DAEWOONG PHARMACEUTICAL CO., LTD Overview
Daewoong Pharmaceutical is a top-tier Korean pharmaceutical company. By FY2025 consolidated revenue it ranked sixth among Korean traditional and bio-pharma companies (KRW 1,570.9 bn) and was among only three large traditional drugmakers with a double-digit operating margin (12.5%). The franchise rests on three internally developed products. Nabota is a botulinum toxin sold in the US as Jeuveau through Evolus and is the only Korean toxin approved by the FDA. Fexuclue (fexuprazan) is a P-CAB acid blocker. Envlo (enavogliflozin) is an SGLT2 inhibitor for diabetes. Behind these sit a large domestic prescription (ETC) business anchored by the heritage liver brand Ursa, a fast-growing hospital digital-health distribution business (thynC), and an R&D engine running at about 15.8% of sales. Strategically the company is pivoting from a domestic ETC distributor to a global, product-led company, with Indonesia as its manufacturing hub for ASEAN and the halal market. The defining overhang is the decade-long Medytox trade-secret litigation over the Nabota strain.
What the company does
Daewoong Pharmaceutical researches, manufactures and sells finished pharmaceuticals and biologics. It also distributes in-licensed products and medical devices. In the FY2025 annual report it describes its operating activity almost entirely as pharmaceutical manufacturing and sales. Sell-side summaries of DART segment data put this at about 98% of revenue, with service provision at about 2% (Butler.works, citing Q2 2026 filing data). Management and investors, however, track the business by commercial division:
-
ETC (prescription drugs). The largest division: KRW 894.2 bn in FY2025, +4.9% YoY (Dealsite, FY2025 provisional results, 9 Feb 2026). It combines own products (Fexuclue, Envlo/Envlomet, Ursa Rx, Olostar) with in-licensed multinational brands such as Olmetec. Management stated that own-product share of ETC is "close to 60%" and reached 59.0% in Q3 2025 (Kiwoom, Nov 2025). This rising mix is the main driver of margin expansion.
-
Nabota (botulinum toxin type A). KRW 228.9 bn in FY2025, +19% YoY, with about 84% from exports (Dealsite, Feb 2026; Money Today, Jul 2026). It is sold as Jeuveau in the US and Nuceiva in Europe through Evolus, Inc., and through about 80 partner arrangements with approvals in 69 countries (Medigate, Jul 2026).
-
OTC and consumer health. KRW 162.6 bn in FY2025 per Dealsite. Brands include Ursa (OTC version), Impactamin, EzN6, Easydew and Bearse, plus health functional foods. Distribution was broadened in 2025 into the Daiso variety-store channel.
-
Digital healthcare. A distribution and service business built around thynC, a wearable-based inpatient vital-sign monitoring system developed by Seers Technology. Other products are Mobicare (wearable ECG), Abbott FreeStyle Libre continuous glucose monitors, CART BP (ring-type blood-pressure monitor) and WISKY (AI retinal-disease screening). Revenue was KRW 17.0 bn in Q1 2026 (+52%) and KRW 15.7 bn in Q2 2026 (+27%) (Dealsite; Kormedi, Jul 2026).
-
Global/contract manufacturing and "consolidated & other". This line holds subsidiary revenue, chiefly Hanall Biopharma (FY2024 revenue KRW 138.9 bn), and global contract business. Kiwoom puts "consolidated & other" at KRW 154.1 bn (FY2024) and KRW 183.0 bn (FY2025).
Business and revenue model
Product sales dominate: Most revenue is recognised on shipment of finished goods to wholesalers (Korea), partners (exports) or hospitals.
Licensing and milestones: are periodic. Examples: upfronts and milestones on fexuprazan, Envlo and bersiporocin out-licensing; royalty and milestone streams inherited from the 2026 Turn Biotechnologies asset acquisition.
Supply-and-distribution partnering: for exports. Nabota is supplied as finished product to Evolus, which books US retail revenue. Daewoong records export revenue at transfer price, so its toxin revenue tracks Evolus shipment timing rather than US end-demand directly.
Usage-linked service revenue: in digital healthcare. Roughly half of thynC revenue is linked to usage contracts rather than one-off equipment sales (Kiwoom, Apr 2026). That half recurs but builds slowly.
No subscription model: of material size.
Value-chain position
Daewoong is vertically integrated from discovery (Yongin research centre) through API sourcing and finished-dose manufacturing (Hyangnam, Osong) to a large domestic sales force. In March 2026 it moved its domestic wholesale logistics to a "block-type hub wholesaler" model. Korea was divided into 10 regions, and the number of distributors was cut from about 40 to 5 (MTN, Jul 2026). Overseas, it relies on partners in the US/EU and on its own subsidiaries in Indonesia, China (Beijing), Thailand and the US.
Customers and end-markets
-
Korean hospitals and clinics, through wholesalers, for ETC.
-
Pharmacies and retail (including Daiso) for OTC.
-
Aesthetic physicians and dermatology clinics for Nabota, mostly via partners.
-
Hospitals (16 of 47 Korean tertiary hospitals, 200+ institutions) for thynC.
-
Licensing partners and pharmaceutical companies for technology-transfer deals.
End-markets span gastroenterology, diabetes and metabolic disease, hepatology, cardiovascular, medical aesthetics, and hospital monitoring and digital health.
Company self-description vs. independent characterisation
The company presents itself as a global healthcare company pursuing "first-in-class/best-in-class" innovation and open collaboration. Its signature slogan is "1품 1조" ("one product, one trillion won"), the goal of building single products to KRW 1 tn in annual sales (CEO Lee Chang-jae, AGM March 2025).
Independently, Daewoong is better characterised as a high-quality Korean ETC franchise funding a toxin export growth story. The toxin and digital businesses are the profit-growth engines. The own-NCE franchise (Fexuclue, Envlo) has proven domestically but has not yet scaled internationally, and the long-dated pipeline (bersiporocin, microneedle GLP-1 patch, anti-ageing mRNA) is option value rather than earnings. Nabota contributed about 21% of H1 2026 separate revenue (Money Today, Jul 2026) and a disproportionate share of profit, which makes Evolus shipment cadence the single largest swing factor in quarterly results.
Strategy
Stated corporate strategy (paraphrased themes)
-
"1품 1조" (one product, one trillion won). Build single own products — Fexuclue, Envlo, Nabota — into KRW 1 tn-a-year global blockbusters (AGM 2024 and 2025).
-
Global expansion. Take Fexuclue into China, Latin America and the Middle East. Build the Nabota new plant to secure cGMP certification and maximise commercial volume (FY2025 results release, Feb 2026).
-
Realise R&D value. Focus R&D investment on obesity and oncology. Out-license assets (bersiporocin) after data readouts.
-
New growth engines / "total healthcare ecosystem." Link wearable devices and data-based services across prevention, diagnosis, treatment and aftercare.
-
Structural profitability. Grow own-product share (about 60%), streamline distribution, and keep investment efficient.
Initiatives in the last 24 months
| Initiative | Date | Detail |
|---|---|---|
| ETC hub-wholesaler model | Mar 2026 | 10 regions, about 40 distributors cut to 5. Framed as a pre-emptive response to drug price cuts. Wholesaler association protests followed. |
| Fexuclue go-it-alone | Sep 2026 | Chong Kun Dang co-promotion ended; Daewoong expects lower commission costs |
| China direct sales | 2,026 | Yangtze contract terminated; sales via Beijing subsidiary |
| Indonesia manufacturing hub | 2024–2027 | Stem-cell plant; toxin plant; solid-dose halal smart factory (IDR 2.68 tn); Depok R&D; OTC No. 1 ambition by 2030 |
| Nabota capacity | to 2027 | New plant bringing total to 16 m vials a year; 2030 sales target KRW 500 bn |
| Next-generation aesthetics | 2,026 | Skin booster, filler, recombinant toxin, medical cosmetics |
| Microneedle platform | Feb 2026 onward | Global exclusive licence from Daewoong Therapeutics; GLP-1 patch Phase 1; dedicated plant with GMP targeted H1 2027; commercialisation targeted 2028 |
| Anti-ageing mRNA | May 2026 | Turn Bio ERA platform and eTurna LNP acquired; US patent allowance Aug 2026 |
| IBD | May 2026 | INV-008 (15-PGDH inhibitor) in-licence |
| AI | 2,026 | Leads a KRW 5.3 bn government AI drug-formulation project (MOTIE); member of the K-AI preclinical/clinical model consortium led by Samsung Medical Center |
| Digital healthcare | ongoing | thynC target of 50,000 beds; integrated platform covering BP, glucose and ECG |
| People / ESG | 2,026 | Career Development Program; Minister of Gender Equality and Family Award for low-birth-rate response (Sep 2026) |
Medium-term targets and guidance
The company has issued no formal numerical revenue or margin guidance in the sources reviewed. Aspirational targets:
-
Nabota KRW 500 bn annual sales by 2030
-
Envlo in 50 countries by 2030
-
Market cap of KRW 5 tn within 3 years of 2024 and KRW 20 tn within 10 years (CEO Park)
-
KRW 1 tn of global new-drug sales by 2030 (stated in 2023)
Products & Services
Botulinum toxin and aesthetics
Nabota / Jeuveau / Nuceiva (prabotulinumtoxinA)
Description: High-purity botulinum toxin type A, 100-unit vial (also lower-unit formats).
Key regulatory standing: Approved by the US FDA (Feb 2019), EMA and Health Canada. Approved in 69 countries, with about 80 country partnerships (Medigate, Jul 2026). The company says it is the only toxin manufacturing facility in Korea or Asia to have passed FDA, EMA and Health Canada inspections (Metro Seoul, May 2023).
Indications: Glabellar lines (aesthetic) as the core. Therapeutic indications are under development in some markets; the Indonesian regulator recommended a post-stroke spasticity trial at the Selatox plant.
Commercial channels: Jeuveau (US) and Nuceiva (EU5 and UK) through Evolus. Evolus also markets in Canada and Australia. Saudi launch Jan 2025. LatAm, Middle East and Southeast Asia through partners. China approval pending after the Sep 2025 refiling (indication: moderate-to-severe glabellar lines, ages 20–65).
China Phase 3 data: 92.2% responder rate at week 4 vs 86.8% for Botox (Inews24, Dec 2021; Dealsite, Sep 2025).
US position: About 13–14% share of the US aesthetic toxin market, ranked No. 2 (Dealsite, Feb 2025; Sidae, Jan 2026; Evolus Q1 2026 call).
Scale: Launched 2014 in Korea. Cumulative sales passed KRW 1 tn by 30 June 2026. FY2025 sales KRW 228.9 bn.
Target: KRW 500 bn annual sales by 2030 (Nabota business head Yoon Jun-su, Jul 2026).
In development: Next-generation aesthetics — a biodegradable collagen-stimulating skin booster, fillers, a medical-cosmetics platform and a recombinant toxin. Earlier plans also listed liquid, long-acting and microneedle toxin formats.
Gastroenterology
Fexuclue (fexuprazan HCl) 40 mg / 10 mg
Mechanism: Potassium-competitive acid blocker (P-CAB). Positioned on faster onset and a longer half-life than PPIs.
Approvals and launches: Korea (Dec 2021, 34th Korean new drug). Philippines (Nov 2022), Ecuador (Jan 2023), Chile (Mar 2023), Mexico (Oct 2023), China (NMPA, Sep 2025). Launched in Indonesia in Sep 2026, targeting a USD 164.3 m anti-ulcer market (Sedaily, Sep 2026). Early in the product's life the company cited entry into 24 countries within 18 months of launch (Kormedi, 2024).
Indications: Erosive esophagitis is the core indication. Gastritis reimbursement was expanded in 2024. The company holds five indications and is running three more trials (Samsung Securities, May 2026):
-
Non-erosive reflux disease (Phase 3)
-
Gastric ulcer (Phase 3; Korea–Indonesia multiregional trial)
-
Injection formulation (Phase 1)
-
Post-endoscopy reflux esophagitis (IND approved, Jul 2026)
-
H. pylori eradication data presented at DDW 2026, suggesting higher eradication in antibiotic-resistant patients
Commercial: Chong Kun Dang co-promotion ended 31 Aug 2026. Daewoong began sole selling from Sep 2026, with distribution unified under Daewoong from 1 Dec 2026 (Dailypharm, Sep 2026).
Sales: KRW 102.0 bn (FY2024), KRW 94.5 bn (FY2025).
Ursa (ursodeoxycholic acid; Rx and OTC formats)
-
Heritage liver brand, first soft-capsule version launched in 1974. Sales of KRW 96.2 bn in FY2024.
-
Listed in the Korean gastric-cancer treatment guideline for gallstone prevention after gastrectomy (Dealsite, Feb 2025).
-
Kormedi (Oct 2025) notes that Ursa prescriptions benefit from GLP-1 obesity-drug uptake.
Diabetes and metabolic disease
Envlo (enavogliflozin) and Envlomet (enavogliflozin + metformin)
Description: SGLT2 inhibitor; 36th Korean new drug (2022). The fixed-dose metformin combination Envlomet followed about six months later.
Clinical data: The company reports superior glucose lowering vs dapagliflozin in a comparative study.
International: Licensing to Russia/CIS (about KRW 77.1 bn), LatAm via Moksha8 (about KRW 115 bn) and the Middle East via Arcera Life Sciences (partnership expanded 2026).
Targets: 15 countries by 2025 and 50 by 2030 (Kormedi, 2024).
Pipeline: A metformin add-on Phase 3 was approved in 2026. A veterinary canine-diabetes application was filed in Oct 2025, which the company describes as a world first.
Sales: Above KRW 10 bn for the first time in FY2024.
Cardiovascular and other ETC
Olostar: Improved combination product developed in-house (rosuvastatin/olmesartan class), cited in company histories.
Olmetec (olmesartan): In-licensed antihypertensive. Q1 2026 sales fell to KRW 4.7 bn after a raw-material admixture issue.
Luprorelin depot (leuprolide): Prostate cancer generic depot, licensed for the US market (up to about KRW 122.2 bn, 2023).
Other in-licensed multinational ETC brands: Not enumerated product-by-product in the sources reviewed.
OTC and consumer health
-
Impactamin (vitamin B), EzN6 (analgesic), Easydew (dermo-cosmetic/skin repair), Bearse (digestive, 1988), Ursa OTC.
-
Health functional foods are being combined with OTC operations.
-
Indonesian localisation of Easydew, Impactamin and EzN6 under a June 2026 MOU with the Indonesian Pharmacists Association, which targets OTC No. 1 in Indonesia by 2030.
Digital healthcare (distribution and service)
| Offering | Description | Developer / partner | Status |
|---|---|---|---|
| thynC | AI-enabled inpatient wearable monitoring of ECG, SpO₂, BP and temperature, with alerts at ward level | Seers Technology (Daewoong markets and sells) | About 17,000 beds and 200+ hospitals (Q1 2026). First Korean digital device to obtain remote cardiac-monitoring reimbursement code EX871. Short-term target 50,000 beds; long-run target 550,000 of Korea's 700,000 beds. |
| Mobicare | Wearable ECG for outpatient use | Seers | Marketed |
| FreeStyle Libre | Continuous glucose monitor | Abbott | Distributed |
| CART BP | Ring-type continuous blood-pressure monitor | Sky Labs (developer per market coverage) | Marketed |
| WISKY | AI retinal / blindness-disease diagnostic aid | Partner (not specified in sources) | Marketed |
| RPM (home care) | Post-discharge remote patient monitoring | Internal / partners | Building the "outpatient – inpatient – discharge" care continuum |
| Digital therapeutics | Cognitive digital therapeutics distributed through Daewoong's sales network | Emocog | Partnership Sep 2026 |
Regenerative and cell therapy
Stem-cell and immune-cell products are developed through the Yongin Cell Therapy Center. They are manufactured for clinical use at the Songdo advanced biologics site (opened Sep 2026) and in Indonesia (DBI, GMP 2024). No commercial products in this area are disclosed in Korea.
Financial Narrative
Consolidated income statement
Sources:
-
Revenue and operating income FY2021–FY2025: Stockopedia financial summary and Butler.works (DART-based); confirmed by the FY2024 and FY2025 provisional disclosures (Dealsite, Feb 2025 and Feb 2026) and AGM releases (FY2021 KRW 1,153.0 bn / 88.9 bn; FY2023 KRW 1,375.3 bn / 122.6 bn).
-
Net income: Butler.works. Dealsite's provisional disclosures give FY2024 net income of KRW 21.6 bn and FY2025 of KRW 191.7 bn; the EGM notice (Kormedi, Jul 2026) gives FY2025 net income of KRW 192.9 bn. The small differences reflect provisional vs audited figures.
-
Attributable net income, EPS and DPS: SK Securities (Jan and Aug 2025).
-
Margins: derived.
Not publicly verified: gross profit, EBITDA, pre-tax income, diluted EPS and FY2025 DPS.
CAGR (derived, FY2021–FY2025):
-
Revenue: 8.0% a year (1,570.9 / 1,153.0 = 1.362, raised to the power 1/4)
-
Operating income: 22.0% a year (196.8 / 88.9 = 2.214, raised to the power 1/4)
Commentary. Revenue growth has been steady in the mid-to-high single digits. The inflection is in margin: operating margin rose from 7.5% in FY2022 to 12.5% in FY2025, driven by three factors:
-
Higher-margin own products (Fexuclue, Envlo, Nabota) took a larger share of ETC, approaching 60% product share.
-
Nabota export volume operated at high plant utilisation.
-
SG&A discipline. The company describes FY2025 as having completed a "high-efficiency profit structure" (Dealsite, Feb 2026).
Net income has been volatile. In FY2024 consolidated net income fell 82% to about KRW 22–23 bn despite record operating income. FY2025 net income rebounded to about KRW 192 bn (+723% per Dealsite).
Separate (parent-only) income statement
Sources: Dealsite (Feb 2024) for FY2023; NewsSpace (Feb 2025) for FY2024; Sidae (Mar 2026) for FY2025, cross-checked against 9M25 cumulative separate revenue of KRW 1,035.1 bn and OP of KRW 158.0 bn (Dailypharm, Nov 2025).
Separate operating income exceeds consolidated operating income in every year shown, which means the consolidated subsidiaries in aggregate are operating-loss-making or margin-dilutive. Hanall's R&D spend is the principal reason.
Consolidated quarterly trajectory
Sources:
-
Q2 2025: Dailypharm (Aug 2025).
-
Q3 2025: Kiwoom (Nov 2025).
-
Q4 2025: SK Securities (Feb 2026).
-
Q1 2026: Kiwoom; Kyobo (May 2026).
-
Q2 2026: Kormedi; Hana Securities (Jul 2026).
-
Q1 2025: derived from Q1 2026 growth rates (+6.0% revenue, −42.6% OP). The four 2025 quarters sum to the FY2025 total.
H1 2026 consolidated: revenue KRW 826.3 bn and OP KRW 90.3 bn (derived), vs H1 2025 KRW 761.8 bn and 96.6 bn.
H1 2026 separate: revenue KRW 735.9 bn (+8.2%), OP KRW 104.6 bn (flat YoY), net KRW 104.5 bn (+33.8%) (Sedaily; SBS Biz, Jul 2026).
Q2 2026 separate: revenue KRW 400.2 bn (+10.0%), OP KRW 77.1 bn (+23.4%, margin 19.3%), net KRW 69.4 bn (+41.9%).
Commentary. The Q1 2026 margin collapse to 5.9% came from one-off returns and fee settlements tied to the switch to hub wholesalers, plus front-loaded SG&A. Separate SG&A was KRW 132.9 bn (+10.4% YoY), of which ordinary R&D was KRW 41.8 bn. Q2 2026 rebounded to a record-level consolidated margin of 15.2%, helped by early Evolus shipments made ahead of possible US tariffs. Brokers expect that front-loading to continue into Q3 2026 and partially reverse later.
Consolidated balance sheet
Unlock Company Financials
Unlock this company profile to view its financial data.
View Subscription PlansFinancial Detail
Revenue by Segment
| Division | FY2023 | FY2024 | FY2025 |
|---|---|---|---|
ETC revenue (KRW Bn) | — | 860.5 | 894.2 |
Nabota revenue (KRW Bn) | 145.3 | 186.4 | 228.9 |
OTC revenue (KRW Bn) | — | 133.3 | 162.6 |
Digital healthcare revenue (KRW Bn) | — | 28.0 | — |
Consolidated & other (KRW Bn) | — | 154.1 | 183.0 |
Unlock Company Financials
Unlock this company profile to view its financial data.
View Subscription PlansSegment Revenue
| Division | YoY growth FY2025 (%) | Share of consolidated revenue FY2025 (%) |
|---|---|---|
ETC | 3.9 (derived); company states +4.9 | 56.9 |
Nabota | 22.8 (derived); company states +19 | 14.6 |
OTC | see note (b) | 10.4 |
Consolidated & other | 18.8 | 11.6 |
Products
| Product | FY2024 | FY2025 |
|---|---|---|
Fexuclue sales (KRW Bn) | 102.0 | 94.5 |
Ursa sales (KRW Bn) | 96.2 | — |
Business Lines
| Line | Q1 2026 | Q2 2026 | Comment |
|---|---|---|---|
ETC | 216.1 | — | −1.4% YoY in Q1, hit by the distribution overhaul (Sedaily, May 2026) |
Fexuclue (shipments) | 19.2 | — | −29% YoY in Q1 shipments; prescriptions held up at KRW 26.5 bn (Kyobo, May 2026) |
Olmetec | 4.7 | — | −42.1% YoY after a raw-material admixture issue (Samsung Securities via Sedaily) |
Nabota total | 51.9 | 103.4 | Q2 exports 94.1 vs 61.0 a year earlier (+54.3%); domestic about 9.3 (Kormedi; Hana Securities, Jul 2026) |
OTC | 43.8 | — | +32.8% YoY, driven by Ursa and health foods |
Digital healthcare | 17.0 | 15.7 | Q2 +27% YoY, −8% QoQ |
Income Statement and Per-Share Data
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
Revenue (KRW Bn) | 1,153.0 | 1,280.1 | 1,375.3 | 1,422.7 | 1,570.9 |
Operating income (KRW Bn) | 88.9 | 95.8 | 122.6 | 147.9 | 196.8 |
Net income incl. minorities (KRW Bn) | 30.3 | 39.2 | 120.0 | 23.3 | 192.9 |
Net income attributable to owners (KRW Bn) | 25 | 42 | 122 | 25 | — |
EPS attributable (KRW) | 2,115 | 3,646 | 10,507 | 2,135 | — |
DPS (KRW) | 600 | 600 | 600 | 600 | — |
Operating margin (%) | 7.7 | 7.5 | 8.9 | 10.4 | 12.5 |
Net margin incl. minorities (%) | 2.6 | 3.1 | 8.7 | 1.6 | 12.3 |
Revenue YoY growth (%) | — | 11.0 | 7.4 | 3.4 | 10.4 |
Income Statement and Margin Analysis (%)
| Metric | FY2023 | FY2024 | FY2025 |
|---|---|---|---|
Revenue separate (KRW Bn) | 1,222.0 | 1,265.4 | 1,391.0 |
Operating income separate (KRW Bn) | 133.4 | 163.8 | 203.6 |
Operating margin separate (%) | 10.9 | 12.9 | 14.6 |
Unlock Company Financials
Unlock this company profile to view its financial data.
View Subscription PlansIncome Statement and Margin Analysis (%) (Quarterly)
| Metric | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 |
|---|---|---|---|---|---|---|
Revenue (KRW Bn) | 356.4 | 405.4 | 411.8 | 397.1 | 377.8 | 448.5 |
Operating income (KRW Bn) | 38.7 | 57.9 | 56.9 | 43.4 | 22.2 | 68.1 |
Operating margin (%) | 10.9 | 14.3 | 13.8 | 10.9 | 5.9 | 15.2 |
Balance Sheet and Margin Analysis (%)
| Metric | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
Total assets (KRW Bn) | — | — | — | 2,362.8 |
Total liabilities (KRW Bn) | — | — | — | 1,228.1 |
Total equity (KRW Bn) | — | — | — | 1,134.7 |
Current assets (KRW Bn) | 549.0 | 574.8 | 612.8 | 732.4 |
Cash & cash equivalents (KRW Bn) | — | — | — | 168.9 |
Liabilities / equity (%) | — | — | — | 108.2 |
Unlock Company Financials
Unlock this company profile to view its financial data.
View Subscription PlansCash Flow
| Metric | FY2024 | FY2025 |
|---|---|---|
Operating cash flow (KRW Bn) | — | 149.2 |
Dividends paid (KRW Bn) | 8 | 8 |
Returns & Leverage Ratios (%)
| Ratio | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
ROE (%) | 7.2 | 17.7 | 3.2 | 19.5 |
ROIC (%) | — | — | 5.6 | 14.8 |
Revenue by Region and Revenue by Region (%)
| Metric | FY2023 | FY2024 | FY2025 |
|---|---|---|---|
Nabota total revenue (KRW Bn) | 145.3 | 186.4 | 228.9 |
Nabota export share (%) | — | 84 | 84 |
Share Price History
| Date | Price (KRW) | Source |
|---|---|---|
8 Jan 2025 | 125,200 | SK Securities |
3 Jul 2025 | 158,800 | SK Securities |
31 Jul 2025 | 147,200 | SK Securities |
10 Oct 2025 | 132,300 | SK Securities |
7 Nov 2025 | 139,700 | Kiwoom |
9 Feb 2026 | 168,800 | Kiwoom / SK |
26 Mar 2026 | 163,300 | JKN (intraday) |
6 Apr 2026 | 153,600 | Kiwoom |
12 May 2026 | 143,700 | Kiwoom / Kyobo |
21 May 2026 | 135,100 | DS Investment |
24 Jun 2026 | 114,400 | ValueLine |
29 Jul 2026 | 122,100 | Hana Securities |
21 Sep 2026 | 109,100 | Money Today |
Valuation Snapshot
| Multiple | Value | Source / date |
|---|---|---|
P/E (TTM) | 6.8–7.1x | Butler.works; StockHub (2026) |
Forward P/E | 7.65–8.7x | Butler.works; Stockopedia |
P/B | 1.25–1.53x | Butler.works; Stockopedia |
EV/EBITDA (TTM) | 10.35x | Stockopedia |
EV/Sales / P/S | 0.98x (P/S) | Stockopedia |
Analyst Ratings & Targets
| Broker | Rating | Target (KRW) | Date |
|---|---|---|---|
KB Securities | Buy | 200000 (from 210000) | 14 Oct 2026 |
Samsung Securities | Buy | 210,000 | May 2026 |
Kiwoom Securities | Buy | 190,000 | 13 May 2026 |
DS Investment | Buy | 190,000 | 22 May 2026 |
Kyobo Securities | Buy | 200,000 | 13 May 2026 |
SK Securities | Buy | 210,000 | 10 Feb 2026 |
Aggregate consensus | — | 198333 (12 brokers) / 205714 (7 reports) | Butler.works / StockHub |
Analyst Conclusions
Guidance and consensus
| Metric | FY2025A | FY2026E | FY2027E |
|---|---|---|---|
| Consensus revenue, consolidated (KRW bn) | 1,570.9 | 1,631.8 | 1,841.0 |
| Hana Securities OP forecast, consolidated (KRW bn) | 196.8 | 209.1 | 240.0 |
The company provides no numerical guidance. Broker forecasts:
Sources: Stockopedia consensus; Hana Securities (Jul 2026). Hana also forecasts FY2028 OP of KRW 266 bn. Other house views:
-
DB Securities: FY2026 revenue KRW 1,635.8 bn and OP KRW 272.7 bn (basis unclear).
-
SK Securities (Feb 2026): FY2026 revenue KRW 1,720.7 bn, before the Q1 miss.
Bull case
-
Toxin operating leverage. Q2 2026 Nabota exports grew 54% and plant 3 adds capacity from 2027. A Nabota China approval would open a market Goldman sized at USD 1.5 bn+. Moving toward the KRW 500 bn 2030 target would lift group margin, given separate Q2 2026 OPM of 19.3%.
-
Clean ETC base after the reset. With wholesaler restructuring and the Chong Kun Dang commission removed, Fexuclue margins improve. Two to three new indications plus China and Indonesia launches could restore growth toward the "1품 1조" path.
-
2027 pipeline catalysts. Bersiporocin Phase 2 topline could trigger a global licensing deal. Obesity-patch Phase 1 data are due. At about 7x earnings, the market assigns little value to these options.
Bear case
-
Litigation tail risk. Medytox's KRW 500.1 bn claim (44% of equity) plus potential injunctions on strain use. An adverse appellate ruling around end-2026 could impair both the balance sheet and the core profit engine, whatever partner-level settlements exist.
-
Shipment pull-forward reversal. Evolus toxin revenue fell YoY in Q1 2026 and tariff-driven front-loading flattered Q2–Q3 2026, so Nabota exports could stall into 2027. KB has already cut its target on Q3 ETC weakness.
-
Capital allocation creep. Concurrent spending on Indonesian plants, Songdo, microneedle facilities, anti-ageing mRNA and IBD in-licensing, alongside loss-making subsidiaries and guarantees, could dilute returns before any of these pays off.
Catalysts and monitorables (next 12 months)
-
Q3 2026 results (around early November 2026): Fexuclue inventory unwind and Nabota shipment level
-
Seoul High Court appellate ruling in Medytox v. Daewoong (expected around end-2026)
-
Nabota China NMPA decision
-
FY2026 results and dividend (Feb–Mar 2027)
-
Bersiporocin Phase 2 topline (H1 2027)
-
Nabota plant 3 cGMP and start-up (2027)
-
DWRX5003 Phase 1 completion
-
Evolus quarterly toxin revenue and 2027 guidance
-
Korean drug-pricing reform measures
-
thynC bed count progress toward 50,000
-
Indonesian plant milestones (solid-dose GMP Jul 2027; Selatox commercial start)
Analyst verdict
Daewoong Pharmaceutical enters late 2026 as a fundamentally stronger business than its share price suggests. Over FY2021–FY2025 it compounded consolidated operating profit at about 22% a year against revenue growth of about 8%, reaching a record 12.5% margin in FY2025. Three things drove this: a deliberate shift toward own products (Fexuclue, Envlo, Ursa), the export success of Nabota, and cost discipline. The H1 2026 stumble came from a self-inflicted distribution overhaul and an Olmetec quality issue. Q2 2026 results show it was largely transitory: separate operating margin reached 19.3% and consolidated revenue grew 10.6%.
The investment debate, however, is not about the core franchise. It is about two binary risks and one execution question.
The first binary is the Medytox appeal. It has escalated from a KRW 40 bn first-instance award to a KRW 500 bn claim with injunction requests, and it is the dominant valuation discount. The second binary is the 2027 data flow (bersiporocin, the obesity patch), which could re-rate the R&D narrative.
The execution question is whether management can run, at the same time, a capital-hungry Indonesian manufacturing build-out, a toxin capacity tripling, direct commercialisation in China and Indonesia, and an expanding speculative pipeline (anti-ageing mRNA, IBD) without eroding the return gains of 2024–2025.
At about 7x trailing earnings and roughly 1.3x book, the share price discounts a materially adverse litigation outcome and little pipeline value. Broker consensus targets near KRW 200,000 imply over 80% upside from late-September levels, but those targets have been cut repeatedly. The stance that best fits the evidence is constructive on fundamentals but event-gated. Investors should treat the appellate ruling as the primary catalyst, track Evolus sell-through rather than Daewoong shipments as the true demand signal, and watch the consolidated-vs-separate margin gap as a gauge of capital-allocation discipline.
Unlock Company Financials
Unlock this company profile to view its financial data.
View Subscription PlansExecutive Leadership
Executive Leadership Team
| Name | Title | Tenure / background | Source |
|---|---|---|---|
Lee Chang-jae (이창재) | CEO and President (co-CEO) | Vice president 2020; inside director since Mar 2021; CEO since 2022; re-elected Mar 2024. Responsible for marketing and domestic sales. | Dailypharm; Sidae (Mar 2026) |
Park Sung-soo (박성수) | CEO (co-CEO) | Joined Daewoong 1999. Master's in pharmacy, Seoul National University. Previously head of business development, regulatory and global business teams; US subsidiary head; Nabota business head from 2015; vice president. CEO since Mar 2024. Responsible for R&D and overseas business. Also a non-executive director of Daewoong Co. (Mar 2025). Re-election on the Mar 2026 AGM agenda. Stated target on taking office: market cap of KRW 5 tn within 3 years and KRW 20 tn within 10 years. | Sidae (Mar 2026); Dealsite (Mar 2024) |
Park Eun-kyung (박은경) | Inside director; CH Marketing division head | Graduate of Kookmin University. Previously PM1 team lead, GI business team lead, Marketing 2 division head, ETC marketing head. Board since Mar 2024; re-election on the Mar 2026 agenda. | Dealsite (Feb 2024); Sidae (Mar 2026) |
Lim Kyu-sung (임규성) | CFO (head of planning office) | Cited as CFO in Apr 2024 | Medical Times (Apr 2024) |
Yoon Jun-su (윤준수) | Nabota business division head | Cited Jul 2026 | Medigate |
Lee Seung-ha (이승하) | Head of production | Cited Oct 2026 | Sedaily |
Lee So-yoon (이소윤) | Head of regulatory & patent centre | Cited Aug 2026 | Dailypharm |
Board of Directors
| Director | Type | Background | Appointed |
|---|---|---|---|
Lee Chang-jae | Inside / CEO | See above | 2021 |
Park Sung-soo | Inside / CEO | See above | Board before 2024 (as VP) |
Park Eun-kyung | Inside | See above | Mar 2024 |
Cho Young-min (조영민) | Outside | Professor of internal medicine, Seoul National University College of Medicine; endocrinology and diabetes societies | Mar 2024 |
Kwon Soon-yong (권순용) | Outside / audit committee member (separately elected at the 9 Sep 2026 EGM) | Born Mar 1960. Orthopaedics professor emeritus at Catholic University Seoul St. Mary's; former president of St. Paul's and inaugural president of Eunpyeong St. Mary's hospitals. Outside director of IVEX Medical Systems. | Mar 2025; re-elected Sep 2026 |
Choi In-hyuk (최인혁) | Outside (proposed Mar 2026) | Former CEO of Naver Tech Business | — |
Choi Dae-hyun (최대현) | Outside (proposed Mar 2026) | CEO of KDB Investment (산은인베스트먼트) | — |
Kim Dae-deok (김대덕) | Outside | Professor of pharmaceutics, SNU College of Pharmacy | — |
Major Shareholders
| Holder | Stake (%) | Date / source |
|---|---|---|
Daewoong Co., Ltd. and related parties (total) | 61.32 | 26 Mar 2026 filing (ETFshopping) |
of which Daewoong Co., Ltd. | 52.29 | Sidae (Mar 2026) |
of which Daewoong Foundation | 8.62 | Sidae (Mar 2026) |
National Pension Service | 10.0 | DS Investment (May 2026) |
Foreign investors (aggregate) | 15.3–15.6 | DS Investment; Kyobo (May 2026) |
Treasury shares | 0.69 | Butler.works |
Minority shareholders (19,079 holders) | 26.3 | FY2025 annual report |
Competitive Landscape
Competitors by Segment
| Business | Competitors | Notes |
|---|---|---|
Korean ETC / diversified pharma | Yuhan, GC Biopharma, Chong Kun Dang, Hanmi Pharmaceutical, Kwangdong, HK inno.N, Boryung, Dong-A ST | Ranking by FY2025 revenue: Yuhan > GC > Chong Kun Dang > Kwangdong > Daewoong (6th among all; 5th among traditional pharma) > Hanmi > HK inno.N > Boryung |
P-CAB acid blockers | HK inno.N (K-CAB, tegoprazan), Onconic Therapeutics (Zastaprazan / Jaqbo), Takeda (vonoprazan, overseas), Daewon (fadoprazan, entering a KRW 370 bn market segment) | Korea has three domestic P-CABs. Onconic posted FY2025 revenue of KRW 53.4 bn and expects Jaqbo domestic sales above KRW 100 bn in 2026. |
Botulinum toxin | AbbVie (Botox), Ipsen/Galderma (Dysport), Merz (Xeomin), Revance (Daxxify), Hugel (Letybo), Medytox, Lanzhou Institute (China BTX-A) | US share: Jeuveau about 13–14%, No. 2 in aesthetics. Indonesia lists five approved toxins: Botox, Letybo, Xeomin, Nabota, Lanzox. |
SGLT2 | AstraZeneca (dapagliflozin and generics), Boehringer Ingelheim/Lilly (empagliflozin) | Envlo competes on price and efficacy positioning |
Microneedle GLP-1 | Daewon Pharmaceutical (DW-1022), Raphas, Dong-A ST, JW Pharmaceutical (Terajet Asia) | Daewoong claims higher bioavailability (over 80% vs about 30% for prior patches) |
Hospital remote monitoring | Domestic digital-health vendors; multinational patient-monitoring OEMs (not named in sources) | thynC has first-mover reimbursement (EX871) |
Peer Comparison FY2025
| Company | Revenue FY2025 | YoY growth (%) | Operating income FY2025 | Operating margin (%) | R&D intensity (%) |
|---|---|---|---|---|---|
Daewoong Pharmaceutical | 1,570.9 | 10.4 | 196.8 | 12.5 | 15.8 |
Hanmi Pharmaceutical | 1,547.6 | 3.5 | 257.8 | 16.7 | — |
Yuhan Corporation | 2,186.6 | 5.8 | 104.3 | 4.8 | — |
Chong Kun Dang | 1,692.4 | 6.7 | 80.5 | 4.8 | — |
HK inno.N | 1,063.2 | 19.0 | — | 10.4 | — |
Hugel (toxin peer) | 650.6 | 37.1 | 245.6 | 37.7 | — |
GC Biopharma | 1,991.3 | 18.5 | 69.1 | 3.5 | — |



