| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.55 | 1.50 | 1.49 | 1.33 | 1.20 | 1.08 | 1.11 | 1.02 | 0.92 | 0.88 | 1.32 |
| Cost of Revenue | 0.66 | 0.68 | 0.66 | 0.61 | 0.57 | 0.49 | 0.48 | 0.48 | 0.40 | 0.42 | 0.40 |
| Gross Profit | 0.88 | 0.82 | 0.83 | 0.72 | 0.63 | 0.58 | 0.63 | 0.54 | 0.52 | 0.46 | 0.92 |
| Selling, General & Administrative | 0.43 | 0.42 | 0.43 | 0.41 | 0.36 | 0.32 | 0.33 | 0.29 | 0.28 | 0.29 | 0.54 |
| Operating Income | 0.26 | 0.22 | 0.22 | 0.16 | 0.13 | 0.05 | 0.10 | 0.08 | 0.08 | 0.03 | 0.21 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Finance Costs | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 |
| Pretax Income | 0.21 | 0.17 | 0.19 | 0.12 | 0.10 | 0.02 | 0.08 | 0.05 | 0.06 | 0.01 | 0.21 |
| Income Tax Expense | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.00 | 0.02 | 0.02 | -0.01 | -0.02 | 0.05 |
| Net Income | 0.19 | 0.14 | 0.17 | 0.10 | 0.08 | 0.02 | 0.06 | 0.03 | 0.07 | 0.03 | 0.16 |
| Total Comprehensive Income | 0.19 | 0.18 | 0.11 | 0.09 | 0.11 | 0.02 | 0.04 | 0.03 | 0.06 | 0.02 | 0.16 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.14 | 2.02 | 1.90 | 1.92 | 1.94 | 1.88 | 1.91 | 1.69 | 1.66 | 1.60 | 1.72 |
| Current Assets | 0.89 | 0.75 | 0.73 | 0.69 | 0.70 | 0.61 | 0.66 | 0.56 | 0.66 | 0.84 | 1.15 |
| Cash & Cash Equivalents | 0.11 | 0.19 | 0.05 | 0.15 | 0.21 | 0.15 | 0.11 | 0.07 | 0.05 | 0.13 | 0.14 |
| Inventories | 0.34 | 0.30 | 0.29 | 0.27 | 0.25 | 0.31 | 0.33 | 0.25 | 0.23 | 0.19 | 0.16 |
| Trade Receivables | 0.34 | 0.24 | 0.17 | 0.18 | 0.22 | 0.15 | 0.19 | 0.18 | 0.25 | 0.27 | 0.78 |
| Non-current Assets | 1.24 | 1.27 | 1.17 | 1.23 | 1.23 | 1.27 | 1.25 | 1.13 | 1.00 | 0.76 | 0.58 |
| Property, Plant & Equipment | 0.76 | 0.80 | 0.83 | 0.89 | 0.94 | 0.99 | 0.99 | 0.90 | 0.79 | 0.60 | 0.42 |
| Intangible Assets | 0.11 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.04 | 0.07 |
| Total Liabilities | 0.71 | 0.78 | 0.80 | 0.92 | 1.01 | 1.05 | 1.09 | 0.90 | 0.87 | 0.86 | 0.98 |
| Current Liabilities | 0.61 | 0.68 | 0.70 | 0.68 | 0.65 | 0.53 | 0.47 | 0.43 | 0.64 | 0.54 | 0.67 |
| Non-current Liabilities | 0.11 | 0.10 | 0.09 | 0.24 | 0.36 | 0.52 | 0.62 | 0.47 | 0.23 | 0.32 | 0.30 |
| Total Equity | 1.42 | 1.24 | 1.10 | 1.01 | 0.93 | 0.83 | 0.82 | 0.79 | 0.79 | 0.73 | 0.74 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.84 | 0.68 | 0.58 | 0.45 | 0.40 | 0.33 | 0.32 | 0.29 | 0.29 | 0.23 | 0.23 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 173.1 | 193.5 | 216.5 | 162.3 | 201.9 | 151.5 | 12.4 | 26.0 | -62.9 | 413.0 | 101.7 |
| Cash from Investing Activities | -159.5 | 24.9 | -183.5 | -181.4 | -43.4 | -45.2 | -172.9 | -145.8 | -152.9 | -355.1 | -114.4 |
| Purchase of Property, Plant & Equipment | 43.0 | 39.3 | 27.4 | 29.3 | 19.9 | 41.8 | 166.1 | 182.3 | 247.1 | 200.3 | 121.1 |
| Cash from Financing Activities | -97.2 | -93.8 | -126.8 | -36.9 | -113.3 | -65.2 | 198.6 | 140.4 | 137.7 | -62.9 | 94.5 |
| Dividends Paid | 30.9 | 12.6 | 18.0 | 6.0 | 5.9 | 8.1 | 5.7 | 9.0 | 0.0 | 20.4 | 0.0 |
| Net Change in Cash | -83.6 | 124.6 | -93.7 | -56.0 | 45.2 | 41.2 | 38.1 | 20.6 | -78.0 | -5.1 | 81.9 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 467.2 | 392.9 | 433.0 | 362.3 | 361.3 | 390.9 | 351.6 | 362.1 | 378.1 | 403.7 |
| Cost of Revenue | 164.0 | 175.6 | 172.5 | 156.8 | 156.5 | 177.4 | 166.4 | 163.4 | 171.5 | 177.2 |
| Gross Profit | 303.2 | 217.3 | 260.5 | 205.6 | 204.7 | 213.6 | 185.2 | 198.6 | 206.7 | 226.5 |
| Selling, General & Administrative | 120.0 | 106.5 | 125.5 | 95.9 | 100.3 | 109.1 | 109.9 | 100.3 | 103.0 | 108.7 |
| Operating Income | 131.1 | 53.6 | 83.3 | 55.1 | 60.4 | 59.0 | 30.5 | 51.0 | 58.1 | 76.6 |
| Finance Income | 3.3 | 2.8 | 6.0 | 2.3 | 1.5 | 2.3 | 5.6 | 2.2 | 2.5 | 2.0 |
| Finance Costs | 3.4 | 3.4 | 3.7 | 3.8 | 4.4 | 5.1 | 12.0 | 6.0 | 6.6 | 6.5 |
| Pretax Income | 120.1 | 55.4 | 58.5 | 52.3 | 49.6 | 53.2 | 2.1 | 40.2 | 54.0 | 75.0 |
| Income Tax Expense | 36.1 | 4.3 | 4.4 | 6.8 | 6.5 | 8.5 | 6.9 | 5.2 | 6.9 | 11.8 |
| Net Income | 84.1 | 51.1 | 54.1 | 45.4 | 43.0 | 44.7 | -4.8 | 35.0 | 47.1 | 63.2 |
| Total Comprehensive Income | 106.8 | 91.0 | 73.0 | 66.0 | 10.4 | 44.4 | 14.5 | 28.6 | 57.8 | 74.3 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.33 | 2.23 | 2.14 | 2.04 | 1.96 | 1.98 | 2.02 | 1.97 | 1.98 | 1.97 |
| Current Assets | 1.16 | 0.98 | 0.89 | 0.82 | 0.74 | 0.72 | 0.75 | 0.72 | 0.74 | 0.79 |
| Cash & Cash Equivalents | 0.21 | 0.14 | 0.11 | 0.08 | 0.08 | 0.08 | 0.19 | 0.05 | 0.05 | 0.13 |
| Inventories | 0.41 | 0.37 | 0.34 | 0.32 | 0.29 | 0.29 | 0.30 | 0.29 | 0.29 | 0.28 |
| Trade Receivables | 0.31 | 0.30 | 0.34 | 0.25 | 0.24 | 0.20 | 0.24 | 0.21 | 0.19 | 0.14 |
| Non-current Assets | 1.18 | 1.24 | 1.24 | 1.22 | 1.23 | 1.26 | 1.27 | 1.25 | 1.24 | 1.18 |
| Property, Plant & Equipment | 0.77 | 0.76 | 0.76 | 0.76 | 0.77 | 0.78 | 0.80 | 0.80 | 0.81 | 0.82 |
| Intangible Assets | 0.14 | 0.12 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 |
| Total Liabilities | 0.74 | 0.75 | 0.71 | 0.69 | 0.68 | 0.71 | 0.78 | 0.73 | 0.76 | 0.81 |
| Current Liabilities | 0.63 | 0.64 | 0.61 | 0.59 | 0.60 | 0.62 | 0.68 | 0.62 | 0.68 | 0.72 |
| Non-current Liabilities | 0.11 | 0.11 | 0.11 | 0.11 | 0.09 | 0.09 | 0.10 | 0.10 | 0.08 | 0.09 |
| Total Equity | 1.59 | 1.48 | 1.42 | 1.35 | 1.28 | 1.27 | 1.24 | 1.24 | 1.22 | 1.16 |
| Share Capital | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Retained Earnings | 0.92 | 0.86 | 0.84 | 0.79 | 0.75 | 0.71 | 0.68 | 0.70 | 0.67 | 0.63 |
| 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 | 104.7 | 111.6 | 14.5 | 42.0 | 37.2 | 79.3 | 14.8 | 20.0 | 31.0 | 127.7 |
| Cash from Investing Activities | 0.4 | -67.9 | 6.6 | -35.6 | 14.5 | -145.0 | 125.4 | -0.4 | -52.0 | -48.2 |
| Purchase of Property, Plant & Equipment | 21.2 | 14.7 | 9.8 | 10.9 | 16.2 | 6.2 | 12.2 | 7.3 | 8.2 | 11.6 |
| Cash from Financing Activities | -37.1 | -17.2 | -1.9 | -1.5 | -52.7 | -41.1 | -7.2 | -18.9 | -58.2 | -9.4 |
| Dividends Paid | 35.1 | 0.0 | 0.1 | -3.0 | 17.3 | 16.5 | 0.1 | 3.2 | — | — |
| Net Change in Cash | 68.0 | 26.5 | 19.2 | 4.9 | -1.0 | -106.7 | — | — | — | — |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,547.5 | +3.5% | +5.1% | +7.5% | +1.6% |
| Operating income | 257.8 | +19.2% | +17.7% | +39.4% | +2.0% |
| Net income | 187.1 | +33.3% | +22.6% | +61.0% | +1.4% |
| EPS | ₩14,607 | +33.3% | +22.6% | +61.0% | +1.4% |
| Operating cash flow | 173.1 | -10.6% | +2.2% | +2.7% | +5.5% |
| Shareholders' equity | 1,422.9 | +14.7% | +12.1% | +11.3% | +6.7% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 57.1% | 54.6% | 55.6% | 54.0% | 52.6% | 54.0% |
| Operating margin | 16.7% | 14.5% | 14.8% | 11.9% | 10.4% | 4.6% |
| Net margin | 12.1% | 9.4% | 11.1% | 7.6% | 6.8% | 1.6% |
| Return on equity | 14.1% | 12.0% | 15.7% | 10.5% | 9.3% | 2.1% |
| Return on assets | 9.0% | 7.2% | 8.7% | 5.3% | 4.3% | 0.9% |
| Operating cash flow / revenue | 11.2% | 12.9% | 14.5% | 12.2% | 16.8% | 14.1% |
| Capex / revenue | 2.8% | 2.6% | 1.8% | 2.2% | 1.7% | 3.9% |
| Symbol | Last Price |
|---|---|
| 326030SK biopharmaceuticals Co., Ltd. | ₩86,600 +0.2% |
| 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% |
| 145020Hugel, Inc. | ₩244,000 +1.5% |
| 302440SK Bioscience Co., Ltd. | ₩37,900 +0.4% |
| 009420Hanall Biopharma Co., Ltd. | ₩54,700 +1.5% |