KOSDAQBiotech & Pharma330350

Withus Pharmaceutical

₩7,250▼ 0.14%2026-10-02 close
Market Cap
₩95.7B
Turnover
₩200M
Volume
30,000 shares
Shares out.
13.2M
PER
12.2×
PBR
0.9×
EPS
₩603
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

Revenue Keeps Growing, Margin Stability in Focus

Withus Pharmaceutical has expanded its business scope through four consecutive years of revenue growth and a new CDMO contract with Chong Kun Dang, but restoring operating margins and managing quarterly earnings volatility remain the next challenges.

  1. 1

    Annual revenue rose for four straight years, from KRW 64.68 billion in 2022 to KRW 106.44 billion in 2025.

  2. 2

    The operating margin peaked at 9.9% in 2023 before settling in the low-5% range in 2024–2025.

  3. 3

    In September 2026 the company signed a 10-year, up-to-KRW-40-billion CDMO contract with Chong Kun Dang for the long-acting hair-loss treatment candidate 'CKD-843'.

  4. 4

    GMP-related production readiness for CKD-843 at the Anseong plant's injectable building is planned to proceed in stages through 2027.

  5. 5

    Quarterly net income swung sharply, from a loss of KRW 0.12 billion in Q4 2025 to a jump to KRW 3.97 billion in Q1 2026.

02

Business structure

Withus Pharmaceutical is a finished-dosage drug manufacturer focused on treatments for chronic and age-related diseases. Its core business centers on circulatory and endocrine prescription drugs and first-generic development and production, alongside antibiotic products with seasonal demand.

Since 2022 the company has diversified its distribution structure by shifting some products to a CSO (contract sales organization) model.

As a new growth driver, it has been cultivating a long-acting injectable hair-loss treatment business, pursued through a 2020 contract manufacturing partnership with Inventage Lab and a 2021 tripartite agreement that added Daewoong Pharmaceutical.

In this structure, Daewoong Pharmaceutical handles Phase 3 trials, approval and sales, Inventage Lab covers preclinical work and Phase 1, and Withus Pharmaceutical is solely responsible for manufacturing.

The Anseong plant, completed in September 2023, is described as the world's first dedicated microfluidic production facility, built with an investment of KRW 26.9 billion and capacity for about 2.5 million vials per year.

More recently, the company signed a contract development and manufacturing (CDMO) agreement with Chong Kun Dang for the dutasteride-based long-acting hair-loss candidate 'CKD-843', extending its CDMO business beyond its own pipeline.

The domestic generic and CDMO market features numerous small and mid-sized pharmaceutical competitors, making bioequivalence-test investment and dedicated production facilities key differentiating factors.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩26.2B₩800M3.2%
2025Q3₩27.3B₩1.4B5.0%
2025Q4₩27.2B₩1.4B5.1%
2026Q1₩28.2B₩200M0.9%
2026Q2₩29.1B₩1.1B3.7%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩64.7B₩4.9B₩2.5B7.5%3.0%43.8%
2023₩80.1B₩7.9B₩8B9.9%8.8%44.9%
2024₩102.7B₩5.7B₩4.8B5.5%5.1%44.6%
2025₩106.4B₩5.7B₩5B5.3%5.1%39.4%

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 for four consecutive years, from KRW 64.68 billion in 2022 to KRW 80.12 billion in 2023, KRW 102.72 billion in 2024 and KRW 106.44 billion in 2025.

However, operating profit peaked at KRW 7.91 billion (9.9% margin) in 2023 before falling to KRW 5.66 billion (5.5%) in 2024 and KRW 5.66 billion (5.3%) in 2025, remaining at a similar plateau.

Net income attributable to owners likewise surged from KRW 2.48 billion in 2022 to KRW 7.96 billion in 2023, then eased to KRW 4.78 billion in 2024 and KRW 4.97 billion in 2025.

On a quarterly basis, revenue was KRW 26.25 billion, operating profit KRW 0.83 billion and net income KRW 1.30 billion in Q2 2025, improving to revenue of KRW 27.25 billion, operating profit of KRW 1.37 billion and net income of KRW 2.14 billion in Q3.

In Q4, however, despite revenue of KRW 27.18 billion and operating profit of KRW 1.38 billion, net income swung to a loss of KRW 0.12 billion, suggesting a drag from non-operating items.

In Q1 2026, revenue rose to KRW 28.22 billion but operating profit fell sharply to KRW 0.24 billion, while net income surged to KRW 3.97 billion, highlighting pronounced volatility in non-operating results.

In Q2 2026, revenue reached KRW 29.07 billion, operating profit KRW 1.08 billion and net income KRW 1.97 billion, extending revenue growth to a fifth consecutive quarter.

Over the most recent four quarters (Q3 2025 through Q2 2026), revenue growth has been steady while operating and net income have shown considerable quarter-to-quarter variance, leaving stable margin capture as an ongoing challenge.

05

Industry analysis

The domestic generic drug market is operating under government drug-price cut policies and tightening bioequivalence-test requirements.

In July 2020 the Ministry of Health and Welfare introduced a new pricing system requiring previously listed generics to submit both bioequivalence test results and registered active pharmaceutical ingredient usage data to retain their existing price, a rule applied in stages during 2022 and 2023 that led to price cuts for numerous generics.

Withus Pharmaceutical has pursued a strategy of minimizing such price cuts by investing in in-house bioequivalence testing over several years.

Across the domestic pharmaceutical industry more broadly, securing stable production infrastructure alongside new drug pipelines has become a key competitive factor, driving expanded facility investment.

Long-acting injectables are drawing growing interest from domestic and global pharmaceutical companies as a dosage form that can improve medication adherence and convenience.

Withus Pharmaceutical is one of a small number of companies that already operate a dedicated microfluidic production facility, and it is broadening its market position through external CDMO partnerships.

06

Outlook

Under the CKD-843 CDMO contract signed with Chong Kun Dang in September 2026, Withus Pharmaceutical plans to upgrade related facilities at the Anseong plant's injectable building and proceed with GMP-related production readiness in stages through 2027.

The company has stated a target of filing for product approval in 2028 and commercializing in 2029, aligned with product development and clinical timelines, while noting that the schedule could change depending on clinical trial and approval progress.

The company describes the Anseong plant's injectable building as equipped with facilities specialized for hormone products and long-acting sterile injectables, along with a GMP-based quality management system.

Withus Pharmaceutical said it plans to use this contract as a springboard to expand its long-acting injectable CDMO pipeline and continue seeking additional partnerships with domestic and international pharmaceutical and biotech companies.

Its own in-house long-acting hair-loss injectable program, developed jointly with Inventage Lab and Daewoong Pharmaceutical, also remains a core part of the company's growth narrative, with the progress of related clinical trials and approvals flagged as a variable for future results.

In the circulatory and endocrine lineup, newly launched products such as Litragen Tablet and Widiang Tablet/Widiang Duo Tablet continue to contribute to revenue.

07

Valuation

PER
12.2×
PBR
0.9×
ROE
8.0%
EPS
₩603
BPS
₩7,867
Dividend per share
₩0

Withus Pharmaceutical's earnings have shown considerable quarter-to-quarter volatility in recent years, with net income rising, then falling, then partially recovering. As a result, the profitability-related multiple the market assigns to the stock has tended to fluctuate around each earnings release.

While net asset value has grown steadily each year, market capitalization has swung with wider amplitude, moving between premiums and discounts relative to net assets at different points.

The company has not paid dividends in recent fiscal years, suggesting that capital has been prioritized for facility investment and CDMO business expansion over shareholder returns. Given the ongoing earnings volatility, whether quarterly profitability stabilizes remains a key variable for future valuation discussions.

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

CDMO Business Expansion

The CKD-843 contract development and manufacturing agreement signed with Chong Kun Dang in September 2026 is worth up to KRW 40 billion over 10 years, representing a new revenue source outside the company's own pipeline.

Using the existing Anseong plant injectable building infrastructure allows this expansion with a lower incremental investment burden. The agreement also opens the possibility of additional CDMO partnerships with domestic and international pharmaceutical and biotech companies.

Sustained Revenue Growth

Annual revenue grew for four consecutive years, from KRW 64.68 billion in 2022 to KRW 106.44 billion in 2025. Quarterly revenue also rose for five consecutive quarters, from KRW 26.25 billion in Q2 2025 to KRW 29.07 billion in Q2 2026.

Diversified distribution through the CSO model and a price-defense strategy built on bioequivalence-test investment have contributed to this top-line expansion.

Expanding New Product Lineup

In the circulatory and endocrine segment, new products such as Litragen Tablet and Widiang Tablet/Widiang Duo Tablet have already received approval and launched. Amid steady prescription demand tied to age-related diseases, the new product lineup complements the existing portfolio.

The long-acting hair-loss injectable business is also progressing on two tracks—its own pipeline and CDMO—supporting the broader growth narrative.

09

Bear factors

Margin Compression

The operating margin fell from 9.9% in 2023 to the low-5% range in 2024 and 2025 and has since plateaued. Although revenue has grown, absolute operating profit has remained stuck in the KRW 5.6-5.7 billion range.

Rising R&D expenses, cost of goods sold, and costs tied to business restructuring have been cited as margin pressure factors.

Earnings Volatility

In Q4 2025, net income swung to a loss of KRW 0.12 billion despite operating profit of KRW 1.38 billion. In Q1 2026, operating profit fell sharply to KRW 0.24 billion, yet net income jumped to KRW 3.97 billion, repeating a pattern in which swings in non-operating items drive quarterly results. This volatility reduces the predictability of future earnings estimates.

Timeline Delay Risk

As of a 2024 media report, GMP certification for the Anseong plant was expected in the first half of 2025, but a September 2026 disclosure stated that facility upgrades and GMP procedures related to CKD-843 would proceed in stages through 2027.

The company itself has noted that the new-drug development and approval timeline could change depending on clinical trial and approval progress. Repeated schedule adjustments make it difficult to predict when the new business will begin contributing to revenue.

10

Risk factors

Policy Risk

Government drug-price cut policies and tightening bioequivalence-test requirements are an ongoing pressure factor for a generics-centered business model. The pricing system introduced in 2020 was applied in stages during 2022 and 2023, cutting prices for numerous generics. Further policy changes such as generic drug price reassessments could again affect profitability.

Competitive Risk

Numerous small and mid-sized pharmaceutical companies compete in the domestic generic and CDMO markets, creating ongoing pricing and capacity pressure. Multiple companies are also pursuing similar technology in the long-acting injectable space, so any first-mover advantage may not be permanent.

If larger pharmaceutical companies expand further into CDMO, the competitive landscape could become more complex.

New Business Execution Risk

The long-acting injectable business, including CKD-843, still has multiple stages ahead—clinical trials, regulatory approval, and commercialization. The company itself has stated that the related timeline could change depending on clinical trial and approval progress.

The company's own in-house hair-loss injectable program, developed with Inventage Lab and Daewoong Pharmaceutical, also cannot rule out the possibility of clinical or regulatory delays or setbacks.

11

What to watch next

  1. November 2026

    Check the Q3 2026 earnings disclosure to see whether the revenue growth trend continues and whether the operating margin recovers.

  2. During 2027

    Monitor whether facility upgrades and GMP production readiness for CKD-843 at the Anseong plant's injectable building proceed as planned.

  3. 2028

    A point to check whether the CKD-843 product approval filing and clinical progress occur on the targeted schedule.

  4. At upcoming regular disclosures and IR events

    Check for disclosure of clinical and regulatory progress on the in-house long-acting hair-loss injectable developed jointly with Inventage Lab and Daewoong Pharmaceutical.

  5. Upon any government generic drug price reassessment announcement

    If a generic drug price reassessment or change in bioequivalence-test regulation is announced, its impact on profitability should be assessed.

12

Overall view

Withus Pharmaceutical sustained revenue growth for four consecutive years from 2022 to 2025, but the operating margin plateaued at a lower level after peaking in 2023, showing that top-line growth and profitability have not moved at the same pace.

On a quarterly basis, revenue rose for five consecutive quarters while operating and net income showed considerable divergence, suggesting a significant influence from non-operating items.

The September 2026 CKD-843 CDMO contract with Chong Kun Dang represents a new revenue source outside the company's own pipeline, notably leveraging existing Anseong plant infrastructure for this expansion.

However, the related GMP production readiness and clinical/approval timeline are set to proceed in stages through 2027-2029, meaning it will take time before this translates into actual revenue contribution.

The company's own in-house long-acting hair-loss injectable program also remains at the clinical and approval stage, warranting continued monitoring.

Government drug-price policies, bioequivalence-test regulations, and intensifying competition in the generic and CDMO markets remain structural variables across the business.

Overall, the durability of revenue growth, the pace of margin recovery, and execution on new business initiatives are likely to be the key 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. investing.com
  2. file.alphasquare.co.kr
  3. m.thinkpool.com
  4. m.thinkpool.com
  5. littlebproject.com
  6. finance.daum.net
  7. paxnet.co.kr
  8. stockplus.com
  9. judal.co.kr
  10. m.dailypharm.com
  11. dailypharm.com
  12. m.dailypharm.com
  13. kind.krx.co.kr
  14. dailypharm.com
  15. dailymedi.com
  16. jobkorea.co.kr
  17. jobkorea.co.kr
  18. ksdaily.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.