Subscribe

Boryung Corporation (003850.KS)

KRW8,070.00 -130.00 (-1.59%)
KR KSC Healthcare Medical - Pharmaceuticals
Address Boryeong Building 3127
Seoul, KR
CEO Jeong-Gyun Kim
IPO 2000-01-04
ISIN KR7003850005

Explore sections of this company profile

Description

Boryung Corporation engages in the manufacture and sale of pharmaceutical products in South Korea and internationally. It offers prescription drugs for hypertension, dyslipidemia, and diabetes drugs. The company was formerly known as Boryung Pharmaceutical Co., Ltd. and changed its name to Boryung Corporation in March 2022. Boryung Corporation was founded in 1957 and is headquartered in Seoul, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW8,070.00 -130.00 (-1.59%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
166.9K
Beta
0.32
Float Shares
28.29M
Free Float %
33.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.20% -4.75% -10.52% -9.35% +0.89% -3.53% +3.32% +0.56% -51.26% +0.43% +1,153.06%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
8,070.00
DCF (Unlevered) 11,344.37 +40.6%
DCF (Levered) 40,789.57 +405.4%
Ratings Trend (MoM) 100% Bullish
Rating 2026-02 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.69
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Drug Manufacturers - Specialty & Generic: +7.4%
    +0.0% Q1'26: +6.2% (vs Q1'25)
  • EPS growth Drug Manufacturers - Specialty & Generic: +24.4%
    -5.8% Q1'26: +9,585.7% (vs Q1'25)
  • FCF margin Drug Manufacturers - Specialty & Generic: +39.1%
    +9.8% Q1'26: +11.8% (vs Q1'25)
  • EBIT margin Drug Manufacturers - Specialty & Generic: +12.5%
    +6.4% Q1'26: +7.9% (vs Q1'25)
  • ROIC Drug Manufacturers - Specialty & Generic: +7.4%
    +6.4% Q1'26: +6.9% (vs Q1'25)
  • Share dilution Drug Manufacturers - Specialty & Generic: +0.0%
    +22.5% Q1'26: +25.2% (vs Q1'25)
  • Debt / EBITDA Drug Manufacturers - Specialty & Generic: -0.04×
    3.04× Q1'26: 2.30× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.37) × ERP
WACC = 70% × Ke + 30% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 11,420.42 Current price: 8,070.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
401.35B
est: 404.28B (-0.7%)
409.14B
est: 416.37B (-1.7%)
422.72B
est: 429.82B (-1.7%)
460.40B
est: 461.80B (-0.3%)
524.27B
est: 509.88B (+2.8%)
561.87B
est: 541.40B (+3.8%)
627.28B
est: 601.00B (+4.4%)
760.48B
est: 730.48B (+4.1%)
859.63B
est: 847.20B (+1.5%)
1.02T
est: 1.04T (-2.4%)
1.02T
est: 1.04T (-1.8%)
1.06T
1.06T – 1.06T
+2.1% YoY
1.08T
1.08T – 1.08T
+2.5% YoY
1.13T
1.13T – 1.13T
+4.1% YoY
EBITDA
41.77B
est: 50.92B (-18.0%)
43.98B
est: 52.44B (-16.1%)
93.62B
est: 54.13B (+72.9%)
45.36B
est: 58.16B (-22.0%)
62.70B
est: 64.22B (-2.4%)
66.95B
est: 68.19B (-1.8%)
81.82B
est: 75.69B (+8.1%)
105.72B
est: 92.00B (+14.9%)
110.24B
est: 106.70B (+3.3%)
114.81B
est: 128.63B (-10.7%)
108.59B
est: 127.85B (-15.1%)
130.58B
130.58B – 130.58B
+2.1% YoY
133.85B
133.85B – 133.85B
+2.5% YoY
139.37B
139.37B – 139.37B
+4.1% YoY
EBIT
28.99B
est: 31.35B (-7.5%)
28.66B
est: 32.28B (-11.2%)
77.37B
est: 33.33B (+132.1%)
29.22B
est: 35.81B (-18.4%)
45.27B
est: 39.53B (+14.5%)
39.39B
est: 41.98B (-6.2%)
49.74B
est: 46.60B (+6.7%)
69.15B
est: 56.64B (+22.1%)
65.85B
est: 65.69B (+0.2%)
71.96B
est: 79.51B (-9.5%)
65.07B
est: 79.03B (-17.7%)
80.71B
80.71B – 80.71B
+2.1% YoY
82.73B
82.73B – 82.73B
+2.5% YoY
86.14B
86.14B – 86.14B
+4.1% YoY
Net Income
20.30B
est: 27.21B (-25.4%)
5.61B
est: 19.57B (-71.3%)
56.70B
est: 76.69B (-26.1%)
20.31B
est: 21.33B (-4.8%)
32.22B
est: 38.52B (-16.4%)
26.86B
est: 31.29B (-14.2%)
43.04B
est: 42.54B (+1.2%)
41.89B
est: 54.50B (-23.1%)
40.20B
est: 46.24B (-13.1%)
69.63B
est: 94.36B (-26.2%)
64.30B
est: 34.84B (+84.6%)
64.81B
64.81B – 64.81B
+86.0% YoY
66.74B
66.74B – 66.74B
+3.0% YoY
76.56B
76.56B – 76.56B
+14.7% YoY
SGA
70.62B
est: 48.63B (+45.2%)
79.07B
est: 50.08B (+57.9%)
93.19B
est: 51.70B (+80.3%)
80.87B
est: 55.55B (+45.6%)
77.32B
est: 61.33B (+26.1%)
74.89B
est: 65.12B (+15.0%)
89.46B
est: 72.29B (+23.8%)
92.02B
est: 87.86B (+4.7%)
92.06B
est: 101.90B (-9.7%)
99.08B
est: 117.94B (-16.0%)
99.58B
est: 117.23B (-15.1%)
119.73B
119.73B – 119.73B
+2.1% YoY
122.73B
122.73B – 122.73B
+2.5% YoY
127.79B
127.79B – 127.79B
+4.1% YoY
EPS
334.64
est: 397.19 (-15.7%)
103.09
est: 285.66 (-63.9%)
988.65
est: 1,119.46 (-11.7%)
358.87
est: 311.32 (+15.3%)
569.48
est: 562.27 (+1.3%)
452.86
est: 456.77 (-0.9%)
688.72
est: 621.00 (+10.9%)
635.91
est: 795.50 (-20.1%)
610.38
est: 675.00 (-9.6%)
1,020.00
est: 1,124.00 (-9.3%)
765.85
est: 415.00 (+84.5%)
772.00
772.00 – 772.00
+86.0% YoY
795.00
795.00 – 795.00
+3.0% YoY
912.00
912.00 – 912.00
+14.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 1/5 4/5 5/5 2/5 3/5 4/5
2026-05-28 B+ 3/5 1/5 4/5 5/5 2/5 3/5 4/5
2026-05-27 B+ 3/5 1/5 4/5 5/5 2/5 3/5 4/5
2026-05-26 B+ 3/5 1/5 4/5 5/5 2/5 3/5 4/5
2026-05-22 B+ 3/5 1/5 4/5 5/5 2/5 3/5 4/5
2026-05-21 B+ 3/5 1/5 4/5 5/5 2/5 3/5 4/5
2026-05-20 B+ 3/5 1/5 4/5 5/5 2/5 3/5 4/5
2026-05-19 B+ 3/5 1/5 4/5 5/5 2/5 3/5 4/5
2026-05-18 B+ 3/5 1/5 4/5 5/5 2/5 3/5 4/5
2026-05-15 C- 1/5 1/5 1/5 1/5 1/5 3/5 1/5
2026-05-14 C- 1/5 1/5 1/5 1/5 1/5 3/5 1/5
2026-05-13 C- 1/5 1/5 1/5 1/5 1/5 3/5 1/5
2026-05-12 C- 1/5 1/5 1/5 1/5 1/5 3/5 1/5
2026-05-11 C- 1/5 1/5 1/5 1/5 1/5 3/5 1/5
2026-05-08 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-05-07 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-05-06 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-05-04 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-04-30 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-29 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-28 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-27 B 3/5 1/5 3/5 4/5 1/5 3/5 4/5
2026-04-24 B 3/5 1/5 3/5 5/5 1/5 3/5 4/5
2026-04-23 B 3/5 1/5 3/5 5/5 1/5 3/5 4/5
2026-04-22 B 3/5 1/5 3/5 5/5 1/5 3/5 4/5
2026-04-21 B 3/5 1/5 3/5 5/5 1/5 3/5 4/5
2026-04-20 B 3/5 1/5 3/5 5/5 1/5 3/5 4/5
2026-04-17 B 3/5 1/5 3/5 5/5 1/5 3/5 4/5
2026-04-16 B 3/5 1/5 3/5 5/5 1/5 3/5 4/5
2026-04-15 B 3/5 1/5 3/5 5/5 1/5 3/5 4/5
2026-04-14 B 3/5 1/5 3/5 5/5 1/5 3/5 4/5
2026-04-13 B 3/5 1/5 3/5 5/5 1/5 3/5 4/5
2026-04-10 B 3/5 1/5 3/5 5/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
132.37B
OE per share TTM
1,601.85
Owner's Yield
17.11%
Maintenance CapEx ratio
6.35%
Maint CapEx / Avg PPE
29.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
39.55M
Shares Outstanding
84.48M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Daniel Chang Chief Executive Officer of Pharma Biz
Jung-Gyun Kim Chairman & Chief Executive Officer male
Sung Jin Kim Chief Strategy Officer & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits