KOSPIBiotech & Pharma003060

Aprogen Biologics

₩1,583▲ 2.26%2026-10-02 close
Market Cap
₩25.4B
Turnover
₩300M
Volume
200,000 shares
Shares out.
16.3M
PER
—
PBR
0.1×
EPS
-₩5,614
Dividend Yield
0.00%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩0 per share · Prices as of the 2026-10-02 close

01

Report overview

At a CDMO Turning Point, Losses Still Widening

Aprogen Biologics is pushing to expand its perfusion-culture-based CDMO business at its Osong plant, but its 2025 operating and net losses widened further from the prior year, deepening financial strain.

  1. 1

    2025 revenue rose to KRW 73.2bn year on year, but operating loss widened to KRW 60.4bn

  2. 2

    Net loss attributable to owners jumped from KRW 105.0bn in 2024 to KRW 170.3bn in 2025

  3. 3

    The debt ratio nearly doubled from 56.1% in 2024 to 111.5% in 2025

  4. 4

    Expansion of Osong plant No.5 (180,000L) and efforts to win external CDMO clients are the key growth levers

  5. 5

    Biosimilars for Remicade, Herceptin and Rituxan are progressing through various clinical and approval stages

02

Business structure

Aprogen Biologics operates a pharmaceutical division and a biologics division; the pharmaceutical unit produces generic drugs, while the biologics unit manufactures antibody drugs using perfusion culture at its Osong plant in Chungbuk province.

Since its founding in 1960, the company diversified its structure in 2022 by merging with a firm holding biopharmaceutical production technology and bringing a semiconductor equipment parts maker under its umbrella as a subsidiary.

Through R&D collaboration with its parent company Aprogen, it is commercializing biosimilars and working to improve its profit structure in the CMO and CDMO segments.

Its Remicade (infliximab) biosimilar has obtained marketing approval in Japan and Latin America and completed Phase 3 trials, its Rituxan (rituximab) biosimilar is preparing for Phase 1, and its Herceptin (trastuzumab) biosimilar has completed Phase 1 and is preparing for EU marketing approval.

Its Humira (adalimumab) biosimilar AP-096 has completed process validation with parent Aprogen, and clinical sample production using the Osong plant's 2,000-liter perfusion bioreactor was also successfully completed.

In its CDMO business, the company is building sales organizations targeting Japanese and European biopharmaceutical firms to move beyond producing biosimilars only for its affiliate and secure external customers; the Osong plant houses four 2,000-liter perfusion production facilities described as among the world's largest of their kind.

Its controlling shareholder, Aprogen, has continued to provide funding support through rights offerings and convertible bonds.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩14.9B-₩18B−120.5%
2025Q3₩21.1B-₩10.7B−50.5%
2025Q4₩20.4B-₩16B−78.5%
2026Q1₩21.6B-₩13.6B−63.0%
2026Q2₩23.1B-₩17.5B−75.7%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩65.2B-₩5.4B₩7.8B−8.3%1.9%34.6%
2023₩87.4B-₩57.5B-₩118.3B−65.8%−32.1%59.9%
2024₩67.4B-₩52.8B-₩105B−78.4%−27.7%56.1%
2025₩73.2B-₩60.4B-₩170.3B−82.4%−82.0%111.5%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-08-23

04

Earnings analysis

Consolidated revenue in 2025 was KRW 73.2bn, fluctuating from KRW 65.2bn in 2022, KRW 87.4bn in 2023, and KRW 67.4bn in 2024.

Operating loss deepened from KRW 5.4bn in 2022 to KRW 57.5bn in 2023, KRW 52.8bn in 2024, and KRW 60.4bn in 2025, marking a third consecutive year of losses exceeding KRW 50bn, with the operating margin worsening to -82.4% in 2025 from -78.4% in 2024.

Net income attributable to owners swung from a profit of KRW 7.8bn in 2022 to losses of KRW 118.3bn in 2023, KRW 105.0bn in 2024, and KRW 170.3bn in 2025, the largest loss of the past four years.

Quarterly, the second quarter of 2025 stood out with revenue of KRW 14.9bn, an operating loss of KRW 18.0bn, and a notably large net loss of KRW 66.9bn attributable to owners, followed by the third quarter's revenue of KRW 21.1bn, operating loss of KRW 10.7bn, and net loss of KRW 24.4bn, and the fourth quarter's revenue of KRW 20.4bn, operating loss of KRW 16.0bn, and net loss of KRW 36.0bn.

Entering 2026, the first quarter showed revenue of KRW 21.6bn, operating loss of KRW 13.6bn, and a markedly narrower net loss of KRW 3.9bn, but the second quarter saw revenue rise to KRW 23.1bn while the operating loss widened again to KRW 17.5bn and the net loss to KRW 14.0bn, reflecting significant quarter-to-quarter volatility.

Revenue has shown a gradual uptrend, staying in the low-20-billion-won range for four straight quarters since the third quarter of 2025, while operating losses have persisted in the KRW 10-18bn range each quarter without meaningful improvement.

On the balance sheet, total equity fell sharply to KRW 277.6bn (owners' equity of KRW 207.8bn) at end-2025 from KRW 378.7bn (owners' equity of KRW 378.5bn) at end-2024, while the debt ratio surged from 34.6% in 2022 to 59.9% in 2023, 56.1% in 2024, and 111.5% in 2025.

Operating cash flow has also been negative for four consecutive years since 2022, coming in at negative KRW 38.2bn in 2025, underscoring continued cash burn.

05

Industry analysis

Rising global demand for biologic drugs and the ripple effects of the U.S. push for biosecurity legislation are spurring Korean pharmaceutical and biotech firms to enter the CDMO business, with relatively high margins emerging as a new revenue source. Global regulatory easing trends, including the U.S.

FDA and EU EMA advancing guideline revisions to simplify biosimilar development procedures, are also creating a favorable environment for the industry.

The domestic CDMO market is led by large-capacity players such as Samsung Biologics and Lotte Biologics, meaning Aprogen Biologics approaches the market with relatively smaller production capacity and a specialized perfusion culture technology.

A strength of the Osong plant is its hybrid infrastructure capable of running both perfusion and Fed-Batch processes, and it has adopted a laboratory information management system (LIMS) also used by Bayer, DuPont, and Samsung Biologics to meet data integrity requirements.

However, in terms of track record, the company has so far relied mainly on producing biosimilars for its affiliate Aprogen, and its first commercial contract with an external global customer has not yet been clearly confirmed, leaving reference-building a challenge versus larger CDMO peers.

In the biosimilar segment, the company targets replacement demand arising from patent expirations of originator drugs such as Remicade, Herceptin, Rituxan, and Humira, though this market itself remains competitive among numerous domestic and global players.

06

Outlook

The company has been building a 180,000-liter fifth plant in anticipation of rising demand for biologics, stating that total capacity at the Osong complex would rise to 784,000 liters upon completion.

On the CDMO sales front, it has stated plans to build dedicated sales organizations targeting Japanese and European biopharmaceutical companies and to consider further capacity expansion once customer demand becomes concrete.

In its biosimilar pipeline, the company said its Humira biosimilar AP-096 completed process validation and clinical sample production with its parent, achieving commercial-scale production capability, with plans to extend this technology platform to follow-on pipeline candidates.

Its Herceptin biosimilar is in the EU marketing-approval preparation stage, and its Rituxan biosimilar is preparing to enter Phase 1, meaning subsequent approval timelines will need to be confirmed step by step.

Company and parent officials have stated a goal of becoming a comprehensive global biotech firm by expanding global licensing deals and CMO/CDMO orders.

However, the signing of a first commercial contract with an external customer has been described as "imminent" on multiple occasions without yet being confirmed through a specific contract disclosure, meaning whether and when such an order materializes will be a key determinant of future earnings improvement.

07

Valuation

PER
—
PBR
0.1×
ROE
-33.9%
EPS
-₩5,614
BPS
₩14,302
Dividend per share
₩0

The current share price trades below the company's net asset value, placing it in a discounted range relative to book value in price-to-book terms.

However, this discount partly reflects the sharp reduction in owners' equity itself following the large 2025 net loss, so the shrinking capital base should be considered alongside any discount interpretation.

On the earnings side, the company remains in a loss-making structure, meaning there is no stable earnings base from which to derive a price-to-earnings multiple, and dividend-based valuation is similarly limited given the absence of recent dividend payments.

Ultimately, valuation appears heavily contingent on whether external CDMO orders materialize going forward and whether the operating margin improves from its current loss-making level.

PER, EPS, PBR and BPS are all calculated in-house (the same method as Naver and Toss) · Dividend yield = cash dividend per share from DART filings (supplemented by KRX) ÷ current price · As of 2026-08-23

08

Bull factors

Capacity Expansion Lays Groundwork for CDMO Volume

The company has pursued expansion via a 180,000-liter fifth plant, stating total Osong capacity would reach 784,000 liters upon completion. It also holds multiple 2,000-liter perfusion facilities described as among the world's largest of their kind, supporting a cost-competitive sales approach.

A dedicated CDMO sales organization targeting Japan and Europe is under construction, meaning idle capacity could convert into revenue if external customers are secured.

Step-by-Step Progress in the Biosimilar Pipeline

The Remicade biosimilar has obtained marketing approval in Japan and Latin America and completed Phase 3 trials, while the Herceptin biosimilar has completed Phase 1 and is preparing for EU marketing approval.

The Humira biosimilar AP-096 has completed process validation and clinical sample production with the parent company, reportedly achieving commercial-scale production capability.

With multiple products progressing simultaneously at different stages, the impact of any single product's delay on overall pipeline value is relatively diversified.

Gradual Uptrend in Quarterly Revenue

Quarterly revenue rose for four consecutive quarters, from KRW 14.9bn in the second quarter of 2025 to KRW 23.1bn in the second quarter of 2026. In the first quarter of 2026, the net loss attributable to owners narrowed to KRW 3.9bn, an instance of loss reduction in a given quarter.

If production services in the biologics division continue to run, revenue growth could open a path toward gradual loss reduction over time.

09

Bear factors

Continued Large Losses and Deteriorating Financial Structure

Operating losses have exceeded KRW 50bn for three straight years since 2023, and the 2025 net loss attributable to owners of KRW 170.3bn was the largest in the past four years. The debt ratio jumped from 56.1% in 2024 to 111.5% in 2025, and operating cash flow has been negative for four consecutive years. If this trend continues, the need for additional financing could grow.

External CDMO Orders Remain Unconfirmed

Since early 2025, multiple media reports repeatedly suggested that a first commercial contract with a global company would be signed within one to two months, but this has not since been confirmed through a specific contract disclosure.

This can be interpreted as meaning the CDMO business still lacks an established track record. Repeated expectations followed by delays could weigh on market confidence over time.

Capital Erosion and Dependence on Group Structure

Owners' equity fell sharply from KRW 378.5bn at end-2024 to KRW 207.8bn at end-2025. The company has a history of raising funds through rights offerings and convertible bond issuances to its controlling shareholder Aprogen, and any similar future fundraising could affect the ownership structure and per-share value. There is also a structure of mutual convertible bond holdings between the company and its parent.

10

Risk factors

Liquidity and Capital-Raising Risk

Operating cash flow has been negative for four consecutive years, requiring continuous external financing. Given the precedent of rights offerings and convertible bond issuances to the controlling shareholder, similar future fundraising could dilute existing shareholders. The debt ratio's rise to 111.5% also constrains financial flexibility.

Business Concentration and Customer Diversification Risk

A substantial portion of the biologics division's production revenue appears to depend on producing biosimilars for affiliate Aprogen. Delays in securing external customers could slow the execution pace of the CDMO expansion strategy. High dependence on a narrow customer base without diversification remains a structural risk.

Clinical and Regulatory Approval Delay Risk

Several pipeline items, including EU marketing approval for the Herceptin biosimilar and Phase 1 entry for the Rituxan biosimilar, face upcoming regulatory review and approval processes.

The biosimilar market is highly competitive both domestically and globally, so approval delays or preemption by competing products could affect commercialization timing and market share. Development timelines could also be revised depending on clinical data outcomes.

11

What to watch next

  1. Mid-November 2026

    Check the third-quarter 2026 earnings disclosure for whether the revenue uptrend continues and whether operating losses narrow.

  2. Fourth quarter of 2026

    Verify disclosures or IR materials on whether plant No.5 (180,000L) has begun operations and its initial utilization rate.

  3. As-disclosed (upon any contract announcement)

    Watch for a disclosure confirming a first commercial CDMO contract with an external customer, and if signed, examine the contract size and the products involved.

  4. Second half of 2026

    Confirm progress on the EU marketing-approval filing and review for the Herceptin biosimilar, and whether Phase 1 for the Rituxan biosimilar has commenced.

  5. As-disclosed

    If further financing disclosures emerge involving parent Aprogen—such as additional rights offerings or convertible bond issuances—check for changes in ownership stake and dilution effects.

12

Overall view

Aprogen Biologics is simultaneously pursuing CDMO business expansion based on its perfusion culture technology at the Osong plant and progress across its biosimilar pipeline, but the profit-and-loss structure confirmed by finalized financial data has not yet shown clear improvement. 2025 revenue rose year on year, but both operating and net losses widened, and the debt ratio climbed to 111.5%, increasing financial strain.

Quarterly results show a gradual revenue uptrend, while loss magnitudes have swung significantly quarter to quarter, making it difficult to conclude the company has entered a stable improvement phase.

The expansion of plant No.5, the securing of external CDMO customers, and approval progress for biosimilars such as Herceptin and Rituxan are the key variables that will shape future earnings direction.

However, a first commercial contract with an external customer has been repeatedly anticipated in media reports without yet being confirmed through a specific disclosure, warranting continued monitoring of whether and when this materializes.

Fact-checking through upcoming quarterly disclosures and any contract or approval announcements will be important before forming an investment judgment.

13

Sources

  1. Korea Exchange (KRX) — Prices · Market Cap · Volume
  2. FSS electronic disclosure system (DART) — Financial statements · Dividend filings
Show 18 more articles and sources
  1. comp.wisereport.co.kr
  2. alphasquare.co.kr
  3. comp.fnguide.com
  4. judal.co.kr
  5. valueline.co.kr
  6. littlebproject.com
  7. catch.co.kr
  8. judal.co.kr
  9. e-science.co.kr
  10. biotimes.co.kr
  11. biotimes.co.kr
  12. hankyung.com
  13. hankyung.com
  14. job-post.co.kr
  15. medicopharma.co.kr
  16. dealsite.co.kr
  17. kind.krx.co.kr
  18. pharm.edaily.co.kr

Report written 2026-09-05 · Data as of 2026-09-04

This content is AI analysis of market data and web search results, provided for information only. It is not a solicitation or recommendation to invest. Investment decisions and their consequences are the investor's own responsibility. Data may be delayed or contain errors.