KOSDAQMachinery122310

Genoray

₩3,340▲ 0.91%2026-10-02 close
Market Cap
₩48.5B
Turnover
₩10,474,625
Volume
3,171 shares
Shares out.
14.6M
PER
16.1×
PBR
0.5×
EPS
₩209
Dividend Yield
4.46%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩150 per share · Prices as of the 2026-10-02 close

01

Report overview

Earnings Volatility Amid Export Diversification

Genoray runs both medical (C-arm, mammography) and dental (CT, panorama) imaging device businesses—a combination unique among Korean listed peers—and maintains a high export ratio, but recent quarterly results have swung between profit and loss amid softening dental CT demand.

  1. 1

    Full-year 2025 revenue rose modestly to KRW 108.0 billion, but operating profit turned negative while net income attributable to owners stayed marginally positive.

  2. 2

    Over the four most recent quarters (2025Q3-2026Q2), operating profit alternated between losses and gains, and net income also swung sharply quarter to quarter.

  3. 3

    Overseas channel diversification continues, including a win in a Turkish Ministry of Health mammography tender and a Mobile C-Arm ODM agreement with Japan's Shimadzu.

  4. 4

    The debt-to-equity ratio has risen every year, from 20.7% in 2022 to 56.7% in 2025.

  5. 5

    In the dental segment, the company is expanding its lineup through new products such as the GT300 CBCT and the VETERA veterinary imaging device.

02

Business structure

Founded in 2001 and listed on KOSDAQ in 2018, Genoray is a medical X-ray imaging device specialist and the only Korean company that simultaneously operates both a medical segment (C-arm, mammography) and a dental segment (panorama, CT, portable X-ray).

The company has said it held the No.1 cumulative domestic market share in three core product lines—C-arm, mammography, and ENT (ear-nose-throat) CT—based on full-year 2025 results. Genoray has internalized core components such as X-ray generators and CMOS FPD sensors, securing both cost competitiveness and quality.

On the global network side, the company operates five overseas subsidiaries in the United States, Germany, Japan, Turkey, and China with over 150 partner companies, exporting to more than 80 countries, with roughly 75% of total revenue generated overseas.

More recently, Genoray has expanded ODM exports to Japan through a strategic partnership with GC Corporation, leveraging GC's local sales network, while in China it has signed dental CT supply and technology-cooperation agreements with HMD, Shanghai Electric, and the Colorful Group.

Listed domestic peers in dental imaging include Vatech, Ray, and Vieworks, while the medical segment competes with separate specialists in C-arm and mammography equipment.

The company invests roughly 8-10% of revenue annually in R&D, focusing on low-dose, high-resolution imaging and AI deep-learning-based automated diagnostics.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩27B-₩36,483,176−0.1%
2025Q3₩21.8B-₩1.7B−7.6%
2025Q4₩34B₩1.4B4.1%
2026Q1₩25.4B-₩1.6B−6.2%
2026Q2₩26.6B₩200M0.9%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩82.6B₩14.9B₩13.9B18.1%15.8%20.7%
2023₩97.9B₩12.8B₩12.5B13.0%13.1%30.1%
2024₩107B₩6.5B-₩1.8B6.1%−2.1%44.8%
2025₩108B-₩200M₩800M−0.2%0.9%56.7%

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

Consolidated 2025 revenue came to KRW 108.04 billion, a modest increase from KRW 106.98 billion in 2024, but operating profit turned negative at KRW -243 million, reversing from KRW 6.51 billion (a 6.1% operating margin) the prior year.

Net income attributable to owners nonetheless stayed marginally positive at KRW 758 million, an improvement from a net loss of KRW 1.80 billion in 2024.

Compared with double-digit operating margins in 2022 (18.1% on revenue of KRW 82.60 billion) and 2023 (13.0% on revenue of KRW 97.90 billion), the profitability decline of the past two years stands out.

Quarterly figures show even more pronounced swings: third-quarter 2025 revenue was KRW 21.83 billion with an operating loss of KRW 1.66 billion and a net loss of KRW 998 million, while fourth-quarter 2025 revenue jumped to KRW 34.05 billion with operating profit of KRW 1.38 billion and net income of KRW 3.40 billion—a figure notably larger than the operating profit itself.

First-quarter 2026 reverted to losses, with revenue of KRW 25.39 billion, an operating loss of KRW 1.58 billion, and a net loss of KRW 407 million, before second-quarter 2026 swung back to profit with revenue of KRW 26.62 billion, operating profit of KRW 249 million, and net income of KRW 606 million.

The gap between operating and net income, especially in the fourth quarter of 2025, suggests non-operating items had a meaningful effect on quarterly results.

Operating cash flow also fluctuated more than earnings, at KRW 14.84 billion in 2022, KRW 3.55 billion in 2023, KRW 13.27 billion in 2024, and KRW 5.26 billion in 2025.

05

Industry analysis

The dental and medical imaging device industry is generally cited as having long-term growth drivers tied to rising diagnostic and procedural demand from an aging population and expanding healthcare infrastructure in emerging markets.

According to the company, C-arm demand tied to an aging population has stayed resilient, while dental CT demand has been more volatile, weighing on recent results.

Some assessments suggest the domestic market's growth is limited given already-high equipment penetration, while overseas government-tender markets (such as Turkey) and partner-driven ODM and distribution expansion (Japan's GC, China's HMD and Shanghai Electric) serve as growth channels.

Among listed domestic dental imaging peers, Vatech is the largest by scale, with Vieworks and Ray operating similar businesses. Larger global dental device makers include Henry Schein and Dentsply Sirona.

Within the industry, the pace of securing new-product certifications in markets such as China, Europe, and the United States is considered a key variable for revenue expansion. Expansion into adjacent markets, such as veterinary imaging devices, has also emerged as one of several industry-wide growth strategies.

06

Outlook

The company has stated that its new dental CBCT product, the GT300, received certification from Korea's Ministry of Food and Drug Safety and was launched domestically, with plans to expand overseas sales through additional certifications in China, Europe, and the United States.

On business expansion, the company previously announced plans to enter the veterinary imaging market with its VETERA veterinary X-ray device targeting veterinarians and animal hospitals.

Overseas, Genoray disclosed that it secured a mammography tender win with its HESTIA product from Turkey's Ministry of Health, and separately announced an ODM agreement with Japan's Shimadzu Corporation to supply Mobile C-Arm units at scale.

In an April 2025 report, the Korea Investors Relations Service projected that new product launches and entry into the veterinary imaging market in the second half would sustain domestic revenue growth, without providing an investment rating or target price.

The company also said it is developing a dental CAD/CAM-integrated software business. Whether these new-product and new-market initiatives can meaningfully reduce the recent quarterly earnings volatility remains something to be confirmed through upcoming quarterly disclosures.

07

Valuation

PER
16.1×
PBR
0.5×
ROE
3.2%
EPS
₩209
BPS
₩6,571
Dividend per share
₩150

Genoray's share price relative to net asset value should be considered alongside the gradual decline in owners' equity from the KRW 90-billion range to the KRW 80-billion range over recent years.

A relevant factor for valuation interpretation is that operating profit has shifted from double-digit margins to losses in recent years, while net income has alternated repeatedly between gains and losses.

Within the dental imaging device peer group, larger competitors exist, and past brokerage comparative analyses have referenced gaps versus peer-average multiples, though no current consensus valuation specific to Genoray was identified.

On dividends, the company has a recent history of paying a per-share cash dividend, which is a relevant reference alongside sector dividend practices.

Ultimately, assessing the current trading level requires weighing both the direction of earnings turns and the timing at which new products and overseas contracts are reflected in revenue.

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

Only Domestic Player Spanning Both Medical and Dental

Genoray is the only listed Korean company that simultaneously operates in medical (C-arm, mammography) and dental (CT, panorama) imaging, and the company said it held the No.1 domestic market share in three product lines—C-arm, mammography, and ENT CT—as of full-year 2025.

Cross-utilization of technical and sales capabilities between the two segments is cited as a structural strength. This can provide some offset when demand softens in one product category but not another.

Ongoing Overseas Channel Diversification

Genoray's HESTIA product won a Turkish Ministry of Health mammography tender, and the company disclosed a large-scale Mobile C-Arm ODM agreement with Japan's Shimadzu Corporation.

In China, it continues dental CT supply and technology-cooperation agreements with HMD, Shanghai Electric, and the Colorful Group, while in Japan it is pursuing expanded sales through a strategic partnership with GC Corporation.

A notable feature is the broadening of overseas revenue sources through government procurement, ODM, and partnership channels.

Expanding New Product Lineup

The new dental CBCT product, GT300, has received domestic certification and launched, with the company outlining plans to expand overseas sales through certifications in China, Europe, and the United States. The company has also outlined business expansion through the launch of the VETERA veterinary X-ray device.

A more diversified new-product lineup carries potential to reduce reliance on existing dental CT demand fluctuations.

09

Bear factors

High Quarterly Earnings Volatility

Over the four most recent quarters from third-quarter 2025 through second-quarter 2026, operating profit alternated between losses and gains, and net income also fluctuated sharply on a quarterly basis.

Periods where net income significantly exceeded operating profit, such as in the fourth quarter of 2025, coexisted with periods of simultaneous operating and net losses, such as the first quarter of 2026, limiting earnings predictability. A decline in dental CT sales has been cited as the main factor behind the recent decline in operating profit.

Gap Between Operating and Net Income

In 2024, despite an operating profit of KRW 6.51 billion, net income attributable to owners was a loss of KRW 1.80 billion, and in the fourth quarter of 2025, net income of KRW 3.40 billion significantly exceeded operating profit of KRW 1.38 billion.

This gap suggests non-operating items have a substantial effect on both quarterly and annual results, making it harder to gauge performance based on core profitability alone.

Rising Debt Ratio

The debt ratio rose every year, from 20.7% in 2022 to 30.1% in 2023, 44.8% in 2024, and 56.7% in 2025. Over the same period, owners' equity actually declined slightly, from KRW 87.96 billion in 2022 to KRW 84.49 billion in 2025.

A pattern of rising reliance on debt alongside revenue growth continues, warranting attention to future changes in the balance sheet.

10

Risk factors

Foreign Exchange Risk

With overseas revenue accounting for roughly 75% of total sales, results are exposed to exchange-rate fluctuations across multiple currencies including the won-dollar, won-euro, and won-lira rates. As sales in emerging markets such as Turkey and China grow, the scope of currency risk could expand as well.

Overseas Certification and Regulatory Risk

While the company has outlined plans to expand certifications for the GT300 CBCT in China, Europe, and the United States, medical device certification procedures in each country can be time-consuming and uncertain in outcome.

Delays in certification or tightened regulation are factors that could push back the timing of overseas revenue expansion from new products.

Partner and ODM Dependency Risk

A revenue structure that relies on ODM and distribution agreements with specific partners such as Japan's GC Corporation, China's HMD, and Japan's Shimadzu Corporation can be affected by changes in those partners' strategies or contract terms. The durability of these partnership relationships is an important variable for revenue stability.

11

What to watch next

  1. Mid-November 2026

    Timing of the third-quarter 2026 earnings disclosure, when it will be worth checking whether dental CT demand has recovered and whether operating profit remains positive.

  2. Fourth quarter of 2026

    Timing and scale of initial revenue recognition from the Mobile C-Arm ODM agreement with Japan's Shimadzu should be checked.

  3. Second half of 2026 through 2027

    Progress on GT300 CBCT certifications in China, Europe, and the United States, and whether these translate into expanded overseas sales, should be monitored.

  4. Around February 2027

    Timing of the full-year 2026 annual report disclosure, when the trend in the debt ratio and whether annual operating and net income have turned direction should be checked.

12

Overall view

Genoray continues to pursue new contracts and partnerships in Turkey, Japan, and China, leveraging its unique combination of medical and dental imaging businesses and a high export ratio.

However, results over the four most recent quarters have shown clear volatility, with operating profit alternating between losses and gains and net income fluctuating sharply, with softening dental CT demand cited as the main factor.

Between 2024 and 2025, periods emerged where operating and net income moved in opposite directions, confirming the influence of non-operating factors. The debt ratio has risen for four consecutive years while owners' equity has edged lower, warranting continued attention to balance-sheet changes.

Whether new products such as the GT300 CBCT and VETERA, along with plans to expand overseas certifications, contribute to earnings stabilization is something that will need to be confirmed sequentially through upcoming quarterly disclosures.

This report is intended for informational purposes based on the provided confirmed financial data and publicly available news and disclosures.

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. markets.hankyung.com
  2. comp.fnguide.com
  3. m.irgo.co.kr
  4. thevc.kr
  5. thinkpool.com
  6. comp.fnguide.com
  7. awakeplus.co.kr
  8. kind.krx.co.kr
  9. investing.com
  10. komachine.com
  11. dentistnews.kr
  12. dailyinvest.kr
  13. hankyung.com
  14. file.alphasquare.co.kr
  15. dtissue.com
  16. komachine.com
  17. khanews.com
  18. medicaltimes.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.