| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 331.7 | 273.8 | 285.0 | 249.3 | 165.6 | — | 93.3 | 97.7 | 202.8 | 200.4 | 138.1 |
| Cost of Revenue | 195.5 | 177.6 | 172.9 | 160.4 | 107.9 | — | 94.9 | 95.0 | 123.0 | 107.4 | 86.8 |
| Gross Profit | 136.2 | 96.2 | 112.1 | 88.9 | 57.7 | — | -1.6 | 2.8 | 79.8 | 93.0 | 51.3 |
| Selling, General & Administrative | 81.3 | 68.5 | 78.6 | 71.1 | 52.2 | — | 25.1 | 18.4 | 17.9 | 15.4 | 16.8 |
| Operating Income | 54.9 | 27.7 | 33.5 | 17.9 | 5.6 | — | -26.7 | -15.6 | 61.8 | 77.6 | 34.5 |
| Finance Income | 17.8 | 35.3 | 9.4 | 15.0 | 5.6 | — | 3.1 | 3.4 | 3.2 | 8.1 | 1.8 |
| Finance Costs | 13.4 | 18.6 | 19.7 | 13.6 | 6.3 | — | 1.3 | 0.4 | 4.3 | 3.5 | 7.3 |
| Pretax Income | 58.7 | 42.7 | 23.4 | 19.2 | 1.3 | — | -25.0 | -13.4 | 59.2 | 80.5 | 35.6 |
| Income Tax Expense | 4.2 | 10.3 | 5.8 | 1.7 | -2.1 | — | -6.4 | -4.1 | 14.2 | 19.1 | 10.4 |
| Net Income | 54.6 | 32.5 | 17.5 | 17.5 | 3.4 | — | -18.5 | -9.3 | 45.0 | 61.4 | 25.2 |
| Total Comprehensive Income | 55.8 | 32.3 | 19.4 | 19.5 | 5.1 | — | -18.9 | -10.2 | 45.7 | 58.2 | 29.5 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 782.6 | 721.9 | 675.4 | 578.7 | 498.6 | 341.1 | 341.1 | 345.5 | 381.5 | 367.8 | 232.4 |
| Current Assets | 372.7 | 330.1 | 348.4 | 271.3 | 244.1 | 144.2 | 144.2 | 167.3 | 225.2 | 224.9 | 95.8 |
| Cash & Cash Equivalents | 30.5 | 63.4 | 50.1 | 50.2 | 39.2 | 12.8 | 12.8 | 47.7 | 72.3 | 55.2 | 11.8 |
| Inventories | 169.5 | 127.0 | 120.7 | 107.6 | 80.8 | 40.9 | 40.9 | 40.7 | 58.0 | 91.4 | 58.7 |
| Trade Receivables | 96.7 | 67.8 | 120.6 | 94.2 | 62.9 | 35.4 | 35.7 | 15.9 | 30.3 | 13.4 | 13.2 |
| Non-current Assets | 409.9 | 391.8 | 327.1 | 307.4 | 254.4 | 196.9 | 196.9 | 178.2 | 156.3 | 142.9 | 136.6 |
| Property, Plant & Equipment | 357.2 | 336.1 | 277.0 | 254.3 | 209.1 | 171.7 | 172.5 | 169.1 | 151.6 | 138.4 | 134.1 |
| Intangible Assets | 17.0 | 16.5 | 13.5 | 12.5 | 12.6 | 8.0 | 8.0 | 1.4 | 1.2 | 1.1 | 1.1 |
| Total Liabilities | 189.6 | 218.9 | 288.5 | 229.5 | 172.5 | 37.4 | 37.4 | 13.9 | 30.4 | 54.5 | 121.5 |
| Current Liabilities | 164.8 | 133.3 | 83.7 | 179.2 | 52.6 | 16.2 | 16.2 | 10.0 | 28.6 | 51.5 | 108.2 |
| Non-current Liabilities | 24.8 | 85.6 | 204.8 | 50.3 | 120.0 | 21.2 | 21.2 | 4.0 | 1.8 | 3.1 | 13.3 |
| Total Equity | 593.0 | 503.0 | 386.9 | 341.1 | 326.0 | 303.7 | 303.7 | 331.6 | 351.1 | 313.2 | 110.9 |
| Share Capital | 10.4 | 10.1 | 9.4 | 9.4 | 9.4 | 9.3 | 9.3 | 9.3 | 9.3 | 9.2 | 5.9 |
| Retained Earnings | 204.2 | 159.4 | 135.7 | 126.9 | 115.6 | 123.6 | 123.6 | 151.6 | 170.6 | 134.0 | 76.0 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 14.0 | 109.5 | 1.3 | 7.0 | 7.3 | — | -30.5 | 10.8 | 54.4 | 50.8 | 35.8 |
| Cash from Investing Activities | -26.3 | -86.5 | -82.4 | -5.7 | -8.0 | — | -9.8 | -26.8 | -26.3 | -93.2 | -33.1 |
| Purchase of Property, Plant & Equipment | 47.1 | 82.8 | 43.2 | 60.5 | 51.8 | — | 6.2 | 27.2 | 27.7 | 16.0 | 22.1 |
| Cash from Financing Activities | -20.1 | -11.0 | 81.4 | 10.8 | -0.1 | — | 5.3 | -9.0 | -9.1 | 85.2 | 6.6 |
| Dividends Paid | 10.1 | 9.4 | 9.4 | 9.4 | 0.0 | — | 9.3 | 9.3 | 9.2 | 2.9 | 1.0 |
| Net Change in Cash | -32.4 | 12.0 | 0.3 | 12.1 | -0.9 | — | -35.0 | -25.0 | 19.0 | 42.8 | 9.4 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 108.5 | 67.0 | 129.1 | 81.9 | 68.3 | 52.4 | 115.7 | 61.7 | 44.6 | 51.7 |
| Cost of Revenue | 69.4 | 35.8 | 81.2 | 44.9 | 36.2 | 33.2 | 76.3 | 39.2 | 29.3 | 32.7 |
| Gross Profit | 39.1 | 31.1 | 47.9 | 37.0 | 32.0 | 19.3 | 39.4 | 22.5 | 15.3 | 19.0 |
| Selling, General & Administrative | 20.8 | 19.6 | 21.7 | 22.3 | 19.1 | 18.2 | 16.6 | 16.4 | 18.3 | 17.1 |
| Operating Income | 18.3 | 11.5 | 26.3 | 14.7 | 12.9 | 1.0 | 22.8 | 6.1 | -3.1 | 1.9 |
| Finance Income | 2.8 | 8.7 | 7.4 | 6.1 | 2.0 | 2.2 | 3.7 | 14.0 | 7.3 | 10.3 |
| Finance Costs | 2.4 | 3.1 | 4.2 | -0.0 | 7.5 | 1.7 | 7.0 | 5.2 | 3.2 | 3.2 |
| Pretax Income | 18.1 | 17.7 | 29.3 | 21.0 | 6.9 | 1.6 | 19.4 | 14.9 | 0.9 | 7.5 |
| Income Tax Expense | 5.0 | 2.5 | -1.7 | 3.5 | 1.5 | 0.9 | 7.0 | 1.2 | -0.0 | 2.1 |
| Net Income | 13.2 | 15.2 | 31.0 | 17.5 | 5.4 | 0.7 | 12.4 | 13.7 | 0.9 | 5.4 |
| Total Comprehensive Income | 13.5 | 15.8 | 31.2 | 17.9 | 6.0 | 0.8 | 12.1 | 14.4 | 1.2 | 4.5 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 848.0 | 849.9 | 782.6 | 755.5 | 732.4 | 742.2 | 721.9 | 691.6 | 666.2 | 675.8 |
| Current Assets | 447.1 | 445.2 | 372.7 | 356.7 | 322.5 | 336.7 | 330.1 | 323.5 | 324.4 | 341.4 |
| Cash & Cash Equivalents | 53.8 | 111.3 | 30.5 | 44.3 | 41.7 | 24.8 | 63.4 | 41.0 | 29.5 | 71.1 |
| Inventories | 196.4 | 194.5 | 169.5 | 174.6 | 163.1 | 146.6 | 127.0 | 158.6 | 154.7 | 133.8 |
| Trade Receivables | 47.3 | 37.5 | 96.7 | 49.2 | 57.5 | 56.6 | 67.8 | 50.5 | 44.6 | 72.8 |
| Non-current Assets | 400.9 | 404.7 | 409.9 | 398.8 | 409.9 | 405.4 | 391.8 | 368.1 | 341.8 | 334.4 |
| Property, Plant & Equipment | 357.9 | 356.8 | 357.2 | 359.7 | 358.2 | 351.1 | 336.1 | 307.2 | 295.8 | 283.6 |
| Intangible Assets | 17.2 | 17.3 | 17.0 | 16.8 | 16.7 | 16.7 | 16.5 | 16.2 | 13.4 | 13.2 |
| Total Liabilities | 219.0 | 238.7 | 189.6 | 199.5 | 231.9 | 247.9 | 218.9 | 203.1 | 238.0 | 284.4 |
| Current Liabilities | 196.2 | 214.4 | 164.8 | 175.0 | 147.6 | 162.1 | 133.3 | 80.9 | 76.3 | 88.5 |
| Non-current Liabilities | 22.7 | 24.3 | 24.8 | 24.5 | 84.3 | 85.7 | 85.6 | 122.1 | 161.7 | 195.9 |
| Total Equity | 629.1 | 611.2 | 593.0 | 556.0 | 500.5 | 494.3 | 503.0 | 488.5 | 428.2 | 391.4 |
| Share Capital | 10.4 | 10.4 | 10.4 | 10.3 | 10.1 | 10.1 | 10.1 | 10.1 | 9.7 | 9.5 |
| Retained Earnings | 221.9 | 208.8 | 204.2 | 173.6 | 156.0 | 150.4 | 159.4 | 148.2 | 133.6 | 132.6 |
| 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 | 1.5 | 103.1 | -21.2 | 29.2 | -11.5 | 17.4 | 55.7 | 9.0 | 7.4 | 37.3 |
| Cash from Investing Activities | -50.7 | -27.3 | 11.6 | -25.2 | 41.2 | -54.0 | -32.0 | 5.0 | -45.0 | -14.5 |
| Purchase of Property, Plant & Equipment | 6.0 | 9.0 | 5.7 | 14.6 | 6.0 | 20.8 | 34.5 | 17.4 | 18.1 | 12.8 |
| Cash from Financing Activities | -7.6 | 4.0 | -2.9 | -3.1 | -11.5 | -2.6 | -2.5 | -2.2 | -2.7 | -3.5 |
| Dividends Paid | — | — | 0.0 | 0.0 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | -56.9 | 79.8 | -12.5 | 0.9 | 18.3 | -39.2 | 21.2 | 11.7 | -40.3 | 19.3 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 331.7 | +21.2% | +10.0% | — | +9.2% |
| Operating income | 54.9 | +98.4% | +45.5% | — | +4.8% |
| Net income | 54.6 | +68.1% | +46.0% | — | +8.0% |
| EPS | ₩2,614 | +68.1% | +46.0% | — | +8.0% |
| Operating cash flow | 14.0 | -87.2% | +25.8% | — | -9.0% |
| Shareholders' equity | 593.0 | +17.9% | +20.2% | +14.3% | +18.3% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 41.1% | 35.1% | 39.3% | 35.7% | 34.9% | — |
| Operating margin | 16.6% | 10.1% | 11.8% | 7.2% | 3.4% | — |
| Net margin | 16.5% | 11.9% | 6.1% | 7.0% | 2.0% | — |
| Return on equity | 10.0% | 7.3% | 4.8% | 5.3% | 1.1% | — |
| Return on assets | 7.3% | 4.6% | 2.8% | 3.3% | 0.8% | — |
| Operating cash flow / revenue | 4.2% | 40.0% | 0.5% | 2.8% | 4.4% | — |
| Capex / revenue | 14.2% | 30.2% | 15.2% | 24.3% | 31.3% | — |
| Symbol | Last Price |
|---|---|
| 302440SK Bioscience Co., Ltd. | ₩37,900 +0.4% |
| 009420Hanall Biopharma Co., Ltd. | ₩54,700 +1.5% |
| 310210Voronoi, Inc. | ₩153,000 +3.9% |
| 214370Caregen Co., Ltd. | ₩44,500 +1.5% |
| 347850D & D Pharmatech, Inc. | ₩49,200 +1.4% |
| 226950Olix Pharmaceuticals, Inc. | ₩95,900 +4.5% |
| 140410Mezzion Pharma Co., Ltd. | ₩65,000 +0.0% |
| 068760Celltrion Pharm, Inc. | ₩40,850 +0.0% |
| 007390Naturecell Co., Ltd. | ₩23,950 +0.2% |
| 006280GC Biopharma Corp. | ₩127,600 +0.5% |