KOSPIHolding Companies003090

Daewoong

₩15,350▼ 1.54%2026-10-02 close
Market Cap
₩891.9B
Turnover
₩800M
Volume
60K
Shares out.
58.1M
PER
3.9×
PBR
0.6×
EPS
₩4,342
Dividend Yield
1.19%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩200 per share · Prices as of the 2026-10-02 close

01

Report overview

Nabota Cash Engine, Amid Litigation and Earnings Swings

Daewoong is in an earnings recovery phase led by subsidiary Daewoong Pharmaceutical's high-margin drugs Nabota and Fexuclue, but an expanded Medytox lawsuit and quarter-to-quarter swings in owner net income are also visible.

  1. 1

    2025 consolidated revenue reached KRW 2.068 trillion with operating profit of KRW 261.8 billion, revenue up but operating profit slightly down year on year.

  2. 2

    Q2 2026 revenue hit KRW 570.8 billion, the highest in the trailing four quarters, with operating profit recovering to KRW 76.6 billion.

  3. 3

    Medytox expanded its damages claim in the Seoul High Court appeal from KRW 50 billion to KRW 500 billion, with a hearing scheduled for September 17.

  4. 4

    Nabota surpassed cumulative sales of KRW 1 trillion as of June 2026, and a new toxin plant targeting annual capacity of 16 million vials is under construction for 2027 startup.

  5. 5

    Subsidiary Hanall Biopharma's IMVT-1402 clinical data is expected to be disclosed in the second half of 2026, an event that could affect group pipeline value.

02

Business structure

Daewoong Co., Ltd. (003090) sits at the top of the Daewoong Group's governance structure, having converted to a holding company in 2002, and its own revenue comes mainly from brand royalties, rental income, and management fees charged to subsidiaries rather than from operating businesses of its own.

The core subsidiary is Daewoong Pharmaceutical, which runs the group's prescription drug and aesthetics businesses, alongside Daewoong Bio (raw and finished pharmaceutical products), Daewoong Development (real estate), and KOSPI-listed Hanall Biopharma, which develops autoimmune disease therapeutics.

Daewoong Pharmaceutical is pursuing a '1 Product, 1 Trillion Won' strategy built around three innovative drugs -- the botulinum toxin Nabota, the GERD treatment Fexuclue, and the diabetes drug Envlo -- complemented by over-the-counter products such as Ursa, health supplements, and the digital healthcare service ThynC.

Hanall Biopharma, of which Daewoong Pharmaceutical holds roughly a 30.8% controlling stake, has licensed out its FcRn antibody candidate IMVT-1402 to Immunovant, a Roivant Sciences affiliate, and is conducting late-stage trials in indications including Graves' disease.

Nabota is sold under the brand Jeuveau in the United States through partner Evolus and as Nuceiva in Europe, competing domestically with Medytox and Hugel and internationally with global players including AbbVie (Allergan).

Fexuclue continues to expand its share of the domestic P-CAB (potassium-competitive acid blocker) market and obtained regulatory approval in China in September 2025 to prepare for overseas expansion.

Because the holding company's consolidated financial statements incorporate the full results of Daewoong Pharmaceutical and other subsidiaries, the direction of the holding company's earnings is largely driven by the operating performance of Daewoong Pharmaceutical.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩528.4B₩85.3B16.1%
2025Q3₩542.2B₩80.5B14.9%
2025Q4₩516.3B₩34.8B6.7%
2026Q1₩492.7B₩47.8B9.7%
2026Q2₩570.8B₩76.6B13.4%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩1.7T₩207.3B₩102.6B12.2%12.4%68.7%
2023₩1.8T₩195.6B₩152.7B10.8%16.3%64.2%
2024₩1.9T₩281.9B₩57.9B14.6%5.8%81.1%
2025₩2.1T₩261.8B₩175.1B12.7%14.9%82.9%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-04

04

Earnings analysis

Consolidated revenue rose for four straight years, from KRW 1.697 trillion in 2022 to KRW 1.814 trillion in 2023, KRW 1.937 trillion in 2024, and KRW 2.068 trillion in 2025, showing steady top-line growth.

Operating profit, however, fluctuated -- KRW 207.3 billion in 2022, KRW 195.6 billion in 2023, KRW 281.9 billion in 2024, and KRW 261.8 billion in 2025 -- and the operating margin eased from 14.6% in 2024 to 12.7% in 2025.

Owner net income showed even larger swings, plunging from KRW 152.7 billion in 2023 to KRW 57.9 billion in 2024 before rebounding sharply to KRW 175.1 billion in 2025.

This divergence from the operating-profit trend suggests that changes in profit allocation to non-controlling interests at subsidiaries with significant minority stakes, such as Hanall Biopharma, along with equity-method and one-off items, materially affected the owner's share of net income.

Looking at recent quarters, revenue of KRW 542.2 billion and operating profit of KRW 80.5 billion in Q3 2025 gave way to a slight revenue dip to KRW 516.3 billion and a sharp operating profit drop to KRW 34.8 billion in Q4 2025, yet owner net income actually rose to KRW 69.9 billion, hinting at possible one-off factors.

Q1 2026 revenue fell to KRW 492.7 billion, the lowest in the trailing four-quarter window, marking a pause, with operating profit also easing to KRW 47.8 billion.

Q2 2026 revenue rebounded to KRW 570.8 billion, the highest in the window, and operating profit recovered sharply to KRW 76.6 billion, but owner net income slipped slightly to KRW 34.1 billion from KRW 35.3 billion the prior quarter, reaffirming the gap between operating profit and owner net income.

The sum of owner net income over the trailing four quarters (Q3 2025-Q2 2026) reached KRW 179.4 billion, running above the full-year 2025 figure of KRW 175.1 billion.

05

Industry analysis

The global botulinum toxin (Botox-type) market continues to grow on the back of expanding aesthetic and therapeutic indications and rising demand from emerging markets; among Korean players, Daewoong Pharmaceutical (Nabota) competes with Hugel and Medytox domestically, while AbbVie (Allergan) remains the largest global operator.

Nabota has expanded its overseas revenue mix by securing approvals from major regulators including the US FDA, European EMA, and Health Canada, reportedly posting an average annual sales growth rate of 57% from 2019 to 2025.

Domestically, the GERD treatment market is shifting from conventional PPIs (proton pump inhibitors) toward P-CAB class drugs, a trend in which Fexuclue continues to gain share.

On the other hand, the ongoing trade-secret infringement lawsuit with Medytox has fed into a broader controversy over botulinum toxin strain origins across the domestic industry, a factor cited as affecting both industry-wide credibility and company-specific risk.

In digital healthcare, the hospital monitoring service ThynC has been expanding bed-level penetration, drawing attention as a growth pillar outside traditional pharmaceuticals, though the high share of usage-linked contracts means revenue realization lags behind installation growth.

In the autoimmune disease therapeutics market where subsidiary Hanall Biopharma operates, global competition among FcRn inhibitor candidates is active, an industry characteristic in which clinical trial outcomes can materially move enterprise value.

06

Outlook

In its recent earnings communications, Daewoong Pharmaceutical indicated that improvement should continue in the second half of 2026 as the inventory adjustment impact on Fexuclue eases and new drug pipeline achievements gain traction.

Nabota has signed export agreements with eight countries across the Middle East and North Africa and, following approval in Saudi Arabia, plans to expand launches into the United Arab Emirates, Qatar, and Kuwait in the first half of 2027.

In Europe, filler products have launched in five countries including the UK and Germany as part of an aesthetics business expansion combining toxin and filler offerings, while construction continues on a new plant with annual capacity of 16 million vials targeted for 2027 startup.

Fexuclue is pursuing additional indications beyond its current four approvals -- including maintenance therapy, non-erosive reflux disease, peptic ulcer, and an injectable formulation -- which could widen its prescribing scope if approved.

Hanall Biopharma is scheduled to disclose IMVT-1402 clinical data for Graves' disease, rheumatoid arthritis, and cutaneous lupus erythematosus in the second half of 2026, results that could shift how the group's overall pipeline value is assessed.

At the same time, given that Medytox's appellate damages claim has been sharply increased to KRW 500 billion, how the litigation proceeds is likely to continue affecting the company's contingent liability and accounting loss-provision estimates.

07

Valuation

PER
3.9×
PBR
0.6×
ROE
15.6%
EPS
₩4,342
BPS
₩29,847
Dividend per share
₩200

The current share price trades below the company's book value per share, meaning the market is assigning a relatively modest multiple to the equity the company holds.

Following the sharp decline in owner net income during the weak 2024 period, profits have shown renewed expansion in 2025 and over the trailing four quarters, and this recovery trajectory is likely to remain a key variable in ongoing valuation discussions.

Because of the holding company's structure of consolidating results from its subsidiaries, both Daewoong Pharmaceutical's own operating performance and equity-method or market-value changes at listed and unlisted affiliates such as Hanall Biopharma tend to influence the share price together.

On the dividend front, the cash dividend yield relative to the current price is reported to run below the industry average, so investment discussions tend to center more on earnings recovery and changes in subsidiary value than on dividend appeal.

With contingent risks such as the Medytox lawsuit not yet fully resolved, some industry commentary suggests this uncertainty continues to act as a discount factor in valuation.

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 2026-09-04

08

Bull factors

Accelerating Global Expansion of Nabota

Nabota surpassed KRW 1 trillion in cumulative sales as of June 2026 and crossed KRW 100 billion in quarterly sales for the first time in Q2, indicating accelerating growth.

Regional diversification is underway through export agreements with eight MENA countries and filler launches in Europe, while a new plant slated for 2027 will offer more than triple the current production capacity.

Expanding royalties through US partner Evolus alongside diversification into both aesthetic and therapeutic indications could continue to lift the revenue contribution.

Follow-on Pipeline in Fexuclue and Envlo

Fexuclue continues to gain share in the domestic P-CAB market and has secured regulatory approval in China as a foundation for overseas expansion. Multiple additional-indication trials are underway that could widen prescribing scope upon approval. Envlo has also signed export agreements into Latin America, positioning itself as a new growth pillar.

Optionality from Digital Healthcare and Hanall Biopharma Pipeline

The hospital monitoring service ThynC is expanding bed-level penetration rapidly, highlighting potential as a growth business beyond traditional pharmaceuticals.

Hanall Biopharma's IMVT-1402 is scheduled to disclose clinical data in the second half of 2026, and a positive outcome could affect how the group's overall pipeline value is assessed.

09

Bear factors

Expanding Medytox Litigation Risk

Medytox increased its appellate damages claim tenfold from KRW 50 billion to KRW 500 billion, with the September 17 hearing expected to center on the basis for that calculation.

The first-instance ruling had already ordered payment of KRW 40 billion and destruction of related strains, so the outcome of the second-instance ruling could carry differing financial and operational implications. Accounting-based estimated losses tied to the litigation have also crept up gradually through recent periods.

High Volatility in Owner Net Income

Operating profit and owner net income have diverged in direction across several quarters. Despite higher operating profit in 2024 than in 2025, owner net income was actually much lower that year, and even in Q2 2026, owner net income slipped slightly despite an operating profit recovery.

The material influence of non-operating factors such as non-controlling interest allocation and equity-method gains and losses can reduce the visibility of earnings forecasts.

Regulatory Risk from Drug Price Cuts and Channel Restructuring

Fexuclue's drug price cut and distribution channel restructuring have been cited as factors limiting profitability improvement in the prescription drug segment.

Drug pricing policy changes across the broader domestic pharmaceutical industry remain a factor that could continue to affect individual product margins going forward.

10

Risk factors

Legal Risk

The trade-secret infringement lawsuit with Medytox has escalated to a KRW 500 billion damages claim on appeal, with an additional KRW 1 billion jointly claimed against the holding company Daewoong.

Depending on the outcome, operational restrictions such as limits on strain usage or destruction of finished products cannot be ruled out.

Subsidiary Earnings Linkage Risk

Because the holding company's results depend entirely on subsidiaries such as Daewoong Pharmaceutical, operating-level fluctuations like drug price cuts or inventory adjustments flow directly through to the holding company's financial statements.

Changes in profit allocation at subsidiaries with large non-controlling interests, such as Hanall Biopharma, also add to the volatility of owner net income.

Clinical and Regulatory Risk

New drug candidates including Hanall Biopharma's IMVT-1402 are at early- to late-stage trial phases where clinical outcomes can substantially shift enterprise value assessments.

Overseas expansion of Nabota and Fexuclue is also subject to regulatory approval timelines in each country, and delays beyond expectations remain a possibility.

11

What to watch next

  1. September 17, 2026

    Appellate hearing in the Medytox-Daewoong Pharmaceutical trade-secret infringement lawsuit, where arguments over the basis for the KRW 500 billion damages claim are scheduled.

  2. Second half of 2026

    Hanall Biopharma is scheduled to disclose IMVT-1402 clinical data for indications including Graves' disease and rheumatoid arthritis, results that could shift the group's pipeline value assessment.

  3. Expected early November 2026

    Daewoong Pharmaceutical's Q3 preliminary earnings release is expected, a point to check whether the Fexuclue inventory adjustment has resolved and whether Nabota export momentum continues.

  4. First half of 2027

    A point to confirm the startup of the new Nabota plant (16 million vials annual capacity) and expansion into additional launch countries including the UAE, Qatar, and Kuwait.

12

Overall view

Daewoong has sustained four consecutive years of revenue growth driven by subsidiary Daewoong Pharmaceutical's proprietary drugs including Nabota and Fexuclue, but volatility with diverging directions between operating profit and owner net income is observed across quarters.

On a trailing four-quarter basis, profit has recovered to a level above the full-year 2025 result, though a pause in Q1 2026 followed by a rebound in Q2 2026 points to a recovery path marked by ups and downs rather than a steady upward trend.

The Medytox lawsuit resurfaced as a source of uncertainty after the appellate damages claim was sharply increased to KRW 500 billion, with the September 17 hearing remaining a key variable that will shape the risk path going forward.

Conversely, Nabota's global expansion, new plant capacity additions, and the upcoming disclosure of Hanall Biopharma's clinical data are consistently cited as medium- to long-term growth drivers.

Given the holding company structure, individual issues at operating subsidiary Daewoong Pharmaceutical and listed affiliate Hanall Biopharma flow directly through to the holding company's results and market assessment, so investors would need to track subsidiary-level news flow alongside the parent.

Overall, this appears to be a phase in which earnings recovery coexists with litigation and regulatory uncertainty.

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. m.thinkpool.com
  2. alphasquare.co.kr
  3. antwinner.com
  4. finance.finup.co.kr
  5. comp.wisereport.co.kr
  6. google.com
  7. comp.fnguide.com
  8. m.finance.daum.net
  9. pharmatoday.co.kr
  10. betanews.net
  11. medipana.com
  12. smartbizn.com
  13. ebn.co.kr
  14. hitnews.co.kr
  15. insightkorea.co.kr
  16. medipharmhealth.co.kr
  17. youthdaily.co.kr
  18. hankyung.com

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.