| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 1.06 | 0.90 | 0.83 | 0.85 | 0.77 | 0.60 | 0.14 |
| Cost of Revenue | 0.58 | 0.46 | 0.45 | 0.50 | 0.45 | 0.27 | 0.00 |
| Gross Profit | 0.49 | 0.44 | 0.38 | 0.35 | 0.32 | 0.32 | 0.14 |
| Selling, General & Administrative | 0.38 | 0.35 | 0.31 | 0.30 | 0.27 | 0.24 | 0.00 |
| Operating Income | 0.11 | 0.09 | 0.07 | 0.05 | 0.05 | 0.09 | 0.14 |
| Finance Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Finance Costs | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
| Pretax Income | 0.09 | 0.07 | 0.05 | 0.04 | 0.03 | 0.05 | 0.11 |
| Income Tax Expense | 0.02 | 0.01 | -0.00 | -0.00 | 0.00 | 0.03 | 0.00 |
| Net Income | 0.08 | 0.06 | 0.05 | 0.04 | 0.02 | 0.03 | 0.10 |
| Total Comprehensive Income | 0.09 | 0.05 | 0.04 | 0.04 | 0.02 | 0.03 | 0.10 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Total Assets | 2.10 | 1.89 | 1.85 | 1.80 | 1.84 | 1.61 | 1.32 |
| Current Assets | 0.49 | 0.39 | 0.43 | 0.41 | 0.46 | 0.23 | 0.00 |
| Cash & Cash Equivalents | 0.09 | 0.05 | 0.11 | 0.11 | 0.09 | 0.05 | 0.00 |
| Inventories | 0.17 | 0.18 | 0.14 | 0.13 | 0.11 | 0.08 | 0.00 |
| Trade Receivables | 0.14 | 0.12 | 0.15 | 0.13 | 0.12 | 0.10 | 0.00 |
| Non-current Assets | 1.61 | 1.50 | 1.42 | 1.39 | 1.38 | 1.38 | 1.32 |
| Property, Plant & Equipment | 0.40 | 0.38 | 0.28 | 0.26 | 0.25 | 0.26 | 0.00 |
| Intangible Assets | 1.07 | 1.07 | 1.08 | 1.09 | 1.09 | 1.07 | 0.00 |
| Total Liabilities | 0.77 | 0.64 | 0.64 | 0.64 | 0.69 | 0.87 | 0.53 |
| Current Liabilities | 0.59 | 0.46 | 0.60 | 0.43 | 0.41 | 0.31 | 0.06 |
| Non-current Liabilities | 0.18 | 0.17 | 0.05 | 0.21 | 0.27 | 0.56 | 0.47 |
| Total Equity | 1.33 | 1.25 | 1.20 | 1.16 | 1.15 | 0.74 | 0.79 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.27 | 0.21 | 0.11 | 0.09 | 0.05 | 0.03 | 0.08 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 162.0 | 105.9 | 83.0 | 58.6 | 26.8 | 54.1 | 140.4 |
| Cash from Investing Activities | -171.4 | -130.0 | -34.0 | 67.2 | -167.1 | 15.3 | 0.0 |
| Purchase of Property, Plant & Equipment | 74.5 | 116.8 | 35.8 | 20.3 | 24.1 | 93.9 | 0.0 |
| Cash from Financing Activities | 55.5 | -38.3 | -51.9 | -102.5 | 176.0 | -78.2 | -140.6 |
| Dividends Paid | 9.9 | 5.7 | 5.2 | 5.3 | 0.0 | 0.0 | — |
| Net Change in Cash | 46.1 | -62.4 | -2.9 | 23.3 | 35.7 | -8.7 | -0.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 267.2 | 258.7 | 291.9 | 260.8 | 263.1 | 247.4 | 235.8 | 229.5 | 219.3 | 212.6 |
| Cost of Revenue | 147.8 | 141.5 | 150.7 | 142.1 | 150.0 | 132.7 | 121.9 | 124.2 | 110.8 | 105.2 |
| Gross Profit | 119.4 | 117.2 | 141.2 | 118.7 | 113.1 | 114.6 | 113.9 | 105.3 | 108.5 | 107.4 |
| Selling, General & Administrative | 89.4 | 84.0 | 101.1 | 92.9 | 93.6 | 89.2 | 89.5 | 83.0 | 84.2 | 90.1 |
| Operating Income | 30.0 | 33.2 | 40.1 | 25.9 | 19.5 | 25.4 | 24.4 | 22.2 | 24.3 | 17.3 |
| Finance Income | 2.6 | 3.8 | 4.4 | 1.1 | 0.9 | 1.4 | 2.4 | 1.2 | 0.8 | 1.4 |
| Finance Costs | 4.8 | 4.5 | 5.2 | 3.9 | 5.9 | 5.0 | 4.0 | 4.8 | 3.2 | 4.7 |
| Pretax Income | 23.1 | 31.1 | 33.5 | 22.7 | 14.2 | 20.8 | 18.8 | 17.9 | 21.7 | 13.3 |
| Income Tax Expense | 9.4 | 5.1 | 5.9 | 4.2 | 2.2 | 3.4 | -0.4 | 3.4 | 4.3 | 2.8 |
| Net Income | 13.7 | 25.9 | 27.7 | 18.6 | 12.0 | 17.4 | 19.2 | 14.5 | 17.4 | 10.5 |
| Total Comprehensive Income | 13.3 | 20.6 | 34.3 | 20.9 | 14.9 | 16.9 | 12.8 | 15.6 | 16.3 | 8.6 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.02 | 2.07 | 2.10 | 2.17 | 1.94 | 1.92 | 1.89 | 1.87 | 1.88 | 1.82 |
| Current Assets | 0.44 | 0.46 | 0.49 | 0.63 | 0.40 | 0.40 | 0.39 | 0.41 | 0.45 | 0.40 |
| Cash & Cash Equivalents | 0.07 | 0.06 | 0.09 | 0.13 | 0.05 | 0.04 | 0.05 | 0.07 | 0.09 | 0.05 |
| Inventories | 0.17 | 0.17 | 0.17 | 0.31 | 0.17 | 0.18 | 0.18 | 0.18 | 0.19 | 0.17 |
| Trade Receivables | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.14 |
| Non-current Assets | 1.58 | 1.61 | 1.61 | 1.54 | 1.54 | 1.52 | 1.50 | 1.46 | 1.43 | 1.42 |
| Property, Plant & Equipment | 0.40 | 0.40 | 0.40 | 0.41 | 0.41 | 0.40 | 0.38 | 0.33 | 0.30 | 0.29 |
| Intangible Assets | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.08 | 1.08 | 1.07 |
| Total Liabilities | 0.67 | 0.73 | 0.77 | 0.87 | 0.67 | 0.67 | 0.64 | 0.63 | 0.66 | 0.62 |
| Current Liabilities | 0.49 | 0.55 | 0.59 | 0.65 | 0.49 | 0.49 | 0.46 | 0.60 | 0.63 | 0.57 |
| Non-current Liabilities | 0.18 | 0.18 | 0.18 | 0.23 | 0.18 | 0.18 | 0.17 | 0.03 | 0.03 | 0.05 |
| Total Equity | 1.35 | 1.34 | 1.33 | 1.29 | 1.27 | 1.26 | 1.25 | 1.24 | 1.22 | 1.21 |
| Share Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Retained Earnings | 0.31 | 0.29 | 0.27 | 0.25 | 0.23 | 0.22 | 0.21 | 0.19 | 0.18 | 0.16 |
| 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 | 42.6 | 15.9 | 51.0 | 38.0 | 41.8 | 31.3 | 38.8 | 31.5 | 33.1 | 2.5 |
| Cash from Investing Activities | 33.6 | -19.8 | -101.0 | -8.4 | -35.5 | -26.6 | -56.9 | -29.3 | -23.1 | -20.7 |
| Purchase of Property, Plant & Equipment | 4.6 | 4.9 | 8.6 | 12.2 | 27.1 | 26.7 | 54.4 | 27.9 | 16.6 | 17.9 |
| Cash from Financing Activities | -68.5 | -27.1 | 13.3 | 50.6 | -2.7 | -5.6 | -6.1 | -26.0 | 28.8 | -34.9 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 7.7 | -30.9 | -36.8 | 80.1 | 3.7 | -0.9 | -24.3 | -23.8 | 38.9 | -53.2 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,063.2 | +18.5% | +7.9% | +12.2% | — |
| Operating income | 110.9 | +25.7% | +28.3% | +5.0% | — |
| Net income | 75.7 | +22.9% | +25.7% | +22.1% | — |
| EPS | ₩2,672 | +22.9% | +25.7% | +22.1% | — |
| Operating cash flow | 162.0 | +53.0% | +40.4% | +24.5% | — |
| Shareholders' equity | 1,328.4 | +6.2% | +4.5% | +12.3% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 45.9% | 48.5% | 45.4% | 41.3% | 41.3% | 54.1% |
| Operating margin | 10.4% | 9.8% | 8.0% | 6.2% | 6.5% | 14.5% |
| Net margin | 7.1% | 6.9% | 5.7% | 4.5% | 3.2% | 4.7% |
| Return on equity | 5.9% | 5.0% | 4.0% | 3.3% | 2.6% | 3.6% |
| Return on assets | 3.8% | 3.3% | 2.6% | 2.1% | 1.4% | 1.9% |
| Operating cash flow / revenue | 15.2% | 11.8% | 10.0% | 6.9% | 3.5% | 9.0% |
| Capex / revenue | 7.0% | 13.0% | 4.3% | 2.4% | 3.1% | 15.7% |
| Symbol | Last Price |
|---|---|
| 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% |
| 290650L & C BIO Co., Ltd. | ₩47,900 -1.4% |
| 127120JS Link | ₩33,600 +12.4% |
| 475830Orum Therapeutics, Inc. | ₩55,900 +2.6% |
| 003090Daewoong Co., Ltd. | ₩16,860 -2.0% |
| 086450Dong Kook Pharmaceutical Co., Ltd. | ₩21,600 -0.9% |
| 185750Chong Kun Dang Pharmaceutical Corp. | ₩68,000 -0.3% |