1. South Korea Stocks

  2. •

    Distribution services

  3. •

    Medical distributors
Manyo Factory Co., Ltd.

Manyo Factory Co., Ltd.

KKRX:439090
14,580.00
KRW
-120.00
(-0.82%)
817.48EPS
18.42P/E
247.05BMarket Cap
Nov 18Next Earn
Manyo Factory Co., Ltd.
KRX:439090
(Korea Stock Exchange)

Recent

price

14,580.00

P/E

ratio

18.42

div

yld

- -

ROIC.AI

2018
2019
2020
2021
2022
2023
2024
2025
TTM
KRW
1,143.43
1,687.33
7,860,453.9
125,240.83
71,773.19
6,761.24
7,807.44
6,897.74
6,565.48
Revenue per Share
158.87
94.3
1,070,672.84
28,334
12,191
749
999
557
818.03
Basic EPS, GAAP
141.94
-5.14
926,207.37
30,867.36
8,839.63
416.36
999.63
517.99
1,542.24
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
713.64
807.94
1,134.8
1,999.79
3,184.13
5,925.25
6,947.97
7,483.61
7,212.76
Book Value per Share
697.25
782.2
1,091.21
1,939.25
3,118.49
5,722.69
6,779.6
7,215.98
6,952.3
Tangible Book Value per Share
16
16
- -
1
1
16
16
16
16
Basic Weighted Avg Shares
18,727
27,636
39,302
62,620
101,836
105,001
127,919
113,016
107,179
Sales/Revenue/Turnover
20.67
6.98
16.62
28.28
24.05
15.11
14.51
9.25
13.65
Operating Margin (%)
147
610
638
646
761
1,042
1,267
1,612
1,672
Depreciation Expense
2,602
1,544
5,353
14,167
17,297
11,632
16,368
9,126
13,354
Net Income, GAAP
30.26
5.73
15.52
21.5
21.87
21.47
20.89
20.41
18.99
Effective Tax Rate (%)
13.89
5.59
13.62
22.62
16.99
11.08
12.8
8.08
12.46
Profit Margin (%)
7,229
10,613
15,940
30,098
48,086
90,838
107,053
114,723
110,470
Working Capital
- -
673
803
513
354
113
1,372
2,622
2,297
LT Debt
11,688
13,233
18,586
32,753
52,151
97,045
113,796
122,681
118,241
Total Equity
- -
13.42
31
47.95
41.03
16.13
13.54
6.79
9.74
Return on Invested Capital (%)
- -
12.02
31.46
53.24
40.11
15.52
15.45
7.66
11.11
Return on Capital (%)
- -
12.4
33.65
55.19
40.75
15.59
15.53
7.72
11.33
Return on Common Equity (%)

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
656
663
685
LT Borrowings
- -
- -
- -
LT Finance Leases
2,622
2,454
2,297
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
16
16
16
Market Capitalization
224,424
197,867
247,046

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
121,864
130,552
123,921
Cash, Cash Equivalents & STI
100,706
109,833
102,585
Accounts Receivable, Net
3,894
6,433
3,621
Inventories
15,515
13,172
16,537
Total Current Liabilities
7,141
9,130
13,452
Payables & Accruals
- -
- -
- -
ST Debt
656
663
685
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
49.32%
7.81%
Free Cash Flow
- -
54.24%
-48.18%
Net Income, GAAP
- -
30.09%
-44.24%
Sales/Revenue/Turnover
- -
27.05%
-11.65%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
31,010
36,628
28,820
31,460
127,919
2025
26,869
31,693
28,702
25,751
113,016
2026
26,915
25,810
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
180
402
196
220.57
999
2025
170
116
164.33
106.99
557
2026
372
174
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
DataMeds AI, Inc. (NASDAQ:MEDS)
Selcuk Ecza Deposu Ticaret ve Sanayi A.S. (BIST:SELEC)
McKesson Corporation (NYSE:MCK)
Ibnsina Pharma (EGX:ISPH)
Cardinal Health, Inc. (NYSE:CAH)
Entero Healthcare Solutions Limited (NSE:ENTERO)
Business
Manyo Factory Co., Ltd. is a South Korea-based cosmetics company that develops, manufactures, and markets clean, natural, and functional skincare and personal care products. The company operates primarily under the brand name ma:nyo, alongside specialized sub-brands including Our Vegan, No Mercy, and Vanilla Boutique. Its product portfolio encompasses a comprehensive range of skincare solutions, including facial cleansing oils, cleansing foams, and micellar waters; toners, mists, and exfoliating skin pads; botanical serums, essences, and functional ampoules; moisturizing lotions, barrier creams, and facial oils; sheet masks and treatment packs; and sun care formulations; as well as vegan body care, hair care, and color cosmetics. The company is best known for flagship product lines such as the Pure Cleansing Oil series, Galactomy Niacin 2.0 Essence, and Bifida Biome Complex Ampoule. Manyo Factory distributes its products through domestic and international omnichannel networks, including offline beauty stores, wholesale clubs, drugstores, duty-free shops, and direct-to-consumer online platforms across more than 65 countries, with core overseas markets in Japan, the United States, Europe, and Southeast Asia. In recent corporate developments, South Korean private equity firm KL & Partners acquired a 51.87% controlling stake in Manyo Factory from L&P Cosmetics Co., Ltd. for approximately KRW 190 billion to accelerate global growth. The company has also significantly scaled its overseas retail partnerships, expanding distribution into major U.S. retailers including Costco Wholesale and Ulta Beauty, broadening its Japanese footprint across retail chains such as Don Quijote, implementing brand identity renewals for international markets, and introducing new product lines such as Pure Cleansing Oil Deep Clean. Manyo Factory Co., Ltd. was founded in 2012 and is headquartered in Seoul, South Korea.