KOSDAQCosmetics086710

Sunjin Beauty Science

₩6,910▲ 0.88%2026-10-02 close
Market Cap
₩84.8B
Turnover
₩63,661,730
Volume
9,188 shares
Shares out.
12.2M
PER
17.3×
PBR
1.0×
EPS
₩415
Dividend Yield
2.79%

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

Profit Recovery Underway, Investment Costs Persist

Sunjin Beauty Science, expanding from cosmetics raw materials such as UV filters and microbeads into ODM, OTC manufacturing and its own brand, saw margins compress in 2025 before showing signs of improvement in the first half of 2026.

  1. 1

    2025 revenue reached KRW 80.77 billion, a fifth consecutive annual record, while operating profit fell sharply to KRW 6.06 billion.

  2. 2

    After an operating loss in Q4 2025, the company returned to operating profit in both Q1 and Q2 2026, showing signs of recovery.

  3. 3

    New business investments in ODM/OEM, OTC manufacturing, and the in-house brand 'irecipe' are cited as the main driver of the 2025 margin decline.

  4. 4

    Overseas sales account for roughly 80% of revenue, and the company is pursuing an Indonesian subsidiary in addition to existing operations in China, the US and Italy.

  5. 5

    The debt ratio fell from 102.7% in 2022 to 72.7% in 2023, then rose again to 86.0% in 2024 and 95.3% in 2025, reflecting the burden of ongoing investment.

02

Business structure

Sunjin Beauty Science primarily manufactures cosmetics raw materials such as UV filter materials, microbeads and skincare ingredients, supplying them based on nanotechnology and encapsulation technology. Its business scope extends from raw material supply to ODM cosmetics manufacturing and its own brand, 'irecipe'.

Its client base includes major global and domestic brands such as L'Oréal, Chanel, Lancôme, Hermès, LVMH, Estée Lauder, LG Household & Health Care and Amorepacific. Overseas sales account for roughly 80% of total revenue, and the company exports raw materials to about 50 countries.

It operates overseas subsidiaries in China, the United States and Italy, and plans to establish an additional subsidiary in Indonesia this year.

On the production side, the company's second plant in Janghang, completed in 2019, became the first inorganic UV filter facility in Asia outside Japan to receive an FDA No Action Indicated (NAI) rating, and it passed another FDA inspection last year.

In July of last year, the company invested KRW 25.4 billion to build a new OTC (over-the-counter) cosmetics manufacturing plant (OTCM) at the Janghang national eco-industrial complex, expanding its manufacturing infrastructure for future growth.

This diversification strategy—from raw material supplier toward ODM/OTC manufacturing and its own brand—has been the central theme of recent years.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩21.6B₩2B9.4%
2025Q3₩18.9B₩700M3.7%
2025Q4₩17.8B-₩400M−2.3%
2026Q1₩22.7B₩1.5B6.7%
2026Q2₩23.6B₩1.7B7.1%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩64.3B₩5.3B₩19.6B8.3%30.4%102.7%
2023₩72.6B₩9B₩5.6B12.5%8.0%72.7%
2024₩79.4B₩10.6B₩9.1B13.4%11.6%86.0%
2025₩80.8B₩6.1B₩6B7.5%7.0%95.3%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-08-22

04

Earnings analysis

Consolidated revenue for 2025 was KRW 80.77 billion, up 1.8% from KRW 79.37 billion in 2024, marking a fifth consecutive record year. However, operating profit fell nearly 43% to KRW 6.06 billion from KRW 10.64 billion in 2024, and the operating margin dropped sharply from 13.4% to 7.5%.

Net income attributable to owners also declined, from KRW 9.12 billion to KRW 5.96 billion. This margin compression reflects concentrated investment costs last year tied to the entry into ODM/OEM business, the launch of the in-house brand 'irecipe', and preparation for the new OTC plant.

On a quarterly basis, operating profit narrowed to KRW 0.70 billion in Q3 2025, and the company posted an operating loss of KRW 0.41 billion on revenue of KRW 17.77 billion in Q4 2025.

The trend then reversed, with revenue of KRW 22.73 billion and operating profit of KRW 1.52 billion in Q1 2026, followed by revenue of KRW 23.57 billion and operating profit of KRW 1.68 billion in Q2 2026, extending profitability for two consecutive quarters.

Still, Q1 2026 operating profit was down roughly 60% year-over-year, suggesting margins have not yet fully returned to 2024 levels. Trailing four-quarter (Q3 2025 to Q2 2026) net income attributable to owners totaled KRW 4.99 billion, indicating earnings volatility between quarters remains meaningful.

In 2022, net income was unusually large at KRW 19.63 billion, reflecting a one-off gain from a factory sale that inflated the bottom line relative to that year's 8.3% operating margin.

05

Industry analysis

South Korea's cosmetics and beauty industry continued to grow in the second quarter and first half of 2026.

According to an analysis by Cosmorning of 86 cosmetics and beauty companies that filed half-year reports, 68 companies (79.1%) posted revenue growth in Q2, while 26 recorded operating losses, with 14 of those seeing losses widen—underscoring that revenue growth and profitability improvement do not always move together.

Revenue growth leaders were split among ODM/OEM manufacturers such as Cosmax, Kolmar Korea and Cosmecca Korea, global distributors such as Silicon2, and emerging brands such as APR and Dabon Global, pointing to broad-based growth across the K-beauty ecosystem from brands to ODM/OEM to distribution.

Sunjin Beauty Science sits within this ecosystem as both a raw material supplier and an ODM/OTC manufacturer, positioning it to capture demand from both expanding brand companies and growing ODM/OEM producers.

However, the raw material business tends to be sensitive to individual brand customers' purchasing cycles and inventory policies, while the ODM/OTC manufacturing segment puts the company in direct competition with larger ODM players such as Cosmax and Kolmar Korea.

Amid continued profitability polarization across the industry, a key point to watch is whether the company's new business expansion can settle into the growth cohort.

06

Outlook

The company has set a target of surpassing KRW 100 billion in revenue in 2026 by expanding its ODM business and raising the proportion of direct overseas sales of raw materials.

A company representative said the first half was focused on stabilizing the ODM business and brand marketing, with earnings improvement expected in the second half driven by OTC manufacturing and raw material sales.

Another representative noted that after a first-half phase of strategic investment, cost structure stabilization and contributions from Southeast Asian operations would accelerate full-year earnings improvement from the second half.

Analysts expect the company to move into a genuine profit-generating phase in the second half, following a first half weighed down by large brand marketing and fixed-cost investments, with strengthened responsiveness to Indonesian customers and the recognition of previously delayed OTC volumes cited as key factors for normalizing the earnings structure.

No confirmed operational timeline has been disclosed yet for the planned Indonesian subsidiary, so the actual timing of its revenue contribution requires further confirmation.

Potential expanded local supply tied to changes in US FDA regulations, along with full-scale operation of the OTC/OEM plant, are cited as key variables for growth in UV filter materials and manufacturing.

That said, these targets and outlooks are based on statements from company and industry sources, and actual achievement will need to be confirmed through future quarterly disclosures.

07

Valuation

PER
17.3×
PBR
1.0×
ROE
5.9%
EPS
₩415
BPS
₩7,184
Dividend per share
₩200

The share price is currently trading near book value, suggesting a range without a pronounced premium or discount relative to net assets.

On the earnings side, the operating margin fell sharply in 2025 from the elevated 2024 level before showing renewed improvement in the first half of 2026, meaning the price-to-earnings multiple based on the trailing four quarters sits higher than during the company's prior peak-earnings period.

On the dividend side, the company has paid a cash dividend each year, but the dividend yield itself is understood to sit below the cosmetics industry average.

The rise in the debt ratio tied to investment in new businesses (ODM, OTC, and the in-house brand) is also reflected in the recent balance sheet, meaning book value has not been growing as quickly as before.

Ultimately, the current valuation sits in a range that could shift depending on the durability of the earnings recovery and the pace at which new business investments are recouped.

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 2026-08-22

08

Bull factors

Global Brand Client Network and Material Competitiveness

The company has secured numerous global brand clients including L'Oréal, Chanel, Hermès and Estée Lauder, providing relatively diversified market exposure.

Its second Janghang plant is the first inorganic UV filter material facility in Asia outside Japan to receive FDA NAI certification, a factor often cited as a quality-related competitive edge.

With overseas sales accounting for about 80% of revenue, the company is broadly positioned to benefit from expanding global cosmetics demand.

Growth Drivers Expanded Through Business Diversification

In addition to raw material supply, the company has expanded into ODM/OEM manufacturing, OTC cosmetics manufacturing, and its own brand 'irecipe', diversifying its revenue sources. Revenue hit a fifth consecutive annual record in 2025, and the company has set a goal of surpassing KRW 100 billion in 2026 revenue.

Once the new plant is fully operational, there is potential synergy from combining raw material supply with manufacturing.

Overseas Footprint Expansion and Emerging Market Growth

Following subsidiaries in China, the United States and Italy, the company is pursuing establishment of an Indonesian entity to strengthen its response to emerging markets.

There is a precedent of Southeast Asian cosmetics material sales growing significantly in markets such as Thailand and Indonesia, contributing to past results. Potential expanded local supply tied to changes in US FDA regulations is also cited as a potential growth variable.

09

Bear factors

Margin Pressure from New Business Investment

The operating margin fell sharply to 7.5% in 2025 from 13.4% in 2024, and the company posted an operating loss in the fourth quarter. Concentrated costs tied to the ODM/OEM entry, brand launch, and the new OTC plant weighed on profitability.

Although the company returned to profit in the first half of 2026, Q1 operating profit was still down year-over-year.

Rising Balance Sheet Burden

The debt ratio, which had fallen to 72.7% in 2023, rose again to 86.0% in 2024 and 95.3% in 2025 as new business investments intensified. This appears to reflect the funding burden from the KRW 25.4 billion invested in the new OTC plant. If the return on this investment is delayed, the pace of balance sheet improvement could also slow.

Execution Risk in New Businesses

The ODM/OTC manufacturing and own-brand businesses are still in a settling-in phase, and the company itself has described the first half as a 'phase of strategic investment.' Second-half earnings normalization is premised on strengthened Indonesian customer responsiveness and the recognition of delayed OTC volumes, so actual execution needs to be confirmed through upcoming quarterly results.

In the ODM/OTC market, the company also faces the burden of competing directly with larger players such as Cosmax and Kolmar Korea.

10

Risk factors

FX and Export Dependence

With overseas sales accounting for about 80% of revenue, fluctuations in exchange rates such as the won-dollar rate can directly affect both revenue and margins. Slowing consumption or policy changes in specific countries or regions can also add to earnings volatility.

Given the export-heavy structure, the company remains continuously exposed to global economic conditions and currency movements.

Customer Purchasing Cycle Volatility

Although the company has secured numerous global brand clients, the raw material business is inherently sensitive to individual brands' inventory policies and purchasing cycles, which can lead to significant quarter-to-quarter earnings swings.

Recent quarters have in fact shown considerable variation in both revenue and operating profit. Changes in brand clients' new product launch schedules or marketing strategies can also affect raw material demand.

Regulatory Change and Intensifying Competition

Changes in cosmetics and OTC regulations, including those from the US FDA, are a factor that can affect certification and production schedules. In the ODM/OTC manufacturing segment, the company faces a structural burden of competing directly with large ODM players such as Cosmax and Kolmar Korea.

The possibility of intensifying price competition in raw materials and manufacturing as new entrants increase cannot be ruled out.

11

What to watch next

  1. Around November 2026 (expected Q3 earnings disclosure)

    Check whether the Q3 2026 operating margin holds at or improves from the roughly 7% level seen in Q2, and whether the company's stated second-half earnings normalization is borne out in actual figures.

  2. During Q4 2026

    Progress on the establishment and operational launch of the Indonesian subsidiary, and whether it begins contributing to Southeast Asian revenue, should be monitored.

  3. Q4 2026 to February 2027 (annual earnings disclosure)

    Check whether the company's stated goal of KRW 100 billion in 2026 revenue is met, and the extent to which OTC/ODM sales expand as a share of total revenue.

  4. Each quarterly disclosure from Q3 2026 onward

    The utilization ramp-up of the new OTC plant and the recognition of previously delayed OTC volumes in revenue should be tracked on a quarterly basis.

12

Overall view

Sunjin Beauty Science is in the midst of diversifying from a cosmetics raw material business into ODM/OTC manufacturing and its own brand, a process that brought growing pains in 2025, including a sharp drop in operating margin and an operating loss in the fourth quarter.

The company returned to operating profit in both Q1 and Q2 2026, but levels remain below the prior year, making it premature to conclude that earnings recovery is fully established.

A global raw material supply network with overseas sales accounting for about 80% of revenue and a client roster including numerous luxury and major brands are structural strengths, but the rising debt ratio tied to new business investment and intensifying competition in the ODM/OTC market are factors that also warrant attention.

The company has set out a second-half earnings normalization narrative and a 2026 revenue target of KRW 100 billion, but these are company projections whose actual delivery needs to be confirmed through future quarterly results.

Expansion into emerging markets, including the planned Indonesian subsidiary, and the utilization ramp-up of the new OTC plant are likely to be key variables shaping future performance.

An approach of continuously tracking upcoming quarterly results and the progress of new business initiatives is warranted before drawing investment conclusions.

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.jobkorea.co.kr
  2. cosmorning.com
  3. m.irgo.co.kr
  4. littlebproject.com
  5. saramin.co.kr
  6. comp.fnguide.com
  7. m.thinkpool.com
  8. m.thinkpool.com
  9. tnnews.co.kr
  10. sunjinbs.co.kr
  11. hankyung.com
  12. m.irgo.co.kr
  13. cosmorning.com
  14. jobplanet.co.kr
  15. news.infostock.co.kr
  16. myasset.com
  17. file.alphasquare.co.kr
  18. judal.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.