KOSPIBiotech & Pharma003850

Boryung

₩8,500▲ 0.47%2026-10-02 close
Market Cap
₩722.3B
Turnover
₩300M
Volume
40,000 shares
Shares out.
85.8M
PER
6.3×
PBR
0.8×
EPS
₩1,436
Dividend Yield
1.77%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩160 per share · Prices as of the 2026-10-02 close

01

Report overview

Kanarb Litigation Risk Amid Shift to Oncology and CDMO

Boryung posted a temporary quarterly operating loss in Q4 2025 due to provisions tied to the Kanarb price-cut lawsuit, but achieved record first-half results in H1 2026 as Taxotere global sales and its CDMO business began contributing meaningfully.

  1. 1

    2025 revenue reached KRW 1.0174tn with operating profit of about KRW 65.1bn, down year-on-year after a Q4 provision tied to the first-instance loss in the Kanarb price-cut lawsuit.

  2. 2

    Q1 2026 operating profit swung back to about KRW 20.15bn from the prior quarter's loss, and Q2 2026 revenue hit a quarterly record of roughly KRW 279.6bn.

  3. 3

    Global sales of Taxotere, acquired from Sanofi, began contributing meaningfully from June 2026, alongside the first CDMO shipment for Alimta contract manufacturing.

  4. 4

    The Kanarb price-cut cancellation lawsuit is now on appeal at the Seoul High Court after a first-instance loss, leaving earnings volatility tied to the final ruling.

  5. 5

    Prescription market share across the hypertension, dyslipidemia, and diabetes franchises, bolstered by new launches like Kanarb Jet, has outpaced overall market growth.

02

Business structure

Boryung operates around three pillars: a chronic-disease (Specialty Care) business centered on the Kanarb (fimasartan) hypertension franchise, an oncology business built on the Legacy Brands Acquisition (LBA) strategy of buying off-patent original brands, and a contract development and manufacturing (CDMO) business.

Kanarb is the company's single largest revenue contributor, accounting for 15.9% of total sales in 2025.

The oncology portfolio now spans three cytotoxic chemotherapy brands: Gemzar (gemcitabine), acquired from Eli Lilly in 2020; Alimta (pemetrexed), acquired in 2022; and Taxotere (docetaxel), acquired from Sanofi in 2025.

The Taxotere deal secured distribution, approval, manufacturing, and trademark rights across 19 countries including South Korea, China, Germany, and Spain for up to EUR 175 million (about KRW 287.8 billion), with Sanofi-reported 2024 global sales of roughly EUR 70 million (about KRW 115.4 billion).

The CDMO business is based at the Yesan Campus in South Chungcheong Province, which has annual capacity of 6 million vials, and formally launched with the first Alimta contract-manufacturing shipment in May 2026.

Beyond Kanarb, the chronic-disease lineup includes the L-family for dyslipidemia and the Tru series for diabetes. In May 2026, Boryung launched Kanarb Jet, a triple combination therapy for hypertension and dyslipidemia, to extend its product range. An over-the-counter (OTC) business also contributes to overall revenue.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩251.5B₩25.4B10.1%
2025Q3₩280B₩29.4B10.5%
2025Q4₩245.3B-₩600M−0.3%
2026Q1₩255.4B₩20.2B7.9%
2026Q2₩279.6B₩23.8B8.5%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩760.5B₩56.6B₩41.9B7.4%8.1%72.8%
2023₩859.6B₩68.3B₩40.2B7.9%7.3%66.7%
2024₩1T₩70.5B₩69.6B6.9%8.9%48.4%
2025₩1T₩65.1B₩64.3B6.4%7.6%64.1%

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 in 2025 came in at KRW 1.0174 trillion, essentially flat versus 2024's KRW 1.0171 trillion, while operating profit fell to about KRW 65.1 billion from KRW 70.5 billion a year earlier, and net income attributable to owners declined to KRW 64.3 billion from KRW 69.6 billion.

The main driver of this profit decline was a provision booked in Q4 2025 following the first-instance loss in the Kanarb price-cut cancellation lawsuit. Q4 2025 operating profit actually came in at a loss of about KRW 0.65 billion, reflecting the expense recognition of that provision.

In contrast, Q1 2026 operating profit rebounded to about KRW 20.15 billion, swinging back into the black from the prior quarter's loss, while net income attributable to owners jumped to about KRW 41.4 billion.

In Q2 2026, revenue hit a quarterly record of about KRW 279.6 billion, though operating profit of about KRW 23.8 billion came in slightly below the KRW 25.4 billion posted a year earlier, reflecting higher costs from intangible asset amortization tied to the Taxotere acquisition and marketing expenses for Kanarb Jet.

As a result, net income attributable to owners over the trailing four quarters from Q3 2025 through Q2 2026 totaled about KRW 120.6 billion, a figure that blends the litigation-related provision hit and the subsequent recovery.

Annual operating margin slipped from 7.4% in 2022 and 7.9% in 2023 to 6.9% in 2024 and 6.4% in 2025, a two-year decline attributable to both the Kanarb price risk and expanded new-business investment.

Operating cash flow, however, rose steadily from about KRW 27.8 billion in 2022 to KRW 42.2 billion in 2023, KRW 80.6 billion in 2024, and KRW 133.2 billion in 2025, improving faster than reported earnings, while the debt ratio fell from 66.7% in 2023 to 48.4% in 2024 before rising again to 64.1% in 2025, partly reflecting financing tied to the Taxotere acquisition.

05

Industry analysis

The domestic hypertension drug market is a mature segment with persistent generic competition, yet Kanarb family prescriptions grew 7.0% year-on-year per UBIST data, outpacing the overall hypertension market's 4.3% growth.

In the cytotoxic chemotherapy segment, the LBA strategy of acquiring entire off-patent original brands and converting them to in-house production is viewed as the key lever for cost-structure improvement.

It is considered unusual for a Korean pharmaceutical company to acquire and directly sell an entire global oncology franchise from a multinational, making Boryung's Taxotere deal a notable first case.

The CDMO market is expanding on the back of growing contract-manufacturing demand, and Boryung has structured its business to redirect manufacturing capacity gained from in-house brand conversion toward external contract volume.

On the policy side, Korea's system of automatically cutting an original drug's price once a generic is listed for reimbursement represents a shared risk for pharmaceutical companies holding original new drugs.

In terms of competitive positioning, cumulative prescriptions of Kanarb generics remain below KRW 200 million, with generic share of the overall fimasartan single-agent market at only about 0.5%, indicating that original-brand prescribing power has held up despite generic entry.

06

Outlook

The company is progressing through country-by-country distribution contract conversions and labeling approvals for Taxotere across its 19 markets to prepare for expanded global sales, though the staggered nature of this process makes near-term revenue contribution difficult to quantify precisely.

The Yesan Campus, with annual capacity of up to 6 million vials, is expected to gradually take on in-house production and export duties as approvals are completed market by market.

The Kanarb price-cut lawsuit is now on appeal at the Seoul High Court following the first-instance loss, and with the stay of execution extended, existing drug prices remain in place until a final ruling.

In parallel, the company is countering generic competition through a product life-cycle management strategy centered on expanding its combination-therapy lineup, including Kanarb Jet.

In oncology, profitability improvement work continues on existing products, including expanded use of the liquid formulation of Alimta and formulation improvements for Gemzar.

Management has stated its intent to continue reducing reliance on Kanarb while diversifying the portfolio toward cytotoxic chemotherapy and CDMO.

07

Valuation

PER
6.3×
PBR
0.8×
ROE
14.4%
EPS
₩1,436
BPS
₩10,657
Dividend per share
₩160

Because trailing four-quarter results have swung sharply between a litigation provision hit and subsequent profit recovery, valuation metrics reflect that same volatility. The stock trades below its book value per share, implying a discount relative to net assets.

The dividend yield runs below the sector average, suggesting Boryung has prioritized funding for its oncology and CDMO expansion over larger shareholder distributions.

Since quarterly earnings have alternated between losses and profits, it is difficult to draw firm valuation conclusions from any single period's results.

Market participants view the pace of Taxotere's global sales ramp-up and the final outcome of the Kanarb lawsuit as the key variables likely to shape valuation going forward.

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

Expanding Oncology and CDMO Portfolio

The Taxotere acquisition expanded the cytotoxic chemotherapy lineup to three brands—Gemzar, Alimta, and Taxotere—and H1 2026 oncology-segment revenue, combining Taxotere global sales and CDMO revenue, reached a record first-half high of about KRW 130.5 billion.

The CDMO business also opened a new revenue stream with its first Alimta contract-manufacturing shipment. This aligns with management's stated direction of reducing Kanarb dependence while raising the oncology weighting.

Resilient Chronic-Disease Prescription Strength

Kanarb family prescriptions grew faster than the overall market, while the L-family for dyslipidemia and Tru series for diabetes both posted double-digit growth. The sellout of initial Kanarb Jet inventory is read as a sign of successful market entry.

Generic drugs' still-low share of the prescription market also supports the resilience of original-brand prescribing power.

Improving Cash Generation

Operating cash flow expanded every year from about KRW 27.8 billion in 2022 to about KRW 133.2 billion in 2025, improving faster than reported profit volatility would suggest.

This indicates that underlying cash generation from the business has grown steadily, separate from one-off items such as the Kanarb litigation provision.

09

Bear factors

Kanarb Price-Cut Litigation Risk

The first-instance loss led to a Q4 2025 provision that revised full-year operating profit down from roughly KRW 85.5 billion to about KRW 65 billion. A final loss would make a Kanarb revenue decline unavoidable, and quarterly earnings volatility could persist until the appeal is resolved.

Cost Burden from New-Business Investment

Operating expenses in Q2 2026 rose 12.3% year-on-year due to intangible asset amortization tied to the Taxotere acquisition and marketing costs for Kanarb Jet. As a result, Q2 operating profit actually declined year-on-year despite revenue growth.

Execution Risk in Global Business Transition

Taxotere's 19-country rights require country-by-country distribution contract changes and label conversions, making near-term revenue contribution difficult to quantify.

Precise Q2 revenue figures for the new oncology and CDMO businesses have not yet been disclosed, making the pace of progress hard for outsiders to gauge.

10

Risk factors

Regulatory and Pricing Risk

Under Korea's system where generic listing automatically triggers an original drug's price cut, the outcome of the Kanarb appeal could directly affect future earnings. A final loss would confirm the provision as an expense, while a win could reverse it into income, making the earnings impact highly outcome-dependent.

Competitive Risk

Cumulative prescriptions and market share for Kanarb generics remain low, but the competitive landscape could shift depending on the appeal outcome or further generic entries. The intensity of generic competition across the broader chronic-disease market also warrants continued monitoring.

Financial and M&A Risk

The debt ratio rose again from 48.4% in 2024 to 64.1% in 2025, reflecting financing needs tied to large acquisitions such as Taxotere. Further brand acquisitions or manufacturing investments could add to financial burden going forward.

11

What to watch next

  1. Around November 2026

    Check the timing of the Q3 2026 preliminary earnings disclosure and whether specific Taxotere global sales and CDMO revenue figures are disclosed.

  2. Whenever appeal-related updates are announced

    Track Seoul High Court hearing and ruling dates for the Kanarb price-cut appeal, as the outcome determines whether the previously booked provision is reversed as income or confirmed as a loss.

  3. As country-level approvals are announced

    Monitor the timing of country-by-country completion of Taxotere distribution contract conversion and label approvals, and the resulting revenue contribution.

  4. Whenever UBIST or similar prescription data is released

    Use UBIST or similar prescription data to verify whether Kanarb Jet and the broader Kanarb family maintain original-brand prescribing strength amid generic competition.

  5. Upon any new CDMO contract disclosure

    Check for any additional contract-manufacturing agreements or capacity expansion at the Yesan Campus CDMO business.

12

Overall view

Boryung's full-year profit declined in 2025 due to a provision booked after losing the first instance of the Kanarb price-cut lawsuit, but H1 2026 saw record first-half revenue and operating profit as Taxotere's global sales and the CDMO business began contributing meaningfully.

Quarterly results have been volatile, moving from a Q4 2025 operating loss to a sharp profit recovery in Q1 2026 and a new revenue high in Q2 2026. The Kanarb family continues to post prescription growth above the overall market rate, while the L-family and Tru series chronic-disease pipelines are also expanding.

However, the Kanarb price-cut lawsuit remains on appeal at the Seoul High Court, leaving uncertainty that could sway future earnings depending on the final ruling.

Taxotere's rollout across 19 countries and the expansion of the CDMO business are viewed as medium-to-long-term growth drivers, though country-specific approval procedures and early execution risk warrant attention.

On the balance sheet, operating cash flow has improved steadily even as the debt ratio has risen again following large brand acquisitions.

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. kr.investing.com
  2. markets.hankyung.com
  3. littlebproject.com
  4. m.irgo.co.kr
  5. comp.fnguide.com
  6. alphasquare.co.kr
  7. pinpointnews.co.kr
  8. huffingtonpost.kr
  9. medipharmhealth.co.kr
  10. kpanews.co.kr
  11. getnews.co.kr
  12. e-focus.co.kr
  13. rapportian.com
  14. bosa.co.kr
  15. kpanews.co.kr
  16. mt.co.kr
  17. e-focus.co.kr
  18. alphasquare.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.