KOSDAQFood & Beverage353810

Easy Bio

₩6,080▼ 0.16%2026-10-02 close
Market Cap
₩201.5B
Turnover
₩300M
Volume
50,000 shares
Shares out.
33.1M
PER
5.3×
PBR
1.6×
EPS
₩1,203
Dividend Yield
3.96%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩250 per share · Prices as of the 2026-10-02 close

01

Report overview

Feed Additive Maker's Earnings Grow Amid US Expansion

EASY BIO has maintained a track record of annual revenue and operating profit growth since 2022, anchored by its domestic leadership in piglet feed and feed additives plus a string of North American acquisitions.

  1. 1

    2025 consolidated revenue reached KRW 476.9bn with operating profit of KRW 45.0bn and owner net profit of KRW 27.8bn, marking a fourth consecutive year of top- and operating-line growth

  2. 2

    Quarterly revenue hit record highs of KRW 130.7bn in Q1 2026 and KRW 148.1bn in Q2 2026

  3. 3

    Following the 2024 acquisition of Devenish Nutrition, the company added BioMatrix and Nutribins in January 2026, continuing its North American expansion

  4. 4

    The debt ratio declined from 305.4% in 2024 to 188.4% in 2025, indicating an improving balance sheet trend

  5. 5

    The global feed additive market is projected to grow at a 5.8% CAGR, driven by the trend toward antibiotic alternatives

02

Business structure

EASY BIO is a livestock-input specialist focused on piglet feed and feed additives. The company was spun off from EASY Holdings in May 2020 and relisted on KOSDAQ in June of that year. EASY BIO holds the number-one market share domestically in piglet feed and functional feed additives.

As of the third quarter of 2024, feed additives accounted for roughly 75% of sales and piglet feed about 25%, with additives representing the majority of revenue. Key products include the piglet feed brand 'I-One' and additive brands 'Lipidol' and 'Endopower'.

Its overseas business runs through UK subsidiary Pathway Intermediates, targeting the United States, Canada, Europe and Asia, and the company exports to more than 40 countries.

In March 2024, it acquired Minnesota-based Devenish Nutrition for about KRW 88.3bn, establishing a North American production base, and in January 2026 it added BioMatrix and Nutribins through its US subsidiaries.

These successive acquisitions have expanded the company's reach into coating technology, specialty raw-material sourcing channels, and pet-food additive distribution networks.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩113.8B₩11B9.7%
2025Q3₩116.9B₩11.2B9.6%
2025Q4₩129.3B₩13.6B10.5%
2026Q1₩130.7B₩13.2B10.1%
2026Q2₩148.1B₩15.1B10.2%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩155.6B₩16.2B₩9.1B10.4%18.3%198.8%
2023₩165.4B₩20.6B₩15.5B12.5%24.8%160.0%
2024₩384.3B₩32.4B₩19.6B8.4%23.3%305.4%
2025₩476.9B₩45B₩27.8B9.4%25.9%188.4%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-08-21

04

Earnings analysis

EASY BIO's consolidated revenue rose every year, from KRW 155.6bn in 2022 to KRW 165.4bn in 2023, KRW 384.3bn in 2024 and KRW 476.9bn in 2025, with the 2024 jump driven largely by the Devenish Nutrition consolidation.

Operating profit expanded from KRW 16.2bn in 2022 to KRW 45.0bn in 2025, while the operating margin moved between 8.4% and 12.5% across the period as the business mix shifted with M&A integration. Owner net profit more than tripled, from KRW 9.1bn in 2022 to KRW 27.8bn in 2025.

On a quarterly basis, revenue climbed from KRW 113.8bn with operating profit of KRW 11.0bn in Q2 2025 to KRW 129.3bn and KRW 13.6bn respectively in Q4 2025, and revenue set fresh highs across five consecutive quarters through Q1 2026 (KRW 130.7bn revenue, KRW 13.2bn operating profit) and Q2 2026 (KRW 148.1bn revenue, KRW 15.1bn operating profit).

Owner net profit rose from KRW 3.8bn in Q2 2025 to KRW 11.2bn in Q1 2026 before settling at KRW 10.2bn in Q2 2026; the sharp increase in net profit in the third and fourth quarters of 2025 is understood to have partly reflected one-off items such as acquisition-related due diligence costs.

On a separate reporting basis, cumulative revenue and operating profit through the third quarter of 2025 rose 30.3% and 32.8% year-on-year respectively, and first-quarter 2026 revenue, operating profit and net profit grew 11.8%, 45.2% and 101.5% year-on-year.

This trajectory is consistent with analysis attributing earnings improvement to cost competitiveness from in-house additive production and expanded compound-feed sales.

05

Industry analysis

South Korea's pig herd stands at roughly 11 million head, the seventh-largest in the world, and the global feed additive market is projected to grow at a 5.8% compound annual rate, which analysts cite as a continuing source of expansion opportunity.

Tighter antibiotic-use regulation and the shift toward antibiotic-free, environmentally conscious livestock farming are structural factors supporting demand for microbial and enzyme-based additives that replace antibiotics.

In the United States, a surge in beef prices has fed expectations of increased feed additive demand, while a combination of softer grain prices and a strong dollar has been noted as easing feed cost pressure.

Against this backdrop, the company is seen as sustaining growth in its compound-feed segment on the back of cost competitiveness from in-house additive production.

Domestically it retains its number-one market position, though the growth axis of the additive business has increasingly shifted overseas, particularly to North America.

In competitive terms, Korea's compound-feed and additive market includes numerous players, but operators combining proprietary additive development with North American production bases are relatively limited, a point cited as the company's point of differentiation.

06

Outlook

NH Investment & Securities estimated in a January 2026 report that EASY BIO's feed additive segment revenue rose from KRW 109.3bn in 2023 to KRW 305.7bn in 2024, and projected further increases to KRW 387.6bn in 2025 and KRW 430.6bn in 2026.

The same report estimated that the share of overseas revenue would rise to about 70% in 2026. Regarding newly consolidated subsidiaries, the report noted that loss-making BioMatrix aims for a turnaround to profitability within the year, while Nutribins' annual profit contribution was estimated at KRW 2.0–2.5bn.

The company has stated it is pursuing synergies between existing overseas units such as Devenish and Pathway and newly acquired companies through shared production facilities, coating-technology transfer and combined sales channels.

Eugene Investment & Securities issued a buy rating with a target price of KRW 10,000 in an April 2026 report.

Management has also indicated plans to diversify its product portfolio through partnerships such as with Amicogen and to expand markets by leveraging sales networks of its own subsidiaries in Thailand and Vietnam.

These estimates and target prices, however, are individual brokerage projections that may differ from actual results.

07

Valuation

PER
5.3×
PBR
1.6×
ROE
37.9%
EPS
₩1,203
BPS
₩3,835
Dividend per share
₩250

EASY BIO has shown a consistent pattern of annual revenue and operating profit growth since 2022, along with a clear recovery and expansion trend in net profit.

On a self-calculated basis, the multiple at which the shares currently trade sits in a range that carries a degree of premium relative to net asset value, which can be interpreted as partly reflecting recent years of earnings growth and expectations tied to North American M&A-driven expansion.

On dividends, the yield derived from the disclosed per-share cash dividend divided by the current price is on the lower side relative to other dividend-paying names in the sector.

The debt ratio improved markedly between 2024 and 2025, a metric that suggests the debt burden taken on through acquisitions has been easing. That said, as a smaller-cap stock, trading volume and liquidity can be relatively limited, a characteristic worth considering alongside any read of valuation levels.

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 2026-08-21

08

Bull factors

Business expansion through North American M&A

Following the 2024 acquisition of Devenish Nutrition, EASY BIO added BioMatrix and Nutribins in January 2026, expanding its North American production, R&D and distribution infrastructure. Analysts note this lays the groundwork to extend the existing livestock additive business into the pet-food additive market.

Synergies such as coating-technology transfer and shared raw-material sourcing channels among Devenish-affiliated units are also being pursued.

Multi-year growth in revenue and operating profit

Consolidated revenue grew from KRW 155.6bn in 2022 to KRW 476.9bn in 2025, while operating profit rose from KRW 16.2bn to KRW 45.0bn over the same period. Revenue also set successive quarterly records in the first and second quarters of 2026.

This trend is attributed to the combined effect of M&A consolidation and cost competitiveness from in-house additive production.

Antibiotic-alternative trend and market growth

The global feed additive market is projected to grow at a 5.8% CAGR, with tighter antibiotic regulation and antibiotic-free farming trends underpinning demand for microbial and enzyme-based products.

EASY BIO's number-one domestic position in piglet feed and additives, combined with its proprietary product lineup, is cited as positioning it to benefit from this structural demand growth.

09

Bear factors

Integration risk and uncertain profitability of new subsidiaries

BioMatrix, acquired in January 2026, was loss-making at the time of acquisition and has been given a target of turning profitable within the year. Nutribins' annual profit contribution is estimated at only KRW 2.0–2.5bn, meaning its impact on overall results may remain limited for now.

One-off costs such as due diligence expenses and purchase price allocation amortization tied to the successive acquisitions have also affected net profit in certain quarters.

Sensitivity to raw material and currency costs

The feed and feed additive industry has a cost structure highly sensitive to international grain prices, such as corn and soybeans, and to the Korean won-US dollar exchange rate. While softer grain prices and a strong dollar have recently been favorable, a reversal in these external conditions could pressure margins.

Liquidity constraints typical of a smaller-cap stock

EASY BIO is a KOSDAQ-listed company with a relatively small market capitalization, meaning trading volume and liquidity can be limited compared with larger-cap peers.

Gaps between individual brokerage target prices and the actual share price can occur, and volatility may increase depending on trading activity by a small number of institutional or retail participants.

10

Risk factors

Raw material and currency risk

Fluctuations in grain prices and the won-dollar exchange rate directly affect feed costs and the won-translated results of overseas subsidiaries. A renewed rise in grain prices or a sharp strengthening of the won could act as a margin pressure factor.

Disease control and regulatory risk

Outbreaks of livestock diseases such as African swine fever can directly affect pig herd sizes and feed demand. Changes in antibiotic-use regulations and trade tariff policies across countries can also affect the business.

Financial and integration risk

The debt ratio fell to 188.4% in 2025 from 305.4% in 2024, but liabilities remain elevated relative to net assets. The possibility of unexpected costs or delayed synergies during the organizational and systems integration process following successive overseas acquisitions cannot be ruled out.

11

What to watch next

  1. Mid-November 2026

    Third-quarter 2026 results are due; check whether the consolidation effects of Devenish, BioMatrix and Nutribins are reflected in revenue and margins

  2. Fourth quarter of 2026

    Check whether loss-making BioMatrix meets its stated target of turning profitable within the year

  3. Late 2026 through early 2027

    Monitor how international grain prices and the won-dollar exchange rate trend affect feed costs and overseas subsidiary results

  4. Ongoing

    Watch for further North America-focused M&A disclosures and progress on synergies among already-acquired companies

  5. Around March 2027

    Check the fiscal year 2026 dividend disclosure and the annual general shareholders meeting for continuity of dividend policy

12

Overall view

EASY BIO has sustained a growth trajectory of rising revenue and operating profit every year since 2022, underpinned by its number-one domestic position in piglet feed and feed additives, while rapidly building out its North American footprint through the 2024 acquisition of Devenish Nutrition and the early-2026 acquisitions of BioMatrix and Nutribins.

Revenue set quarterly records in both the first and second quarters of 2026, and the debt ratio also showed improvement relative to 2024.

That said, some of the newly consolidated subsidiaries remain loss-making or contribute only modestly to profit, meaning it may take time before the full benefits of integration become visible.

Sensitivity to external variables such as grain prices and currency movements, along with the liquidity constraints typical of a smaller-cap stock, are factors that also warrant attention.

Some brokerage reports have expressed positive views citing North American expansion and earnings growth, but these represent individual forecasts that may differ from actual outcomes.

Investors will want to continue monitoring the upcoming third-quarter results and whether profitability at the newly acquired subsidiaries improves.

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. ssl.pstatic.net
  2. comp.fnguide.com
  3. comp.fnguide.com
  4. kind.krx.co.kr
  5. kokstock.com
  6. thinkpool.com
  7. paxnet.co.kr
  8. topdaily.kr
  9. dailyinvest.kr
  10. news.nate.com
  11. m.irgo.co.kr
  12. catch.co.kr
  13. markets.hankyung.com
  14. investing.com
  15. comp.fnguide.com
  16. insight.goover.ai
  17. saramin.co.kr
  18. paxnet.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.