Subscribe

Medy-Tox Inc. (086900.KQ)

KRW72,400.00 +2,400.00 (+3.43%)
KR KOE Healthcare Biotechnology
Address 78, Gak-ri 1-gi
Cheongju, KR
CEO Hyun-Ho Jung
IPO 2009-01-16
ISIN KR7086900008

Explore sections of this company profile

Description

Medy-Tox Inc., a biopharmaceutical company established in 2000 and headquartered in Cheongju, South Korea, develops and distributes a diverse array of medical products. Its offerings include several botulinum toxin treatments: Neuronox, a lyophilized injectable powder, which is utilized for treating foot deformities caused by spasticity in children with cerebral palsy; INNOTOX, a transparent liquid injectable solution aimed at the temporary improvement of moderate to severe glabellar wrinkles; and Coretox, another freeze-dried injectable powder, also formulated for temporarily reducing moderate to severe frown lines. The company also manufactures hyaluronic acid-based dermal fillers, such as Neuramis and Potenfill, which function as tissue-recovering biomaterials. Beyond injectables, Medy-Tox provides various medical devices, including ComfortDual and Recell Ice, designed for tissue coagulation using high-frequency current; Neurajet Plus, an assisting tool for administering other pharmaceuticals; Carewave, which employs low-intensity electromagnetic shockwaves to address erectile dysfunction; and Careveam, an ultraviolet light device for managing skin ailments. Furthermore, the company offers Neurakin cream, a topical treatment for a range of dermatological conditions including acute and chronic eczema, contact and atopic dermatitis, rosacea and perioral dermatitis, herpes zoster, and acne vulgaris. Medy-Tox's products are exported to approximately 60 countries worldwide, with key markets encompassing Japan, Thailand, and Brazil. The company is also collaborating with Dyadic International, Inc. to develop vaccines targeting COVID-19 variants.

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
KRW72,400.00 +2,400.00 (+3.43%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
56.1K
Beta
0.41
Float Shares
4.57M
Free Float %
69.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-5.03% -0.59% +0.00% -23.56% -18.61% -16.75% -36.47% -58.74% -36.74% -72.68% +731.62%
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
72,400.00
DCF (Unlevered) 290,522.86 +301.3%
DCF (Levered) 562,610.89 +677.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 25% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 2 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.74
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Biotechnology: +1.6%
    +8.2% Q1'26: -5.1% (vs Q1'25)
  • EPS growth Biotechnology: +29.7%
    -10.8% Q1'26: +97.0% (vs Q1'25)
  • FCF margin FCF growth · Biotechnology: +16.2%
    +21.1% Q1'26: +11.5% (vs Q1'25)
  • EBIT margin Biotechnology: +0.0%
    +6.7% Q1'26: +12.1% (vs Q1'25)
  • ROIC Biotechnology: -16.1%
    +3.5% Q1'26: +5.0% (vs Q1'25)
  • Share dilution Biotechnology: -3.4%
    +8.5% Q1'26: +5.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Biotechnology: 0.16×
    2.09× Q1'26: 2.60× (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 (0.47) × ERP
WACC = 91% × Ke + 9% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 285,314.00 Current price: 72,400.00
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
3 Rev. Ana.
3 EPS Ana.
Dec 2027
4 Rev. Ana.
4 EPS Ana.
Dec 2028
2 Rev. Ana.
3 EPS Ana.
Revenue
88.51B
est: 88.27B (+0.3%)
133.26B
est: 130.50B (+2.1%)
181.24B
est: 180.42B (+0.5%)
205.44B
est: 213.81B (-3.9%)
205.90B
est: 204.72B (+0.6%)
140.83B
est: 141.20B (-0.3%)
184.87B
est: 178.41B (+3.6%)
195.10B
est: 191.75B (+1.7%)
221.12B
est: 220.22B (+0.4%)
228.62B
est: 233.50B (-2.1%)
247.29B
est: 249.51B (-0.9%)
269.84B
266.20B – 272.40B
+8.2% YoY
285.02B
261.20B – 333.80B
+5.6% YoY
313.29B
297.46B – 343.02B
+9.9% YoY
EBITDA
55.97B
est: 24.47B (+128.7%)
81.42B
est: 36.18B (+125.1%)
95.23B
est: 50.01B (+90.4%)
101.53B
est: 59.27B (+71.3%)
43.45B
est: 56.75B (-23.4%)
-16.93B
est: 39.14B (-143.3%)
152.76B
est: 49.45B (+208.9%)
70.37B
est: 53.15B (+32.4%)
32.70B
est: 61.05B (-46.4%)
39.18B
est: 77.26B (-49.3%)
36.62B
est: 82.55B (-55.6%)
89.28B
88.08B – 90.13B
+8.2% YoY
94.30B
86.42B – 110.44B
+5.6% YoY
103.66B
98.42B – 113.49B
+9.9% YoY
EBIT
52.13B
est: 16.24B (+221.0%)
76.67B
est: 24.01B (+219.3%)
87.31B
est: 33.19B (+163.0%)
86.97B
est: 39.34B (+121.1%)
24.86B
est: 37.66B (-34.0%)
-35.53B
est: 25.98B (-236.8%)
134.50B
est: 32.82B (+309.8%)
55.06B
est: 35.28B (+56.1%)
17.32B
est: 40.52B (-57.2%)
19.23B
est: 57.88B (-66.8%)
16.62B
est: 61.85B (-73.1%)
66.89B
65.98B – 67.52B
+8.2% YoY
70.65B
64.74B – 82.74B
+5.6% YoY
77.66B
73.73B – 85.03B
+9.9% YoY
Net Income
42.29B
est: 39.78B (+6.3%)
59.23B
est: 56.29B (+5.2%)
70.11B
est: 67.91B (+3.2%)
69.96B
est: 71.63B (-2.3%)
26.21B
est: 30.51B (-14.1%)
-29.58B
est: -22.30B (-32.6%)
94.15B
est: 91.22B (+3.2%)
37.01B
est: 41.84B (-11.5%)
9.76B
est: 12.96B (-24.7%)
16.95B
est: 18.49B (-8.3%)
16.59B
est: 21.69B (-23.5%)
28.03B
23.78B – 31.04B
+29.2% YoY
43.80B
31.99B – 51.50B
+56.3% YoY
54.34B
50.77B – 61.04B
+24.1% YoY
SGA
5.04B
est: 27.39B (-81.6%)
8.49B
est: 40.50B (-79.0%)
14.78B
est: 55.99B (-73.6%)
18.89B
est: 66.36B (-71.5%)
47.11B
est: 63.53B (-25.8%)
73.96B
est: 43.82B (+68.8%)
44.45B
est: 55.37B (-19.7%)
52.55B
est: 59.51B (-11.7%)
61.44B
est: 68.34B (-10.1%)
54.61B
est: 59.73B (-8.6%)
62.42B
est: 63.82B (-2.2%)
69.02B
68.09B – 69.68B
+8.2% YoY
72.90B
66.81B – 85.38B
+5.6% YoY
80.13B
76.09B – 87.74B
+9.9% YoY
EPS
6,453.81
est: 5,915.72 (+9.1%)
9,064.60
est: 8,372.10 (+8.3%)
10,793.00
est: 10,099.20 (+6.9%)
11,112.00
est: 10,652.31 (+4.3%)
4,050.83
est: 4,537.98 (-10.7%)
-4,609.84
est: -3,316.03 (-39.0%)
14,587.00
est: 13,566.00 (+7.5%)
5,491.68
est: 6,221.90 (-11.7%)
1,311.00
est: 1,926.92 (-32.0%)
2,377.00
est: 2,533.50 (-6.2%)
2,119.41
est: 2,972.17 (-28.7%)
3,840.23
3,258.00 – 4,253.70
+29.2% YoY
6,001.65
4,382.77 – 7,056.81
+56.3% YoY
7,445.79
6,956.81 – 8,364.24
+24.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-11 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-08 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-07 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-06 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-04 C+ 2/5 1/5 2/5 4/5 2/5 1/5 3/5
2026-04-30 C+ 2/5 1/5 2/5 4/5 2/5 1/5 3/5
2026-04-29 C+ 2/5 1/5 2/5 4/5 2/5 1/5 3/5
2026-04-28 C+ 2/5 1/5 2/5 4/5 2/5 1/5 3/5
2026-04-27 C+ 2/5 1/5 2/5 4/5 2/5 1/5 3/5
2026-04-24 C+ 2/5 1/5 2/5 4/5 2/5 1/5 3/5
2026-04-23 C+ 2/5 1/5 2/5 4/5 2/5 1/5 3/5
2026-04-22 C+ 2/5 1/5 2/5 4/5 2/5 1/5 3/5
2026-04-21 B- 2/5 1/5 2/5 5/5 2/5 1/5 3/5
2026-04-20 B- 2/5 1/5 2/5 5/5 2/5 1/5 3/5
2026-04-17 B- 2/5 1/5 2/5 5/5 2/5 1/5 3/5
2026-04-16 B- 2/5 1/5 2/5 5/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
28.40B
OE per share TTM
4,072.71
Owner's Yield
3.63%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
99.8%

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.

ETF Ownership

Top ETFs holding this stock Held by 57 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Kodex Healthcare 266420.KS 0.40% 182.4K 0.09%
2 Kodex KOSDAQ 150 229200.KS 0.33% 9.99M 0.25%
3 SAMSUNG KODEX KOSDAQ150 LEVERAGE ETF 233740.KS 0.10% 2.29M 0.64%
4 Samsung Kodex Fn Growth ETF 325010.KS 0.05% 48.6K 0.30%
5 Kodex KRX300 292190.KS 0.03% 15.0K 0.05%
6 iShares MSCI AC Far East ex-Japan Small Cap UCITS ETF ISFE.L 0.02% 16.7K 0.74%
7 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.02% 26.1K 0.42%
8 State Street SPDR MSCI Emerging Markets Small Cap UCITS ETF EMSD.L 0.02% 128.2K 0.55%
9 iShares MSCI Emerging Markets Small-Cap ETF EEMS 0.02% 62.6K 0.72%
10 iShares MSCI EM Small Cap UCITS ETF IEMS.L 0.02% 53.9K 0.74%

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
23.05M
Shares Outstanding
6.58M

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
Hyun-Ho Jung Chief Executive Officer & Chairman male
Ki-Hyuk Yang Head of Laboratory, Senior MD & Director male
Seung-Bum Park Head of Production Division & 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