Subscribe

Ildong Pharmaceutical Co., Ltd. (249420.KS)

KRW14,390.00 +720.00 (+5.27%)
KR KSC Healthcare Drug Manufacturers - Specialty & Generic
Address 2, Baumoe-ro 27-gil 137-130
Seoul, KR
CEO Yun Paul Woongsup
Website ildong.com
IPO 2016-08-31
ISIN KR7249420001

Explore sections of this company profile

Description

Ildong Pharmaceutical Co., Ltd., established in 1941 and headquartered in Seoul, South Korea, is a company dedicated to the development, production, and distribution of a wide array of pharmaceutical products. Its extensive portfolio includes various medications such as anti-diarrheal agents, antibiotics, antifungals, antivirals, antihistamines, anticancer drugs, NSAIDs, and pain relievers, along with essential vitamins, minerals, and nutritional supplements. The company also produces treatments for numerous bodily systems, including cardiovascular, central nervous, dental, endocrine, gastrointestinal, respiratory, topical, and urogenital health, as well as those for blood circulation. Beyond pharmaceuticals, Ildong offers raw material drugs, health foods, cosmetics, and specialized medical devices, such as scar treatment products. Their range also extends to unique treatments for conditions like osteoarthritis, wound care, artificial tears, and feminine hygiene products. In addition to its product offerings, the company manages licenses and provides contract manufacturing services. With a global reach, Ildong Pharmaceutical exports its products to approximately 20 countries. Furthermore, the company has entered into a strategic collaboration with Evotec SE, leveraging Evotec's INDiGO platform to accelerate the development of its proprietary projects.

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
KRW14,390.00 +720.00 (+5.27%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
195.7K
Beta
0.82
Float Shares
20.60M
Free Float %
65.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.68% -7.29% -21.79% -38.37% -23.93% -42.51% +92.31% +11.53% +41.27% +16.86% +16.86%
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
14,390.00
DCF (Unlevered) 50,682.30 +252.2%
DCF (Levered) 20,517.48 +42.6%

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) 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
2.62
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Drug Manufacturers - Specialty & Generic: +6.8%
    -7.8% Q1'26: +4.4% (vs Q1'25)
  • EPS growth Drug Manufacturers - Specialty & Generic: +16.5%
    +672.5% Q1'26: +610.4% (vs Q1'25)
  • FCF margin FCF growth · Drug Manufacturers - Specialty & Generic: +32.3%
    -3.8% Q1'26: +10.1% (vs Q1'25)
  • EBIT margin Drug Manufacturers - Specialty & Generic: +13.0%
    +3.1% Q1'26: +6.5% (vs Q1'25)
  • ROIC Drug Manufacturers - Specialty & Generic: +6.5%
    +4.0% Q1'26: +9.1% (vs Q1'25)
  • Share dilution Drug Manufacturers - Specialty & Generic: +0.0%
    +7.5% Q1'26: +1.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Drug Manufacturers - Specialty & Generic: -0.10×
    3.77× Q1'26: 4.07× (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 (0.98) × ERP
WACC = 82% × Ke + 18% × Kd (8.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 49,736.12 Current price: 14,390.00
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 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.
Revenue
460.65B
est: 468.47B (-1.7%)
503.91B
est: 502.50B (+0.3%)
517.47B
est: 527.00B (-1.8%)
561.85B
est: 535.90B (+4.8%)
560.13B
est: 552.10B (+1.5%)
637.71B
est: 645.00B (-1.1%)
600.76B
est: 596.00B (+0.8%)
614.94B
est: 640.05B (-3.9%)
566.93B
est: 560.20B (+1.2%)
557.00B
557.00B – 557.00B
-0.6% YoY
678.20B
678.20B – 678.20B
+21.8% YoY
EBITDA
43.81B
est: -27.88B (+257.1%)
50.75B
est: -29.90B (+269.7%)
10.51B
est: -31.36B (+133.5%)
22.61B
est: -31.89B (+170.9%)
-101.34B
est: -32.85B (-208.4%)
-80.49B
est: -38.38B (-109.7%)
-51.23B
est: -35.47B (-44.4%)
33.59B
est: 210.91B (-84.1%)
39.90B
est: 184.60B (-78.4%)
183.54B
183.54B – 183.54B
-0.6% YoY
223.48B
223.48B – 223.48B
+21.8% YoY
EBIT
24.17B
est: -50.10B (+148.2%)
20.03B
est: -53.74B (+137.3%)
-17.41B
est: -56.36B (+69.1%)
-5.05B
est: -57.31B (+91.2%)
-130.65B
est: -59.05B (-121.3%)
-110.04B
est: -68.98B (-59.5%)
-79.55B
est: -63.74B (-24.8%)
7.65B
est: 192.41B (-96.0%)
17.32B
est: 168.41B (-89.7%)
167.45B
167.45B – 167.45B
-0.6% YoY
203.88B
203.88B – 203.88B
+21.8% YoY
Net Income
19.84B
est: 26.16B (-24.1%)
12.72B
est: 21.06B (-39.6%)
-13.44B
est: 7.85B (-271.3%)
-13.02B
est: 13.44B (-196.9%)
-99.71B
est: -22.51B (-342.9%)
-142.17B
est: -123.54B (-15.1%)
-78.93B
est: -93.24B (+15.3%)
-4.58B
est: 39.44B (-111.6%)
27.66B
est: 48.45B (-42.9%)
20.27B
20.27B – 20.27B
-58.2% YoY
43.97B
43.97B – 43.97B
+116.9% YoY
SGA
90.94B
est: 88.98B (+2.2%)
97.23B
est: 95.44B (+1.9%)
102.86B
est: 100.09B (+2.8%)
96.53B
est: 101.78B (-5.2%)
95.38B
est: 104.86B (-9.0%)
106.99B
est: 122.50B (-12.7%)
82.32B
est: 113.20B (-27.3%)
92.79B
est: 98.45B (-5.8%)
81.16B
est: 86.17B (-5.8%)
85.68B
85.68B – 85.68B
-0.6% YoY
104.32B
104.32B – 104.32B
+21.8% YoY
EPS
876.19
est: 936.49 (-6.4%)
534.63
est: 753.97 (-29.1%)
-565.08
est: 280.95 (-301.1%)
-547.34
est: 481.00 (-213.8%)
-4,191.88
est: -806.00 (-420.1%)
-5,396.73
est: -4,423.00 (-22.0%)
-2,920.01
est: -3,338.00 (+12.5%)
-163.63
est: 1,313.00 (-112.5%)
942.08
est: 1,613.00 (-41.6%)
675.00
675.00 – 675.00
-58.2% YoY
1,464.00
1,464.00 – 1,464.00
+116.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B 3/5 4/5 4/5 4/5 1/5 1/5 2/5
2026-05-14 B 3/5 4/5 4/5 4/5 1/5 1/5 2/5
2026-05-13 B 3/5 4/5 4/5 4/5 1/5 1/5 2/5
2026-05-12 B 3/5 4/5 4/5 4/5 1/5 1/5 2/5
2026-05-11 B 3/5 4/5 4/5 4/5 1/5 1/5 2/5
2026-05-08 B 3/5 4/5 4/5 4/5 1/5 1/5 2/5
2026-05-07 B 3/5 4/5 4/5 4/5 1/5 1/5 2/5
2026-05-06 B 3/5 4/5 4/5 4/5 1/5 1/5 2/5
2026-05-04 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-30 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-29 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-28 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-27 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-24 B 3/5 3/5 4/5 5/5 1/5 2/5 2/5
2026-04-23 B 3/5 3/5 4/5 5/5 1/5 1/5 2/5
2026-04-22 B 3/5 3/5 4/5 5/5 1/5 1/5 2/5
2026-04-21 B 3/5 3/5 4/5 5/5 1/5 1/5 2/5
2026-04-20 B 3/5 3/5 4/5 5/5 1/5 1/5 2/5
2026-04-17 B 3/5 3/5 4/5 5/5 1/5 1/5 2/5
2026-04-16 B 3/5 4/5 4/5 5/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-17.37B
OE per share TTM
-650.72
Owner's Yield
-2.60%
Maintenance CapEx ratio
78.67%
Maint CapEx / Avg PPE
42.3%

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 52 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Kodex Biotech 244580.KS 1.85% 2.65M 0.45%
2 Samsung KODEX Momentum PLUS ETF 244620.KS 0.87% 92.7K 0.30%
3 Kodex Healthcare 266420.KS 0.48% 216.1K 0.09%
4 Kodex KOSPI 226490.KS 0.03% 203.3K 0.15%
5 iShares MSCI AC Far East ex-Japan Small Cap UCITS ETF ISFE.L 0.02% 14.3K 0.74%
6 iShares MSCI EM Small Cap UCITS ETF IEMS.L 0.01% 40.7K 0.74%
7 State Street SPDR MSCI Emerging Markets Small Cap UCITS ETF EMSD.L 0.01% 57.1K 0.55%
8 Schwab International Small-Cap Equity ETF SCHC 0.01% 442.8K 0.06%
9 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 1.03M 0.06%
10 Dimensional - Emerging Markets Value ETF DFEV 0.01% 116.2K 0.46%

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
16.77M
Shares Outstanding
31.51M

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
Yun Paul Woongsup CEO & Chairman 867M
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