YOLFTbeta
02

FarmStory Co. Ltd

027710 · KQ · Consumer Non-Cyclicals / Food & Tobacco

1,089.00KRW+5.00 (+0.46%)

Price History

Full chart

Market Stats

Previous Close1,084.00
Open1,074.00
Day Range1,073.00 – 1,093.00
52-Week Range925.00 – 1,656.00
Volume71.04K
Market Cap123.65B
P/E (TTM)0.00
Forward P/E0.00
Dividend Yield7.12%
Beta0.43
50-Day Avg1,094.06
200-Day Avg1,180.36

About

FarmStory Co., Ltd. manufactures and sells mixed feed in South Korea. It also engages in slaughtering and retailing livestock products. The company was formerly known as Farmstory Hannaeng Bio & Food Co., Ltd. and changed its name to FarmStory Co., Ltd. in 2012. FarmStory Co., Ltd. was founded in 1991 and is headquartered in Seoul, South Korea. FarmStory Co., Ltd. is a subsidiary of EasyBio Co., Ltd.

Company Details

  • SectorConsumer Non-Cyclicals
  • IndustryFood & Tobacco
  • CEOMr. Sun-Cheol Kim
  • Employees398
  • Headquarters310 Gangnam Boulevard, Seoul, South Korea, Korea
  • Websitehttps://www.dodrambnf.co.kr

Leadership

  • Mr. Sun-Cheol KimChief Exec. Officer · b. 1965
  • Mr. Myung-Sik PyunChief Exec. Officer · b. 1964
  • Mr. Jae-Won KimManaging Director · b. 1962

Financials

Income Statement

Currency: KRW2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue160.11B113.54B213.16B305.82B350.75B311.84B454.22B688.89B763.77B878.60B1.06T1.04T1.02T1.06T900.49B838.56B921.64B970.85B965.39B1.03T1.51T1.50T1.45T1.46T
Growth (%)--29.08%+87.74%+43.46%+14.69%-11.09%+45.66%+51.66%+10.87%+15.03%+21.14%-1.83%-1.96%+3.73%-15.25%-6.88%+9.91%+5.34%-0.56%+7.10%+46.41%-0.89%-3.09%+0.13%
Cost of Revenue137.69B92.15B186.64B263.29B290.36B253.86B385.97B621.33B689.88B790.64B949.07B938.68B909.03B949.43B796.49B741.16B821.88B867.08B858.24B925.09B1.38T1.36T1.29T1.29T
Gross Profit------------107.55B113.15B104.00B97.39B99.76B103.77B107.15B108.83B133.99B139.24B162.38B163.29B
Gross Margin------------10.50%10.65%11.55%11.61%10.82%10.69%11.10%10.53%8.85%9.28%11.17%11.22%
Operating Expense------------86.53B90.22B79.71B79.34B80.78B93.25B69.47B89.69B110.30B113.57B122.09B128.32B
Operating Income5.86B3.47B4.77B5.38B4.61B7.96B19.08B10.93B8.80B10.60B23.58B16.05B21.02B22.93B24.28B18.06B18.98B10.52B37.69B19.14B23.69B25.67B40.29B34.97B
Operating Margin3.66%3.06%2.24%1.76%1.31%2.55%4.20%1.59%1.15%1.21%2.22%1.54%2.05%2.16%2.70%2.15%2.06%1.08%3.90%1.85%1.56%1.71%2.77%2.40%
EBITDA--------------------38.98B55.73B27.49B67.65B
EBITDA Margin--------------------2.58%3.71%1.89%4.65%
Net Income7.06B3.24B3.59B5.18B4.51B3.85B-11.63B6.13B-16.06B8.29B206.86M2.89B15.66B13.81B-5.95B-5.13B27.14B5.10B-5.47B10.01B3.89B30.11B
Net Income Margin4.41%2.85%1.69%1.69%1.28%1.24%-1.69%0.80%-1.51%0.79%0.02%0.27%1.74%1.65%-0.65%-0.53%2.81%0.49%-0.36%0.67%0.27%2.07%
R&D--------4.20M35.60M-445.96M270.12M104.01M57.49M81.48M62.74M645.00K10.22M-401.74M441.59M531.77M539.66M
R&D as % of Total Revenue--------0.00%0.00%-0.04%0.03%0.01%0.01%0.01%0.01%0.00%0.00%-0.03%0.03%0.04%0.04%
Interest Expense00000000000000000010.52B9.27B16.56B29.14B28.25B22.48B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%1.09%0.90%1.09%1.94%1.94%1.54%

Balance Sheet

Currency: KRW2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets78.18B120.35B160.94B211.64B311.98B255.02B362.75B407.64B405.05B681.48B750.44B722.24B763.46B762.97B663.97B567.37B658.43B641.30B654.95B841.18B975.96B937.75B998.00B969.04B
Total Liabilities41.79B73.31B109.56B127.19B202.57B153.95B265.85B292.82B288.34B558.47B611.31B580.58B659.72B656.41B526.27B413.00B509.74B479.29B448.78B631.28B770.25B682.70B740.30B630.88B
Total Equity32.74B34.06B30.54B59.52B64.11B71.79B69.33B80.98B83.76B97.39B112.38B118.53B99.16B106.56B137.71B154.37B148.69B162.01B206.17B209.90B205.71B211.77B257.70B282.09B
Cash10.90B14.09B17.97B22.96B21.99B27.58B21.53B37.67B17.48B57.57B40.52B47.83B52.74B55.28B22.62B16.28B19.31B35.63B23.79B63.62M175.74M44.67B80.02M55.28B
Total Debt--------------340.60B279.96B374.23B333.83B306.83B-----
Net Debt------------------320.96B408.00B448.57B457.50B504.48B394.37B

Cash Flow

Currency: KRW2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow3.21B2.73B35.48B955.80M---21.01B-16.84B-34.46B-12.41B-18.09B85.28B31.03B-67.58B28.12B9.96B-58.60B-79.64B-13.87B28.28B77.39B
Investing Cash Flow4.49B----33.34B-------29.80B-4.90B21.41B-16.21B12.67B10.52B-67.05B-21.06B112.57M-15.33B-3.04B-
Financing Cash Flow-16.37B-48.78B40.01B-75.18B37.59B7.78B59.59B82.14B-47.12B26.00B-139.25B-21.52B58.46B-38.28B43.34B100.70B138.82B-31.59B-12.14B-
Capital Expenditure3.56B466.73M1.45B3.09B29.32B4.46B902.21M28.35B5.87B19.77B27.96B20.41B16.51B17.46B13.49B13.09B19.64B14.24B21.36B13.10B13.14B7.08B12.01B23.63B
Free Cash Flow-------------------11.54B-71.71B-92.78B-20.95B16.27B53.76B
Dividends Paid1.60B1.46B1.33B1.41B2.47B1.85B2.65B-2.65B-96.44M489.49M1.98B1.98B-2.77B2.77B2.77B2.77B5.53B2.77B2.77B2.77B2.77B
FCF to OCF-------------------115.92%122.36%116.50%151.06%57.52%69.47%
Dividend Paid to FCF-------------------23.96%-7.71%-2.98%-13.20%17.00%5.14%

Earnings

Report DateMar 31, 2011Jun 30, 2011Sep 30, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Aug 12, 2016Nov 14, 2016Mar 16, 2017May 15, 2017Aug 11, 2017Nov 14, 2017Mar 22, 2018May 15, 2018Aug 14, 2018Nov 14, 2018Mar 14, 2019Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate-------------------------------------------------------------
EPS Actual41.2235.88-8.3443.0026.6160.6560.35-18.32-32.24118.1336.8450.38105.51-26.43-124.472.057.31-57.9294.9148.8361.0088.00-16.6714.8869.0027.0040.0082.4522.2823.53-201.8834.054.0844.74-140.2630.8615.5136.54162.4740.8154.9835.06-84.7039.9920.53-304.45194.476.5775.99-53.4361.4126.1758.18113.49-162.6744.99158.9598.77-30.49-18.33102.18
Surprise-------------------------------------------------------------
Timing--------------------After-hoursPre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hoursAfter-hours------------------------------

Key Statistics & Ratios

Market Cap123.65B
Enterprise Value493.82B
Trailing P/E0.00
Forward P/E0.00
Price / Sales0.09
Price / Book0.43
Revenue (TTM)1.33T
Gross Profit (TTM)108.16B
EBITDA44.36B
Profit Margin-2.74%
Operating Margin2.36%
Return on Equity253.38%
Return on Assets2.11%
Shares Outstanding87.53M
Shares Float59.08M
Beta0.43
Dividend Yield7.12%
Dividend Rate0.00
Payout Ratio65.73%

Dividends

20261×
100.00Mar 9, 2026
20241×
25.00Dec 27, 2024
20231×
25.00Dec 27, 2023
20221×
25.00Dec 28, 2022
20211×
25.00Dec 29, 2021
20201×
50.00Dec 29, 2020
20191×
25.00Dec 27, 2019
20141×
25.00Dec 29, 2014
20131×
25.00Dec 27, 2013
20091×
50.00Dec 29, 2009
20071×
50.00Dec 27, 2007
20061×
50.00Dec 27, 2006
20051×
50.00Dec 28, 2005
20041×
44.44Dec 29, 2004
20031×
44.44Dec 29, 2003
20021×
44.44Dec 27, 2002
20012×
44.44Dec 27, 200122.22Jan 2, 2001

Stock Splits

  • Sep 6, 2005926:823
  • Jan 2, 200121:20