KOSDAQCosmetics016100

Leaders Cosmetics

₩1,252▼ 2.03%2026-10-02 close
Market Cap
₩23.9B
Turnover
₩64,119,150
Volume
50,000 shares
Shares out.
19.1M
PER
—
PBR
—
EPS
-₩498
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

Dual Packaging-Cosmetics Base, New Pharma Bet

Leaders Cosmetics, which runs both corrugated-board and cosmetics businesses, is seeking a new growth axis through a March 2026 pharmaceutical licensing deal even as losses widen and equity shrinks.

  1. 1

    2025 revenue was KRW 68.3bn with an operating loss of KRW 7.1bn, a wider loss than the prior year.

  2. 2

    Owners' equity fell from KRW 43.2bn (2022) to KRW 28.6bn (2025) while the debt ratio rose to 143%.

  3. 3

    In March 2026 the company signed a domestic exclusive license deal with EnsolBioscience for the osteoarthritis drug candidate E1K, with fixed technology fees of KRW 100bn.

  4. 4

    Corrugated board accounts for roughly 67% of revenue, partly offsetting weakness in the cosmetics business.

  5. 5

    H1 2026 revenue recovered sequentially to KRW 17.2bn (Q1) and KRW 20.6bn (Q2), but operating losses persisted.

02

Business structure

Leaders Cosmetics was established in 1986 and listed on KOSDAQ in 2003, and it operates an unusual dual structure spanning cosmetics and corrugated-board packaging.

In its most recent fiscal year, corrugated board (double-faced, double-wall and single-faced board) accounted for roughly 67% of revenue and effectively served as the company's core revenue base, while cosmetics products such as mask packs and basic skincare made up about 21% and merchandise sales about 11%.

The cosmetics unit positions itself as a cosmeceutical specialist built on clinical experience from the affiliated Leaders Dermatology Clinic, manufacturing products through an integrated planning-R&D-production-distribution system at its Aqua factory, which the company describes as the largest domestic facility dedicated to mask-pack production.

Products are sold in roughly 30 countries through drugstores, supermarkets, convenience stores, department stores and duty-free channels.

The corrugated-board business was spun off into a separate entity, Sansung P&C, in 2016 and then re-absorbed back into Leaders Cosmetics in 2022, reconstituting the dual-business structure under one listed entity.

The cosmetics industry is described as facing intensifying competition from new entrants, while the corrugated-board business continues to see modest growth on the back of rising packaging demand from e-commerce and substitution demand away from styrofoam.

In March 2026, the company entered the prescription-drug distribution business for the first time by signing a domestic exclusive-sale license agreement with KONEX-listed drug developer EnsolBioscience for the osteoarthritis treatment candidate E1K.

Under the deal, if E1K clears Phase 3 trials and receives final product approval, Leaders Cosmetics would obtain full rights to domestic sales, distribution and marketing, and the company said the agreement secures a new growth driver through a validated drug pipeline.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩19.5B-₩500M−2.6%
2025Q3₩18.9B-₩1.6B−8.5%
2025Q4₩11.6B-₩3.1B−26.6%
2026Q1₩17.2B-₩2.3B−13.5%
2026Q2₩20.6B-₩1.5B−7.1%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩86.7B₩500M-₩800M0.6%−1.8%83.5%
2023₩69.3B-₩4.3B₩200M−6.2%0.4%80.9%
2024₩73.5B-₩2.9B-₩3.2B−3.9%−8.7%99.8%
2025₩68.3B-₩7.1B-₩8.3B−10.4%−29.0%143.0%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-05

04

Earnings analysis

Consolidated revenue moved from KRW 86.6bn in 2022 to KRW 69.3bn in 2023, KRW 73.5bn in 2024 and KRW 68.3bn in 2025, without establishing a clear growth trajectory.

Operating profit swung from a small KRW 0.5bn gain in 2022 to losses of KRW 4.3bn in 2023 and KRW 2.9bn in 2024, before widening again to a KRW 7.1bn loss in 2025, with the operating margin deteriorating from 0.6% in 2022 to negative 10.4% in 2025.

Net income attributable to owners fluctuated from a loss of KRW 0.76bn in 2022 to a small profit of KRW 0.17bn in 2023, then losses of KRW 3.2bn in 2024 and KRW 8.3bn in 2025, showing no consistent improvement trend.

On a quarterly basis, revenue fell from KRW 19.5bn in Q2 2025 to KRW 18.9bn in Q3 and KRW 11.6bn in Q4, marking a seasonal trough, while the operating loss widened to KRW 3.1bn in Q4.

In 2026, revenue recovered sequentially to KRW 17.2bn in Q1 and KRW 20.6bn in Q2, but operating losses of KRW 2.3bn and KRW 1.5bn respectively show the company has yet to exit the loss-making phase.

Over the trailing four quarters (Q3 2025 through Q2 2026), net loss attributable to owners totaled roughly KRW 9.2bn, a sizable figure even on an annualized basis.

The balance sheet has weakened in tandem: owners' equity fell from KRW 43.2bn in 2022 to KRW 28.6bn in 2025, a decline of roughly one-third over four years, while the debt ratio rose from 83.5% to 143.0% over the same period.

Operating cash flow swung sharply from positive KRW 3.2bn in 2022 to negative KRW 5.6bn in 2023, positive KRW 0.07bn in 2024 and negative KRW 3.5bn in 2025, underscoring unstable cash generation.

05

Industry analysis

The domestic mask-pack industry once grew rapidly on the back of Chinese tourism and social-media marketing, but industry-wide performance has struggled for years since Chinese sales weakened following the THAAD dispute.

Industry commentary indicates that leading domestic mask-pack makers including Leaders Cosmetics, Jeijun Cosmetics and Zenic have all experienced revenue declines and deteriorating profitability.

More recently, the cosmetics industry is assessed as facing intensified competition from new entrants, and mask packs are cited as a category with low entry barriers and weak brand loyalty given their disposable, single-use nature.

In contrast, the corrugated-board industry is seen as growing modestly, supported by rising packaging demand from e-commerce and substitution demand away from styrofoam.

However, the corrugated-board market is described as a typically fragmented, small-and-medium-enterprise-type industry, since bulky products require production dispersed close to demand centers, leaving persistent competition with larger paper manufacturers.

Credit-rating data classifies Leaders Cosmetics around the 19th position by revenue within the standard corrugated-board manufacturing category, trailing larger players such as Taerim Packaging, Asia Paper and Jeil Industrial, indicating a competitive disadvantage in scale.

06

Outlook

The company's biggest recent variable is the domestic exclusive license agreement for E1K signed with EnsolBioscience. The deal involves fixed technology fees, including upfront payments, totaling roughly KRW 100bn, with additional sales-linked royalties to be paid separately once commercial sales begin.

To fund the upfront payment, Leaders Cosmetics decided in March 2026 to dispose of 765,067 treasury shares at KRW 1,477 per share, for a total of roughly KRW 1.13bn, in an over-the-counter sale to EnsolBioscience.

The company stated that the agreement secures a validated new-drug pipeline and a new growth driver, and outlined plans to expand its influence in the pharmaceutical and bio markets going forward.

However, E1K still requires completion of Phase 3 trials and final product approval before it can meaningfully contribute to revenue, meaning commercialization will take additional time.

Partner EnsolBioscience is itself in the process of pursuing a renewed KOSDAQ listing attempt in the second half of 2026, meaning the license deal's downstream progress is intertwined with the partner's listing and funding status.

The existing core businesses of cosmetics and corrugated board remain exposed to a dual squeeze from intensifying competition in cosmetics and cost pressure in corrugated board, leaving open the question of whether the new pipeline can offset structural issues in the core operations.

07

Valuation

PER
—
PBR
—
ROE
-21.5%
EPS
-₩498
BPS
—
Dividend per share
₩0

The current share price trades at a discount to the company's book value per share, indicating the market is assigning a value below net asset value.

However, aside from a single profitable year in 2023, the company has posted net losses in every recent fiscal year, with losses widening further from 2025 onward, so it is worth noting that the book-value benchmark itself has been shrinking year after year.

Earnings-based valuation metrics are currently not computable given four consecutive quarters of losses. No dividend has been paid in recent fiscal years, making dividend-yield comparisons of limited use at this time.

In phases where news related to new business lines, such as the pharmaceutical license agreement, drives share-price moves, a gap can emerge between traditional asset- and earnings-based metrics and the price actually formed in the market.

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 2026-09-05

08

Bull factors

Diversification into pharma distribution

In March 2026, Leaders Cosmetics signed a domestic exclusive license agreement with EnsolBioscience for the osteoarthritis drug candidate E1K, a large transaction with fixed technology fees including upfront payments totaling roughly KRW 100bn, plus separate sales-linked royalties once commercial sales begin.

This represents a revenue source entirely distinct from the existing cosmetics and corrugated-board businesses, with the potential to diversify the company's business portfolio.

Corrugated-board business supports the revenue floor

Corrugated board accounts for roughly 67% of revenue, acting as a buffer that partly offsets weakness in the cosmetics business. The corrugated-board market also has a structural growth tailwind from rising packaging demand tied to e-commerce expansion, helping cushion volatility in the cosmetics segment.

Sequential revenue recovery in H1 2026

Compared with a trough of KRW 11.6bn in Q4 2025, revenue rose for two consecutive quarters to KRW 17.2bn in Q1 2026 and KRW 20.6bn in Q2 2026. Continued revenue recovery could ease the relative burden of fixed costs.

09

Bear factors

Widening losses and weakening financial health

The 2025 operating loss widened to KRW 7.1bn from KRW 2.9bn in 2024, and net loss attributable to owners grew to KRW 8.3bn. Owners' equity fell from KRW 43.2bn in 2022 to KRW 28.6bn in 2025, while the debt ratio rose to 143%, showing profitability and balance-sheet health deteriorating together.

Structural competitive pressure in the core cosmetics business

Domestic mask-pack makers have experienced years of revenue decline due to dependence on China and concentration in a single product category, and the industry is currently assessed as facing intensified competition from new entrants.

Combined with the low brand loyalty and low entry barriers characteristic of mask packs, restoring profitability in the core business remains structurally difficult.

Uncertainty remaining before pipeline commercialization

E1K is still in Phase 3 trials, and Leaders Cosmetics' exclusive domestic sales, distribution and marketing rights only become effective upon final product approval.

Partner EnsolBioscience previously withdrew a KOSDAQ listing review application on its own and is now again in the process of pursuing a relisting attempt, meaning multiple variables remain before the license deal's benefits are fully realized.

10

Risk factors

Financial health

Owners' equity declined for four straight years from KRW 43.2bn in 2022 to KRW 28.6bn in 2025, the debt ratio rose to 143%, and operating cash flow was negative KRW 3.5bn in 2025. Continued losses could increase the need for additional capital raising.

New business and partner risk

The real payoff from the E1K license deal depends on multiple conditions at partner EnsolBioscience, including successful Phase 3 trials, product approval, and a successful KOSDAQ relisting.

EnsolBioscience previously withdrew its own listing review application in late 2023 over disagreements in the technology assessment process, so similar uncertainty cannot be ruled out.

Industry competition risk

The cosmetics industry is assessed as facing intense competition from new entrants, and the domestic mask-pack industry has struggled with revenue declines tied to past over-reliance on the China market.

The corrugated-board business is likewise structurally exposed to cost pressure and regional competition that can pressure profitability.

11

What to watch next

  1. Mid-November 2026

    Check the preliminary Q3 2026 consolidated results to see whether the revenue recovery in cosmetics and corrugated board continues and whether the operating loss narrows.

  2. Q4 2026

    Monitor the outcome of EnsolBioscience's technology assessment and any preliminary listing review filing for its KOSDAQ relisting attempt, which would help validate the E1K pipeline.

  3. Q4 2026 through 2027

    Track the progress of patient dosing in the E1K Phase 3 trial and the timing of any topline data disclosure to reassess the realistic commercialization potential of the license deal.

  4. Around March 2027

    When the fiscal 2026 annual business report is filed, check whether operating losses continue and reassess any implications for administrative-issue designation criteria.

  5. From Q4 2026 onward, on an ongoing basis

    Watch for any additional disclosures on treasury-share disposals, rights offerings, or other capital-raising measures to assess how the company is addressing its balance sheet.

12

Overall view

Leaders Cosmetics is a KOSDAQ-listed company running two disparate businesses, corrugated board and cosmetics, and it posted net losses in three of the last four fiscal years, with the loss widening further in 2025.

Owners' equity fell from KRW 43.2bn in 2022 to KRW 28.6bn in 2025 while the debt ratio rose to 143%, leaving balance-sheet stabilization as an ongoing challenge.

In March 2026, the company entered the pharmaceutical distribution business for the first time through a large license agreement with EnsolBioscience, attempting to broaden its business portfolio, though the real earnings contribution depends on several conditions at the partner, including Phase 3 trial completion, product approval, and a successful KOSDAQ relisting.

The corrugated-board segment, at roughly 67% of revenue, continues to support the revenue floor, and H1 2026 showed a sequential revenue recovery.

However, with structural competitive pressure in the cosmetics industry and declining financial health occurring simultaneously, investors will want to monitor both the pace of core-business profitability recovery and the progress of the new pipeline.

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.irgo.co.kr
  2. stockinfo7.com
  3. jobkorea.co.kr
  4. jobplanet.co.kr
  5. comp.fnguide.com
  6. comp.wisereport.co.kr
  7. jobplanet.co.kr
  8. investing.com
  9. paxnet.co.kr
  10. m.jobkorea.co.kr
  11. saramin.co.kr
  12. ibtomato.com
  13. en.leaderscosmetics.com
  14. sankun.com
  15. leaderscosmetics.com
  16. jasoseol.com
  17. edaily.co.kr
  18. thevc.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.