | 138.2 | 131.3 | 112.5 | 135.6 | 128.1 | 117.2 | 97.0 |
| Cost of Revenue | 102.7 | 92.8 | 107.4 | 95.6 | 90.5 | 79.1 | 101.2 | 94.0 | 87.5 | 73.0 |
| Gross Profit | 50.6 | 39.3 | 47.0 | 42.6 | 40.8 | 33.4 | 34.3 | 34.1 | 29.6 | 23.9 |
| Selling, General & Administrative | 26.9 | 22.7 | 24.4 | 22.2 | 22.4 | 19.7 | 20.3 | 17.4 | 17.1 | 17.2 |
| Operating Income | 19.3 | 12.9 | 13.7 | 16.1 | 15.5 | 10.7 | 10.5 | 13.6 | 9.4 | 3.7 |
| Finance Income | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 |
| Finance Costs | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.8 | 1.9 | 1.9 | 1.8 | 1.9 |
| Pretax Income | 18.5 | 11.8 | 10.5 | 15.1 | 14.6 | 9.5 | 8.1 | 12.1 | 7.6 | 2.0 |
| Income Tax Expense | 4.8 | 3.0 | 1.6 | 3.7 | 3.5 | 2.2 | 1.9 | 3.8 | 2.0 | 0.1 |
| Net Income | 13.7 | 8.8 | 8.9 | 11.5 | 11.1 | 7.3 | 6.2 | 8.3 | 5.6 | 1.9 |
| Total Comprehensive Income | 13.7 | 8.8 | 8.9 | 11.5 | 11.1 | 7.3 | 6.2 | 8.3 | 5.6 | 1.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 779.2 | 768.8 | 759.4 | 745.8 | 728.2 | 675.9 | 669.5 | 652.6 | 639.8 | 636.0 |
| Current Assets | 493.7 | 481.6 | 470.6 | 464.5 | 442.0 | 395.6 | 391.7 | 375.8 | 372.6 | 362.4 |
| Cash & Cash Equivalents | 51.7 | 56.8 | 49.9 | 29.6 | 29.7 | 48.1 | 45.5 | 28.1 | 12.2 | 29.4 |
| Inventories | 126.7 | 126.0 | 122.9 | 129.9 | 120.0 | 104.7 | 101.4 | 124.2 | 124.5 | 110.5 |
| Trade Receivables | — | — | — | — | — | — | — | 196.6 | 202.8 | 197.5 |
| Non-current Assets | 285.5 | 287.2 | 288.8 | 281.3 | 286.2 | 280.4 | 277.8 | 276.8 | 267.2 | 273.6 |
| Property, Plant & Equipment | 190.0 | 191.5 | 201.6 | 202.5 | 206.1 | 205.9 | 205.6 | 206.2 | 209.3 | 213.1 |
| Intangible Assets | 60.8 | 61.4 | 43.2 | 43.5 | 44.0 | 40.3 | 39.2 | 39.0 | 39.1 | 39.1 |
| Total Liabilities | 330.0 | 334.0 | 323.5 | 319.4 | 313.9 | 273.6 | 272.5 | 262.6 | 258.8 | 261.4 |
| Current Liabilities | 288.0 | 292.7 | 283.6 | 287.6 | 281.8 | 246.2 | 247.7 | 237.3 | 248.3 | 250.5 |
| Non-current Liabilities | 42.0 | 41.3 | 39.9 | 31.8 | 32.1 | 27.4 | 24.9 | 25.3 | 10.5 | 10.9 |
| Total Equity | 449.2 | 434.8 | 436.0 | 426.4 | 414.3 | 402.3 | 396.9 | 390.0 | 381.0 | 374.6 |
| Share Capital | 22.3 | 22.3 | 21.8 | 21.8 | 21.8 | 21.8 | 20.8 | 272.2 | 271.9 | 271.3 |
| Retained Earnings | 169.7 | 156.0 | 170.2 | 161.3 | 149.9 | 138.8 | 132.5 | 126.3 | 118.0 | 112.4 |
| 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 | -2.6 | 33.8 | 7.2 | 23.4 | 13.4 | 42.4 | 29.8 | 20.1 | -12.0 | 18.7 |
| Cash from Investing Activities | 10.7 | -24.8 | 24.0 | -21.4 | -27.6 | -32.6 | -5.8 | 2.1 | -6.6 | -1.8 |
| Purchase of Property, Plant & Equipment | 3.9 | 3.1 | 3.2 | 2.1 | 4.4 | 6.4 | 1.9 | 1.1 | 1.4 | 0.6 |
| Cash from Financing Activities | -13.1 | -2.2 | -10.9 | -2.1 | -4.2 | -7.2 | -6.6 | -6.3 | 1.5 | -7.3 |
| Net Change in Cash | -5.1 | 6.9 | 20.3 | -0.1 | -18.4 | 2.6 | 17.4 | 15.9 | -17.1 | 9.6 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 536.4 | +12.3% | +11.6% | +18.1% | +22.1% |
| Operating income | 56.1 | +50.7% | +13.7% | +18.9% | — |
| Net income | 38.8 | +76.4% | +14.3% | +13.1% | — |
| EPS | ₩873 | +76.4% | +14.3% | +13.1% | — |
| Operating cash flow | 86.4 | +52.7% | — | +19.0% | — |
| Shareholders' equity | 436.0 | +9.8% | +6.9% | +7.7% | +8.6% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 30.5% | 25.5% | 30.8% | 29.2% | 29.9% | 31.3% |
| Operating margin | 10.5% | 7.8% | 9.3% | 9.9% | 12.0% | 10.1% |
| Net margin | 7.2% | 4.6% | 5.5% | 6.7% | 8.7% | 9.0% |
| Return on equity | 9.3% | 5.7% | 5.8% | 7.5% | 10.9% | 7.2% |
| Return on assets | 5.4% | 3.4% | 3.4% | 4.2% | 5.8% | 4.1% |
| Operating cash flow / revenue | 16.1% | 11.8% | 2.3% | -1.0% | 23.4% | 15.5% |
| Capex / revenue | 3.0% | 1.0% | 1.3% | 1.0% | 2.8% | 18.0% |
| Symbol | Last Price |
|---|---|
| 214370Caregen Co., Ltd. | ₩44,500 +1.5% |
| 347850D & D Pharmatech, Inc. | ₩49,200 +1.4% |
| 237690ST Pharm Co., Ltd. | ₩101,200 +2.2% |
| 226950Olix Pharmaceuticals, Inc. | ₩95,900 +4.5% |
| 140410Mezzion Pharma Co., Ltd. | ₩65,000 +0.0% |
| 007390Naturecell Co., Ltd. | ₩23,950 +0.2% |
| 006280GC Biopharma Corp. | ₩127,600 +0.5% |
| 950160Kolon Tissue Gene, Inc. | ₩17,100 +1.1% |
| 039200Oscotec, Inc. | ₩36,600 +1.9% |
| 069620Daewoong Pharma | ₩116,100 +1.1% |