| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4.56 | 3.50 | 2.94 | 3.00 | 1.57 | 1.16 | 0.70 | 0.54 |
| Cost of Revenue | 2.04 | 1.79 | 1.45 | 1.53 | 0.84 | 0.75 | 0.51 | 0.39 |
| Gross Profit | 2.52 | 1.71 | 1.49 | 1.47 | 0.73 | 0.42 | 0.19 | 0.15 |
| Selling, General & Administrative | 0.45 | 0.39 | 0.28 | 0.48 | 0.19 | 0.12 | 0.10 | 0.09 |
| Operating Income | 2.07 | 1.32 | 1.21 | 0.98 | 0.54 | 0.29 | 0.09 | 0.06 |
| Finance Income | 0.15 | 0.21 | 0.17 | 0.21 | 0.05 | 0.03 | 0.03 | 0.02 |
| Finance Costs | 0.14 | 0.15 | 0.15 | 0.27 | 0.03 | 0.04 | 0.04 | 0.02 |
| Pretax Income | 2.12 | 1.38 | 1.23 | 1.01 | 0.56 | 0.27 | 0.16 | 0.30 |
| Income Tax Expense | 0.50 | 0.34 | 0.28 | 0.21 | 0.17 | 0.03 | 0.05 | -0.08 |
| Net Income | 1.78 | 1.08 | 0.86 | 0.80 | 0.39 | 0.24 | 0.20 | 0.22 |
| Total Comprehensive Income | 1.78 | 1.07 | 0.85 | 0.81 | 0.39 | 0.24 | 0.20 | 0.22 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 11.06 | 17.34 | 16.05 | 16.58 | 7.97 | 6.42 | 5.91 | 5.98 |
| Current Assets | 4.41 | 5.52 | 5.52 | 6.46 | 2.82 | 1.75 | 1.36 | 1.58 |
| Cash & Cash Equivalents | 0.15 | 0.39 | 0.37 | 0.89 | 0.05 | 0.03 | 0.13 | 0.02 |
| Inventories | 2.13 | 2.82 | 2.64 | 2.38 | 1.01 | 0.65 | 0.45 | 0.30 |
| Trade Receivables | 0.68 | 1.17 | 0.68 | 0.73 | 0.37 | 0.22 | 0.19 | 0.12 |
| Non-current Assets | 6.65 | 11.82 | 10.52 | 10.12 | 5.15 | 4.67 | 4.56 | 4.40 |
| Property, Plant & Equipment | 6.03 | 5.37 | 3.88 | 3.42 | 2.21 | 1.74 | 1.70 | 1.72 |
| Intangible Assets | 0.06 | 5.57 | 5.83 | 5.96 | 0.03 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 3.61 | 6.43 | 6.22 | 7.60 | 2.98 | 1.83 | 1.56 | 1.82 |
| Current Liabilities | 2.53 | 3.85 | 4.16 | 4.18 | 1.11 | 0.59 | 0.69 | 0.71 |
| Non-current Liabilities | 1.08 | 2.58 | 2.06 | 3.42 | 1.87 | 1.24 | 0.87 | 1.11 |
| Total Equity | 7.45 | 10.90 | 9.83 | 8.98 | 4.99 | 4.60 | 4.35 | 4.16 |
| Share Capital | 0.12 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 |
| Retained Earnings | 6.87 | 5.09 | 4.00 | 3.15 | 2.35 | 1.95 | 1.71 | 1.51 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 2.25 | 1.66 | 1.67 | 0.95 | 0.45 | 0.20 | 0.01 | -0.03 |
| Cash from Investing Activities | -1.86 | -1.24 | -1.57 | -3.11 | -0.93 | -0.42 | 0.34 | -0.63 |
| Purchase of Property, Plant & Equipment | 1.39 | 1.30 | 1.00 | 0.96 | 0.41 | 0.14 | 0.17 | 0.28 |
| Cash from Financing Activities | -0.62 | -0.43 | -0.64 | 3.00 | 0.50 | 0.12 | -0.24 | 0.32 |
| Net Change in Cash | -0.24 | 0.02 | -0.52 | 0.84 | 0.02 | -0.10 | 0.11 | -0.34 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.32 | 1.26 | 0.31 | 1.66 | 1.29 | 1.30 | 1.26 | 1.19 | 1.16 | 0.95 |
| Cost of Revenue | 0.62 | 0.58 | 0.22 | 0.68 | 0.57 | 0.57 | 0.59 | 0.64 | 0.50 | 0.53 |
| Gross Profit | 0.70 | 0.68 | 0.09 | 0.98 | 0.72 | 0.73 | 0.67 | 0.54 | 0.66 | 0.42 |
| Selling, General & Administrative | 0.11 | 0.10 | -0.29 | 0.25 | 0.24 | 0.25 | 0.34 | 0.21 | 0.22 | 0.20 |
| Operating Income | 0.59 | 0.58 | 0.38 | 0.73 | 0.48 | 0.49 | 0.33 | 0.34 | 0.43 | 0.22 |
| Finance Income | 0.03 | 0.08 | -0.02 | 0.04 | 0.07 | 0.07 | 0.17 | 0.02 | 0.11 | 0.08 |
| Finance Costs | 0.02 | 0.02 | -0.07 | 0.00 | 0.14 | 0.07 | 0.05 | 0.07 | 0.08 | 0.06 |
| Pretax Income | 0.58 | 0.64 | 0.44 | 0.77 | 0.41 | 0.50 | 0.37 | 0.29 | 0.46 | 0.24 |
| Income Tax Expense | 0.15 | 0.17 | 0.10 | 0.19 | 0.08 | 0.12 | 0.05 | 0.03 | 0.15 | 0.06 |
| Net Income | 0.43 | 0.47 | 0.51 | 0.57 | 0.32 | 0.38 | 0.32 | 0.26 | 0.32 | 0.18 |
| Total Comprehensive Income | 0.44 | 0.47 | 0.50 | 0.58 | 0.32 | 0.38 | 0.31 | 0.26 | 0.32 | 0.18 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 12.65 | 11.99 | 11.06 | 18.34 | 17.77 | 17.44 | 17.34 | 16.03 | 16.34 | 16.52 |
| Current Assets | 5.33 | 4.66 | 4.41 | 6.36 | 5.71 | 5.26 | 5.52 | 4.81 | 5.43 | 5.60 |
| Cash & Cash Equivalents | 0.29 | 0.52 | 0.15 | 0.92 | 0.71 | 0.75 | 0.39 | 0.54 | 0.97 | 1.06 |
| Inventories | 2.34 | 2.29 | 2.13 | 3.12 | 3.08 | 2.87 | 2.82 | 2.69 | 2.76 | 2.66 |
| Trade Receivables | 0.62 | 0.57 | 0.68 | 1.07 | 0.82 | 0.90 | 1.17 | 0.98 | 0.93 | 0.69 |
| Non-current Assets | 7.32 | 7.33 | 6.65 | 11.98 | 12.06 | 12.17 | 11.82 | 11.22 | 10.91 | 10.92 |
| Property, Plant & Equipment | 6.47 | 6.46 | 6.03 | 6.17 | 5.76 | 5.80 | 5.37 | 4.68 | 4.36 | 4.33 |
| Intangible Assets | 0.08 | 0.08 | 0.06 | 5.39 | 5.45 | 5.51 | 5.57 | 5.68 | 5.74 | 5.79 |
| Total Liabilities | 4.29 | 4.07 | 3.61 | 6.16 | 6.17 | 6.16 | 6.43 | 5.43 | 6.01 | 6.51 |
| Current Liabilities | 2.97 | 2.74 | 2.53 | 3.77 | 3.64 | 3.62 | 3.85 | 3.56 | 4.03 | 4.65 |
| Non-current Liabilities | 1.32 | 1.33 | 1.08 | 2.39 | 2.53 | 2.54 | 2.58 | 1.87 | 1.98 | 1.87 |
| Total Equity | 8.36 | 7.92 | 7.45 | 12.18 | 11.60 | 11.28 | 10.90 | 10.59 | 10.33 | 10.01 |
| Share Capital | 0.12 | 0.12 | 0.12 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
| Retained Earnings | 7.77 | 7.34 | 6.87 | 6.36 | 5.79 | 5.46 | 5.09 | 4.77 | 4.50 | 4.18 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.62 | 0.77 | 0.42 | 0.62 | 0.52 | 0.68 | 0.39 | 0.74 | 0.24 | 0.29 |
| Cash from Investing Activities | -0.91 | -0.40 | -0.86 | -0.21 | -0.54 | -0.25 | -1.07 | -0.44 | -0.32 | 0.58 |
| Purchase of Property, Plant & Equipment | 0.09 | 0.09 | 0.54 | 0.09 | 0.13 | 0.62 | 0.57 | 0.55 | 0.10 | 0.08 |
| Cash from Financing Activities | 0.04 | -0.00 | -0.35 | -0.20 | -0.00 | -0.07 | 0.51 | -0.71 | -0.03 | -0.20 |
| Net Change in Cash | -0.23 | 0.37 | -0.77 | 0.21 | -0.04 | 0.36 | -0.15 | -0.43 | -0.09 | 0.69 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 4,557.0 | +30.3% | +14.9% | +31.4% | — |
| Operating income | 2,069.2 | +56.6% | +28.1% | +47.9% | — |
| Net income | 1,784.4 | +64.7% | +30.8% | +49.2% | — |
| EPS | ₩38,546 | +64.7% | +30.8% | +49.2% | — |
| Operating cash flow | 2,247.8 | +35.5% | +33.1% | +61.9% | — |
| Shareholders' equity | 7,451.1 | -31.7% | -6.0% | +10.1% | — |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 55.2% | 48.9% | 50.7% | 48.9% | 46.3% | 35.7% |
| Operating margin | 45.4% | 37.8% | 41.0% | 32.8% | 34.3% | 25.1% |
| Net margin | 39.2% | 31.0% | 29.2% | 26.6% | 25.1% | 20.7% |
| Return on equity | 19.4% | 10.4% | 9.1% | 11.4% | 8.2% | 5.4% |
| Return on assets | 12.6% | 6.5% | 5.3% | 6.5% | 5.5% | 3.9% |
| Operating cash flow / revenue | 49.3% | 47.4% | 56.7% | 31.8% | 29.0% | 17.4% |
| Capex / revenue | 30.5% | 37.3% | 33.9% | 31.9% | 25.9% | 12.0% |
| Symbol | Last Price |
|---|---|
| 068270Celltrion, Inc. | ₩188,100 +0.5% |
| 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% |