| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Total Revenue | 287.3 | 269.4 | 242.3 |
| Cost of Revenue | 113.3 | 100.6 | 88.4 |
| Gross Profit | 174.0 | 168.9 | 153.9 |
| Selling, General & Administrative | 81.0 | 76.4 | 70.2 |
| Operating Income | 92.5 | 92.8 | 83.6 |
| Finance Income | 10.3 | 14.6 | 9.1 |
| Finance Costs | 0.9 | 9.2 | 1.2 |
| Pretax Income | 102.1 | 88.1 | 92.1 |
| Income Tax Expense | 20.7 | 19.4 | 17.5 |
| Net Income | 81.4 | 68.7 | 74.5 |
| Total Comprehensive Income | 80.0 | 64.2 | 70.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Total Assets | 841.7 | 581.7 | 521.6 |
| Current Assets | 643.3 | 385.8 | 307.6 |
| Cash & Cash Equivalents | 31.8 | 32.9 | 34.4 |
| Inventories | 64.1 | 60.3 | 56.3 |
| Trade Receivables | 63.7 | 60.8 | 58.1 |
| Non-current Assets | 198.4 | 195.9 | 214.0 |
| Property, Plant & Equipment | 116.6 | 95.1 | 94.1 |
| Intangible Assets | 5.5 | 0.7 | 0.7 |
| Total Liabilities | 47.3 | 49.9 | 49.3 |
| Current Liabilities | 46.2 | 44.6 | 39.2 |
| Non-current Liabilities | 1.1 | 5.3 | 10.1 |
| Total Equity | 794.4 | 531.8 | 472.3 |
| Share Capital | 7.3 | 5.6 | 5.6 |
| Retained Earnings | 602.4 | 533.3 | 471.7 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Cash from Operating Activities | 81.6 | 83.0 | 76.1 |
| Cash from Investing Activities | -263.5 | -76.9 | -39.8 |
| Purchase of Property, Plant & Equipment | 30.0 | 10.2 | 4.6 |
| Cash from Financing Activities | 181.1 | -7.7 | -20.0 |
| Dividends Paid | 11.2 | 5.6 | 22.4 |
| Net Change in Cash | -0.9 | -1.6 | 16.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 |
|---|---|---|---|---|
| Total Revenue | 76.1 | 72.1 | 72.1 | 72.7 |
| Cost of Revenue | 27.7 | 27.6 | 28.4 | 28.3 |
| Gross Profit | 48.4 | 44.6 | 43.7 | 44.4 |
| Selling, General & Administrative | 20.8 | 19.5 | 19.7 | 22.4 |
| Operating Income | 27.6 | 25.1 | 23.7 | 21.9 |
| Finance Income | 4.3 | 4.7 | 3.4 | 1.9 |
| Finance Costs | 0.1 | 0.2 | 0.4 | -0.1 |
| Pretax Income | 31.8 | 30.0 | 26.8 | 24.1 |
| Income Tax Expense | 7.5 | 7.3 | 3.5 | 5.6 |
| Net Income | 24.3 | 22.7 | 23.3 | 18.5 |
| Total Comprehensive Income | 21.9 | 22.0 | 22.7 | 17.3 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 |
|---|---|---|---|---|
| Total Assets | 868.4 | 870.8 | 841.7 | 816.5 |
| Current Assets | 620.2 | 656.6 | 643.3 | 606.1 |
| Cash & Cash Equivalents | 26.7 | 37.8 | 31.8 | 225.2 |
| Inventories | 78.0 | 63.0 | 64.1 | 62.7 |
| Trade Receivables | 64.7 | 63.3 | 63.7 | 62.7 |
| Non-current Assets | 248.2 | 214.2 | 198.4 | 210.4 |
| Property, Plant & Equipment | 140.7 | 127.5 | 116.6 | 108.4 |
| Intangible Assets | 6.2 | 6.2 | 5.5 | 5.4 |
| Total Liabilities | 52.1 | 76.3 | 47.3 | 44.8 |
| Current Liabilities | 50.0 | 74.2 | 46.2 | 42.5 |
| Non-current Liabilities | 2.0 | 2.1 | 1.1 | 2.3 |
| Total Equity | 816.4 | 794.5 | 794.4 | 771.7 |
| Share Capital | 7.3 | 7.3 | 7.3 | 7.3 |
| Retained Earnings | 627.5 | 603.2 | 602.4 | 580.2 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 |
|---|---|---|---|---|
| Cash from Operating Activities | 9.8 | 30.0 | 23.6 | — |
| Cash from Investing Activities | 1.6 | -24.2 | -216.2 | — |
| Purchase of Property, Plant & Equipment | 14.9 | 12.0 | 10.1 | — |
| Cash from Financing Activities | -22.3 | -0.4 | -0.4 | — |
| Dividends Paid | — | — | 0.0 | — |
| Net Change in Cash | -10.9 | 5.4 | -193.0 | — |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 287.3 | +6.6% | — | — | — |
| Operating income | 92.5 | -0.3% | — | — | — |
| Net income | 81.4 | +18.6% | — | — | — |
| EPS | ₩5,578 | +18.6% | — | — | — |
| Operating cash flow | 81.6 | -1.7% | — | — | — |
| Shareholders' equity | 794.4 | +49.4% | — | — | — |
| Ratio | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Gross margin | 60.6% | 62.7% | 63.5% |
| Operating margin | 32.2% | 34.4% | 34.5% |
| Net margin | 28.3% | 25.5% | 30.7% |
| Return on equity | 12.3% | 13.7% | 15.8% |
| Return on assets | 11.4% | 12.4% | 14.3% |
| Operating cash flow / revenue | 28.4% | 30.8% | 31.4% |
| Capex / revenue | 10.5% | 3.8% | 1.9% |
| Symbol | Last Price |
|---|---|
| 476830Rznomics, Inc. | ₩28,200 +6.8% |
| 003850Boryung Corporation | ₩9,040 +1.6% |
| 950260Ingenia Therapeutics Inc.(reg.s) | ₩15,580 -1.5% |
| 085660Chabiotech Co., Ltd. | ₩8,090 +2.1% |
| 476060Onconic Therapeutics, Inc. | ₩16,440 -3.9% |
| 041960Komipharm International Co., Ltd. | ₩9,710 +3.5% |
| 001060JW Pharmaceutical | ₩27,500 +1.3% |
| 456160G2GBIO, Inc. | ₩37,950 +5.7% |
| 019170Shinpoong Pharmaceutical Co., Ltd. | ₩10,010 -0.9% |
| 358570GI Innovation, Inc. | ₩8,090 +6.2% |