KOSDAQCosmetics114840

iFamilySC

₩8,380▲ 0.84%2026-10-02 close
Market Cap
₩140B
Turnover
₩100M
Volume
10,000 shares
Shares out.
16.7M
PER
8.3×
PBR
1.5×
EPS
₩1,118
Dividend Yield
—

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Prices as of the 2026-10-02 close

01

Report overview

Rom&nd's Overseas Expansion Meets a Profitability Test

iFamilySC keeps setting revenue records on the back of its Rom&nd color cosmetics brand, but overseas market investment and one-off costs are shaking up its operating margin.

  1. 1

    2026 Q2 revenue hit a record 58.66 billion won, and cumulative H1 revenue also reached an all-time high

  2. 2

    2026 Q1 operating profit fell sharply year on year, but recovered strongly quarter on quarter in Q2

  3. 3

    Following its Ulta Beauty listing, the company is expanding into roughly 600 additional large US retail stores

  4. 4

    The company continues shareholder returns via quarterly dividends (about 20% payout ratio) alongside treasury share buybacks and cancellations

  5. 5

    Full-year 2025 operating cash flow swung from negative in 2024 to a large positive figure

02

Business structure

iFamilySC started in 2000 as an internet wedding-hall business, changed its name to its current form in 2012, and shifted its center of gravity to cosmetics after launching the color cosmetics brand Rom&nd in 2016, listing on KOSDAQ in 2021.

The company's current operations span cosmetics manufacturing and sales, IT-based wedding and family-event services (iWedding), advertising agency work for partner brands, online and offline distribution, and IT solution development, with the cosmetics division accounting for the large majority of total revenue.

The flagship brand Rom&nd targets consumers aged roughly 18 to 24 with color cosmetics such as tints, cheek products, and lip oil across lip, eye, and base categories, growing through domestic H&B channels such as Olive Young and export markets.

The company also operates the Nuse brand and extends its service reach through the personal color diagnosis app iColor.

Overseas, Rom&nd has entered more than 20 countries including Japan, China, Southeast Asia, the Americas, Europe, and the Middle East, and has recently been expanding its North American distribution network after establishing a US subsidiary and listing on Ulta Beauty's online and offline channels.

The competitive landscape overlaps with domestic color cosmetics and indie beauty brands such as Clio, Manyo Factory, and APR, all of which are benefiting from the broader expansion of K-beauty exports.

The wedding and family-event service business is the company's founding line, but currently accounts for a modest share of revenue relative to the cosmetics business.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩57.7B₩7.2B12.5%
2025Q3₩53.5B₩6.2B11.6%
2025Q4₩58.6B₩6.6B11.3%
2026Q1₩54.8B₩3.7B6.7%
2026Q2₩58.7B₩6.8B11.6%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩85.3B₩9.5B₩7.6B11.1%15.2%44.1%
2023₩148.7B₩24B₩20B16.1%29.0%30.2%
2024₩204.9B₩33.6B₩28.3B16.4%30.9%33.6%
2025₩224.1B₩27.1B₩21.8B12.1%20.9%36.3%

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

04

Earnings analysis

Annual revenue rose steadily from 85.3 billion won in 2022 to 148.7 billion won in 2023, 204.9 billion won in 2024, and 224.1 billion won in 2025, showing a clear growth trajectory.

However, operating profit declined from 33.6 billion won (16.4% operating margin) in 2024 to 27.1 billion won (12.1% operating margin) in 2025, and net income attributable to owners fell from 28.3 billion won to 21.8 billion won over the same period, meaning profitability lagged behind revenue growth.

This is attributed to a combination of marketing investment for new overseas market entry and rising initial costs for new brands.

On a quarterly basis, revenue was 53.5 billion won with operating profit of 6.2 billion won in Q3 2025, and 58.6 billion won with operating profit of 6.6 billion won in Q4 2025; Q1 2026 revenue rose modestly to 54.8 billion won but operating profit fell sharply to 3.7 billion won, reflecting one-off bonus provisions layered on top of marketing spending for US and European market expansion.

In Q2 2026, revenue set a new quarterly record of 58.7 billion won, operating profit recovered strongly quarter on quarter to 6.8 billion won, and net income attributable to owners improved to 6.2 billion won.

Over the trailing four quarters (Q3 2025 through Q2 2026), net income attributable to owners totaled roughly 19.1 billion won, broadly in line with the full-year 2025 result. On the cash flow side, operating cash flow swung from negative 9.3 billion won in 2024 to a positive 43.0 billion won in 2025.

The balance sheet shows the debt ratio declining from 44.1% in 2022 to 36.3% in 2025, alongside a steady increase in shareholders' equity.

05

Industry analysis

The domestic color cosmetics market is seeing exports grow on the back of the spread of K-content and K-beauty, while domestic sales centered on H&B channels such as Olive Young grow in parallel with expanding overseas online and offline distribution. iFamilySC's flagship brand Rom&nd built brand recognition in Japan over a long period, but has recently been diversifying its sales channels toward the Americas, Europe, and Greater China, reducing dependence on any single country.

Competitors such as Clio and Manyo Factory are pursuing similar overseas expansion strategies, intensifying competition across both channels and geographies among color cosmetics and indie beauty brands.

In tandem with capacity expansion at ODM and OEM manufacturers, brand companies' ability to fulfill overseas order volumes is also reported to be improving.

The Japanese market has a seasonal characteristic in which sales performance during discount promotion periods such as "Megawari" affects half-year results, and media reports indicate related sales grew significantly year on year in the first half of this year.

The US market is still at an early entry stage, with large-format retail listings only now moving into full swing, making future revenue contribution and channel-level profitability key points to watch.

06

Outlook

At the time of its Q2 2026 earnings release, the company said the newly launched lip oil product had shipped over one million cumulative units, and that a cushion product launched domestically first in July was also selling well.

A company representative said first-half Megawari-related sales in Japan grew roughly 80% year on year, and that with roughly 600 additional large US retail stores set to be added by the end of August, growth momentum was expected to continue into the third and fourth quarters.

In mid-August the company participated in the "Olive Young Festa" event at KCON LA in Los Angeles to broaden its reach with local consumers, and a US subsidiary representative stated plans to expand both online (TikTok, Amazon) and offline presence.

However, how much of this additional US large-store rollout and the overseas expansion of new products such as lip oil and cushion will actually be reflected in revenue and profitability has not yet been confirmed through quarterly results.

On shareholder returns, the company continues its policy of quarterly dividends (roughly a 20% payout ratio) alongside treasury share buybacks and cancellations.

Beyond the cosmetics business, preparations are reportedly also underway to expand the wedding and family-event service business and personal color diagnosis kiosks into the H&B and fashion industries.

07

Valuation

PER
8.3×
PBR
1.5×
ROE
18.3%
EPS
₩1,118
BPS
₩6,303
Dividend per share
—

Looking at the trailing four quarters, profit levels have stayed broadly in line with the full-year 2025 result, and the multiple the market assigns tends to sit below the upper end of the trading band the company commanded during its earlier high-growth phase.

The share price sits at a premium to net asset value, though relative to the valuation band of recent years that premium is said to be closer to the middle of the range rather than the extreme.

Dividends are paid quarterly with a payout ratio of roughly 20%, so the shareholder return policy itself has been consistent, even though the absolute dividend yield level is not particularly high within the sector.

In terms of profit direction, net income declined in 2025 versus 2024 before showing signs of recovery on a quarterly basis heading into 2026, and how the market values the stock going forward is likely to hinge on whether that profit recovery proves durable.

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

Diversifying Overseas Channels

The export structure, which had been heavily dependent on Japan, is expanding to the Americas, Europe, and Greater China. In the U.S., following the entry into Ulta Beauty, the addition of approximately 600 more stores across major retail channels is being pursued.

Activities to expand direct consumer touchpoints in local markets, such as participation in KCON LA, are also being conducted in parallel, showing a departure from the past structure that relied on specific countries.

New Product Momentum and Record Revenue

The lip oil newly launched in Q2 2026 has surpassed cumulative shipments of 1 million units, and the cushion product launched domestically in July has also shown strong sales.

Bolstered by this, Q2 revenue reached KRW 58.66 billion, once again setting a new quarterly record, and cumulative H1 revenue also recorded an all-time high.

Improving Cash Generation and Shareholder Returns

Annual operating cash flow in 2025 significantly improved to KRW 43.0 billion from negative figures the previous year. The company has been consistently maintaining its shareholder return policy, conducting quarterly dividends (payout ratio of approximately 20%) alongside treasury stock buybacks and cancellations.

09

Bear factors

Slowing Profitability

The operating margin declined from 16.4% in 2024 to 12.1% in 2025, and in Q1 2026, operating profit fell sharply year-over-year due to a combination of one-off expenses such as performance bonus accruals and overseas marketing investments. A phase continues in which profit growth fails to keep pace with revenue growth.

Brand Concentration Risk

As the majority of revenue is concentrated in a single brand, rom&nd, and the color cosmetics category, sensitivity to changes in consumer trends or a decline in popularity of specific products is high.

Channel and price competition with competing brands such as Clio, Manyo Factory, and APR is also intensifying simultaneously.

Volatility in the Japanese Market

It has been reported that there was a period of declining sales in Japan, which had long been a key export market, and semi-annual performance disparities may widen depending on promotional season results. Whether the expansion of new markets (the Americas, Europe) can offset this disparity remains to be verified.

10

Risk factors

Foreign Exchange and Cost

Given the business structure with a high proportion of exports, fluctuations in exchange rates such as KRW/USD and KRW/JPY can directly impact revenue and margins. Changes in raw material and subsidiary material procurement costs are also factors that can affect the cost structure.

Marketing Expenses and One-off Costs

In the early stages of entering new overseas markets, marketing expense burdens tend to increase, and in Q1 2026, one-off expenses such as performance bonus accruals significantly lowered operating profit. Whether such expenses recur could increase quarterly profit volatility.

Brand and Category Concentration

Since revenue is concentrated in color cosmetics, particularly the rom&nd brand, the risk of market share fluctuations due to trend changes or intensified competition persists. The fact that diversification into new brands or categories is still in its early stages can also be pointed out as a structural risk.

11

What to watch next

  1. November 2026

    Check the Q3 2026 earnings release for how much the additional US large-retailer rollout and new products (lip oil, cushion) are reflected in revenue and profitability.

  2. After September 2026

    Verify whether the previously guided rollout into roughly 600 additional large US retail stores by end-August has actually been completed, and check early sell-through.

  3. Q4 2026

    Watch whether second-half promotion performance in Japan and shifts in regional revenue mix widen quarterly earnings variability.

  4. Q4 2026

    Check for a Q3 quarterly dividend announcement, the payout ratio, and whether the treasury share buyback and cancellation policy continues.

12

Overall view

iFamilySC has steadily grown revenue from 2022 through 2025 centered on its Rom&nd brand, and both quarterly revenue and profit showed a recovery in Q2 2026.

However, since the 2025 operating margin came in lower than 2024 and Q1 2026 profit was significantly shaken by one-off costs combined with overseas marketing investment, whether revenue growth and profitability recovery can proceed together remains the key point to watch.

The Ulta Beauty listing, additional large US retailer entries, Japan's Megawari promotion performance, and the expansion of new products such as lip oil and cushion are all positive signals, but have not yet been fully validated through quarterly results.

Conversely, the high concentration of revenue in a specific brand and category, and the possibility of continued upfront costs from new market entry, are factors that warrant attention.

On the financial side, a declining debt ratio, a marked improvement in 2025 operating cash flow, and a continued shareholder return policy combining quarterly dividends with treasury share buybacks and cancellations can be viewed favorably.

Going forward, the effect of US market expansion and the durability of the profit recovery are likely to be the main variables shaping future results.

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. hanwhawm.com
  3. comp.fnguide.com
  4. incruit.com
  5. thevc.kr
  6. comp.wisereport.co.kr
  7. stockplus.newat.biz
  8. investing.com
  9. kind.krx.co.kr
  10. etoday.co.kr
  11. seo.goover.ai
  12. investing.com
  13. alphasquare.co.kr
  14. comp.wisereport.co.kr
  15. judal.co.kr
  16. littlebproject.com
  17. mt.co.kr
  18. saramin.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.