KOE:082270

GemVax&KAEL Co.,Ltd · KOE · Industrials · KRW · FY for 2025

Figures on this page computed 2026-11-08 02:05 UTC

Last close

n/aKRW

Market data

We are not showing closes for this listing. A line drawn through points we do not hold would look exactly like a listing that did not move.

n/aP/E
We do not hold this figure for this company, so there is nothing to place.
Price / Earnings per Share (diluted)
Source
computed
Taken on
2026-11-07
Reported in
KRW
- computed
- Computed from the filing for 2025
3.9%ROIC
NOPAT / Invested Capital x 100, where NOPAT = Operating Income x (1 - Tax Rate) and Invested Capital = Equity + Total Debt - Cash
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
-13.9%Net margin
Net Income / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
0.1%FCF margin
Free Cash Flow / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
1.01Debt/equity
Total Debt / Shareholders' Equity
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
n/aDividend yield
We do not hold this figure for this company, so there is nothing to place.
Source
computed
Taken on
2026-11-07
Reported in
KRW
- computed

Price is the furthest below its sector's middle: 0.16 against 0.49 on the market's range.

What it pays out: n/aWe do not hold this figure for this company, so there is nothing to place.

Five bars, one line

lens 7 of 9

1.24x

0.35x

-0.01x

2.25x

n/a

SalesProfitFree cash flowDebtPrice

Each bar against this company's own average; the line is that average.

Computed2025

Market datan/a

Each against its own average

4 of 5 read

Except where said otherwise: Computed from the filing for 2025

Sales1.24x
Its own average over 7 years, 65.85B.
Profit0.35x
Its own average over 7 years, -32.35B.
Free cash flow-0.01x
Its own average over 7 years, -9.27B.
Debt2.25x
Its own average over 7 years, 25.82B.
Pricen/a
Its own average over 0 years. Market data

Debt is furthest from its own average, at 2.25 times.

The filed years, as a table

Each line is 100 at 2019-12-31, the first year we hold.

Filed year	Sales	Shares in issue
2019-12-31	100.0	100.0
2020-12-31	153.9	110.3
2021-12-31	141.5	110.9
2022-12-31	177.7	105.9
2023-12-31	169.3	109.4
2024-12-31	146.9	110.5
2025-12-31	191.1	114.6

How sales was got

Source: computed
Statement: income
Fiscal year: 2025
Reported in: KRW

How shares in issue was got

Source: computed
Statement: income
Fiscal year: 2025
Reported in: KRW

Figures behind the shape

Growth

4.4%

faster is higher, placed against 4,950 companies as of 2026-11-07

Five-year revenue growth rate4.4%
Source
computed
Taken on
2026-11-07
Reported in
KRW
- computed
Five-year EPS growth raten/a
We do not hold this figure for this company, so there is nothing to place.
Source
computed
Taken on
2026-11-07
Reported in
KRW
- computed
One-year change in net income87.0%
Source
computed
Taken on
2026-11-07
Reported in
KRW
- computed

Returns on capital

3.9%

higher is higher, placed against 5,089 companies as of 2026-11-07

Return on invested capital3.9%
NOPAT / Invested Capital x 100, where NOPAT = Operating Income x (1 - Tax Rate) and Invested Capital = Equity + Total Debt - Cash
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Return on equity-19.8%
Net Income / Shareholders' Equity x 100
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Return on assets-7.1%
Net Income / Total Assets x 100
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025

Margins

42.8%

wider is higher, placed against 3,412 companies as of 2026-11-07

Gross margin42.8%
Gross Profit / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Operating margin4.7%
Operating Income / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Net margin-13.9%
Net Income / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Free cash flow margin0.1%
Free Cash Flow / Revenue x 100
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025

Price

6.0x

cheaper is higher, placed against 4,362 companies as of 2026-11-07

Price to earningsn/a
We do not hold this figure for this company, so there is nothing to place.
Price / Earnings per Share (diluted)
Source
computed
Taken on
2026-11-07
Reported in
KRW
- computed
- Computed from the filing for 2025
Price to book6.0x
Price / Book Value per Share, where BVPS = Shareholders' Equity / Diluted Shares
Source
computed
Taken on
2026-11-07
Reported in
KRW
- computed
- Computed from the filing for 2025
- computed
- Computed from the filing for 2025
EV to EBITDA47.4x
Enterprise Value / EBITDA, where EV = Market Cap + Total Debt - Cash
Source
computed
Taken on
2026-11-07
Reported in
KRW
- computed
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Price to sales ratio4.2x
Market Cap / Revenue, where Market Cap = Price x Diluted Shares
Source
computed
Taken on
2026-11-07
Reported in
KRW
- computed
- Computed from the filing for 2025
- Computed from the filing for 2025

Safety

1.01

safer is higher, placed against 3,227 companies as of 2026-11-07

Debt to equity1.01
Total Debt / Shareholders' Equity
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Current ratio0.66
Current Assets / Current Liabilities
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Interest coverage0.4x
Operating Income / Interest Expense
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Altman Z-Score1.76
1.2 x A + 1.4 x B + 3.3 x C + 0.6 x D + 1.0 x E (A=WC/TA, B=RE/TA, C=EBIT/TA, D=MktCap/TL, E=Rev/TA)
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025

What it pays out

n/a

We do not hold this figure for this company, so there is nothing to place.

more, and better covered, is higher, with no cohort held

Dividend yieldn/a
We do not hold this figure for this company, so there is nothing to place.
Source
computed
Taken on
2026-11-07
Reported in
KRW
- computed
Payout ration/a
We do not hold this figure for this company, so there is nothing to place.
Common Dividends Paid / Net Income x 100, both from the latest filed fiscal year
Source
computed
Taken on
2026-11-07
Reported in
KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Dividend cover ration/a
We do not hold this figure for this company, so there is nothing to place.
Source
computed
Taken on
2026-11-07
Reported in
KRW
- computed

Share a finding

A link to the finding, not to you: it carries nothing about your account.