NOVAREX Co., Ltd.

NOVAREX Co., Ltd.

KKRX:194700
9,560.00
KRW
-190.00
(-1.95%)
2,425.56EPS
5.06P/E
219.09BMarket Cap
Nov 18Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
2,978.64
4,414.68
5,400.08
4,950.72
5,186.74
6,671.15
9,804.92
13,730.14
17,180.67
16,997.32
17,072.06
16,815.71
22,833.89
24,650.44
Basic EPS, GAAP
193.3
333.2
631.11
590.44
519.88
589.95
906.49
1,549.36
1,627.01
1,206
1,245
1,300
2,000.41
2,438.6
Free Cash Flow per Basic Share
-115.06
230.58
413.7
257.7
362.26
-137.07
-1,386.41
-1,493.03
-817.65
240.66
936.99
360.97
348.93
1,090.58
Dividend per Share
30.58
35.84
48.63
73.51
73.47
95.09
98
97.98
147
143.94
150.02
199.97
199.98
- -
Book Value per Share
1,223.17
1,507.87
2,219.68
2,727.66
3,171.47
4,863.83
5,656.69
7,124.53
8,607.18
10,231.49
11,311.17
12,385.8
14,256.6
15,112.02
Tangible Book Value per Share
1,207.39
1,477.36
2,189.17
2,688.41
3,099.09
4,782.45
5,563.16
7,002.01
8,434.25
10,065.57
11,154.55
12,253.92
14,134.44
14,948.81
Basic Weighted Avg Shares
16
15
15
16
16
16
16
16
16
17
18
18
18
18
Sales/Revenue/Turnover
48,722
67,134
82,744
77,126
80,854
107,311
159,101
222,832
278,790
281,675
302,167
297,725
404,260
437,083
Operating Margin (%)
6.43
8.81
13.55
13.32
12.24
10.56
10.26
12.11
10.77
8.94
8.44
7.79
10.65
11.15
Depreciation Expense
665
861
967
1,286
1,548
1,778
2,730
3,618
5,787
7,755
8,454
9,259
9,638
9,813
Net Income, GAAP
3,162
5,067
9,670
9,198
8,104
9,490
14,709
25,145
26,401
19,986
22,036
23,017
35,416
43,239
Effective Tax Rate (%)
4.09
17.89
16.03
15.67
16.79
20.33
14.74
6.72
14.15
17.75
15.94
16.86
19.47
25.51
Profit Margin (%)
6.49
7.55
11.69
11.93
10.02
8.84
9.25
11.28
9.47
7.1
7.29
7.73
8.76
9.89
Working Capital
6,423
10,094
19,881
25,829
26,946
37,941
41,137
42,305
22,210
56,941
61,790
76,227
118,791
132,588
LT Debt
240
80
- -
- -
- -
- -
21,165
39,736
22,584
14,910
2,449
2,052
7,784
14,470
Total Equity
20,008
24,664
36,308
44,758
52,338
79,088
91,875
115,989
139,959
181,367
200,418
220,263
254,640
268,312
Return on Invested Capital (%)
- -
20.87
29.68
20.88
16.62
13.01
13.91
17.49
13.9
9.68
9.38
8.15
12.75
12.8
Return on Capital (%)
- -
22.4
31.77
22.68
17.01
14.96
15.52
17.88
14.85
9.97
10.29
9.78
13.28
15.4
Return on Common Equity (%)
- -
22.68
31.72
22.73
16.8
14.51
17.23
24.25
20.68
12.46
11.56
10.97
14.99
17.34

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
28,126
18,129
18,214
LT Borrowings
6,298
6,413
13,285
LT Finance Leases
1,486
1,329
1,185
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
18
18
18
Market Capitalization
248,568
240,933
219,095

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
212,981
221,961
221,480
Cash, Cash Equivalents & STI
49,675
46,557
49,697
Accounts Receivable, Net
84,331
112,592
106,934
Inventories
75,634
59,573
61,909
Total Current Liabilities
94,190
101,129
88,892
Payables & Accruals
- -
- -
- -
ST Debt
28,126
18,129
18,214
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
22%
17.25%
15.61%
Free Cash Flow
86.87%
15.15%
-3.34%
Net Income, GAAP
17.56%
9.86%
53.87%
Sales/Revenue/Turnover
18.68%
13.55%
35.78%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
56,551
81,758
77,266
82,151
297,725
2025
90,706
99,063
113,838
100,653
404,260
2026
120,808
101,785
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
211
391
183
515.61
1,300
2025
402.03
431.84
690.01
476.53
2,000.41
2026
839.99
432
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
199.97
2025
- -
- -
- -
- -
199.98
2026
- -
- -
- -
- -
- -

Company Description

Full Time Employees
505
Sector
Health technology
Industry
Pharmaceuticals: other
Address
Cheongju-si South Korea
IPO Date
Nov 14, 2018
Business
NOVAREX Co., Ltd. is a South Korea-based original equipment manufacturer and original design manufacturer specializing in the research, development, and production of health functional foods and dietary supplements. Founded in 1995 and headquartered in Cheongju-si, Chungcheongbuk-do, South Korea, the company operates dedicated manufacturing facilities and a Life Science Research Center, holding one of the industry's largest domestic portfolios of individually recognized functional ingredients certified by South Korea's Ministry of Food and Drug Safety. NOVAREX Co., Ltd. provides full-lifecycle OEM and ODM solutions spanning raw ingredient sourcing, clinical efficacy testing, product formulation, regulatory approval, mass manufacturing, and customized packaging. The company's comprehensive product and service portfolio encompasses vitamin and mineral supplements; probiotics, prebiotics, and gastrointestinal health formulas; eye health supplements including lutein and astaxanthin formulations; joint and bone support products containing MSM, glucosamine, and calcium complexes; inner-beauty functional foods comprising marine collagen and hyaluronic acid; metabolic and weight management formulations; liver health and fatigue-recovery preparations utilizing milk thistle extracts; immune support formulas; and diversified delivery dosage formats, including hard and soft gelatin capsules; compressed tablets; ultra-compact micro-tablets; water-soluble powders and granules; functional chewable gummies; stick jellies; liquid ampoules; and integrated dual-formulation multi-packs. The company serves pharmaceutical firms, consumer health brands, multi-level marketing distributors, and global nutrition enterprises across South Korea, Mainland China, Southeast Asia, North America, and Europe, maintaining strategic manufacturing agreements with major international nutritional brands such as GNC and Blackmores. In recent developments, NOVAREX Co., Ltd. has accelerated its international expansion, driven by significant export revenue growth across Asian markets, particularly in China and Southeast Asia. To support surging overseas OEM and ODM demand, the company has expanded its manufacturing footprint with additional capacity additions at its Osong facility cluster, advanced the commercial rollout of proprietary manufacturing technologies such as its MiLi ultra-small tablet and specialized dual-cap packaging formats, and increased its presence across regional health and nutrition trade platforms to broaden its global client network.