25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Daejoo Inc
Buy, Hold or Sell?

Let's analyze Daejoo Inc together

I guess you are interested in Daejoo Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Daejoo Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Daejoo Inc

I send you an email if I find something interesting about Daejoo Inc.

1. Quick Overview

1.1. Quick analysis of Daejoo Inc (30 sec.)










1.2. What can you expect buying and holding a share of Daejoo Inc? (30 sec.)

How much money do you get?

How much money do you get?
₩0.00
When do you have the money?
1 year
How often do you get paid?
70.0%

What is your share worth?

Current worth
₩2,230.40
Expected worth in 1 year
₩2,474.57
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
₩244.18
Return On Investment
17.9%

For what price can you sell your share?

Current Price per Share
₩1,367.00
Expected price per share
₩1,301 - ₩1,532
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Daejoo Inc (5 min.)




Live pricePrice per Share (EOD)
₩1,367.00

2.2. Growth of Daejoo Inc (5 min.)




Is Daejoo Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$63.1m$54.8m$5.8m9.6%

How much money is Daejoo Inc making?

Current yearPrevious yearGrowGrow %
Making money$2.1m$1.1m$1m48.9%
Net Profit Margin9.6%5.1%--

How much money comes from the company's main activities?

2.3. Financial Health of Daejoo Inc (5 min.)




2.4. Comparing to competitors in the Packaged Foods industry (5 min.)




  Industry Rankings (Packaged Foods)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Daejoo Inc?

Welcome investor! Daejoo Inc's management wants to use your money to grow the business. In return you get a share of Daejoo Inc.

First you should know what it really means to hold a share of Daejoo Inc. And how you can make/lose money.

Speculation

The Price per Share of Daejoo Inc is ₩1,367. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Daejoo Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Daejoo Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₩2,230.40. Based on the TTM, the Book Value Change Per Share is ₩61.04 per quarter. Based on the YOY, the Book Value Change Per Share is ₩38.43 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₩0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Daejoo Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.030.0%0.060.0%0.030.0%0.030.0%0.020.0%
Usd Book Value Change Per Share0.040.0%0.050.0%0.030.0%0.030.0%0.020.0%
Usd Dividend Per Share0.000.0%0.000.0%0.010.0%0.010.0%0.010.0%
Usd Total Gains Per Share0.040.0%0.050.0%0.040.0%0.050.0%0.030.0%
Usd Price Per Share1.28-1.35-1.94-1.61-1.45-
Price to Earnings Ratio11.39-13.92-17.59-16.82-19.46-
Price-to-Total Gains Ratio31.76-84.00-173.92--40.37--9.62-
Price to Book Ratio0.72-0.79-1.26-1.16-1.16-
Price-to-Total Gains Ratio31.76-84.00-173.92--40.37--9.62-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.0936
Number of shares914
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.050.03
Usd Total Gains Per Share0.050.05
Gains per Quarter (914 shares)44.6441.54
Gains per Year (914 shares)178.54166.14
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1017916948119156
2035734895237322
30536527143356488
40714706190474654
50893885238593820
6010711064285712986
70125012433338301152
80142814223809491318
901607160142810671484
1001785178047511861650

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%35.03.02.087.5%39.03.04.084.8%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%16.04.00.080.0%26.014.00.065.0%31.015.00.067.4%
Dividend per Share1.00.03.025.0%8.00.04.066.7%16.00.04.080.0%28.00.012.070.0%28.00.018.060.9%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%33.07.00.082.5%38.08.00.082.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Daejoo Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--50.38561.043-17%38.431+31%40.553+24%22.161+127%
Book Value Per Share--2230.4002143.399+4%1936.778+15%1760.344+27%1570.857+42%
Current Ratio--1.8371.649+11%1.374+34%1.351+36%0.946+94%
Debt To Asset Ratio--0.2900.310-6%0.341-15%0.361-19%0.377-23%
Debt To Equity Ratio--0.4090.449-9%0.517-21%0.569-28%0.611-33%
Dividend Per Share---0.002-100%8.756-100%16.252-100%14.872-100%
Eps--35.11276.271-54%39.410-11%38.927-10%25.146+40%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Market Cap48381410800.000-17%56627840000.00059777763600.000-5%85782329500.000-34%71294450560.000-21%64251362960.000-12%
Net Profit Margin--0.0470.096-51%0.051-8%0.053-11%0.036+32%
Operating Margin----0%0.049-100%0.026-100%0.021-100%
Operating Ratio--1.5401.679-8%1.469+5%1.227+25%1.232+25%
Pb Ratio0.613-17%0.7170.790-9%1.258-43%1.159-38%1.163-38%
Pe Ratio9.733-17%11.39213.917-18%17.592-35%16.822-32%19.461-41%
Price Per Share1367.000-17%1600.0001689.000-5%2423.750-34%2014.400-21%1815.400-12%
Price To Free Cash Flow Ratio---5.054-100%70.574-100%17.834-100%19.293-100%
Price To Total Gains Ratio27.131-17%31.75684.003-62%173.916-82%-40.367+227%-9.622+130%
Quick Ratio---0.336-100%0.632-100%0.628-100%0.636-100%
Return On Assets--0.0110.024-54%0.013-15%0.014-17%0.009+20%
Return On Equity--0.0160.035-55%0.020-21%0.021-24%0.014+9%
Total Gains Per Share--50.38561.045-17%47.187+7%56.805-11%37.033+36%
Usd Book Value--63151363.20060688022.870+4%54837781.116+15%49842240.957+27%44477119.080+42%
Usd Book Value Change Per Share--0.0400.049-17%0.031+31%0.032+24%0.018+127%
Usd Book Value Per Share--1.7841.715+4%1.549+15%1.408+27%1.257+42%
Usd Dividend Per Share---0.000-100%0.007-100%0.013-100%0.012-100%
Usd Eps--0.0280.061-54%0.032-11%0.031-10%0.020+40%
Usd Free Cash Flow---1727933.668-100%1689284.198-100%1624452.033-100%905017.061-100%
Usd Market Cap38705128.640-17%45302272.00047822210.880-5%68625863.600-34%57035560.448-21%51401090.368-12%
Usd Price Per Share1.094-17%1.2801.351-5%1.939-34%1.612-21%1.452-12%
Usd Profit--994152.0002159523.870-54%1102485.888-10%1098775.604-10%710285.247+40%
Usd Revenue--21171305.60020955006.938+1%21332087.244-1%19676467.795+8%18257820.693+16%
Usd Total Gains Per Share--0.0400.049-17%0.038+7%0.045-11%0.030+36%
 EOD+3 -4MRQTTM+12 -18YOY+14 -175Y+14 -1710Y+23 -9

3.3 Fundamental Score

Let's check the fundamental score of Daejoo Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.733
Price to Book Ratio (EOD)Between0-10.613
Net Profit Margin (MRQ)Greater than00.047
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than11.837
Debt to Asset Ratio (MRQ)Less than10.290
Debt to Equity Ratio (MRQ)Less than10.409
Return on Equity (MRQ)Greater than0.150.016
Return on Assets (MRQ)Greater than0.050.011
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Daejoo Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.706
Ma 20Greater thanMa 501,406.400
Ma 50Greater thanMa 1001,462.780
Ma 100Greater thanMa 2001,577.290
OpenGreater thanClose1,354.000
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Daejoo Inc

Daejoo Inc. produces mixed feed products in South Korea. The company offers feed products for cows, pigs, chickens, dogs, cats, goat, deer, quail, and duck. It also engages in the real estate construction lease and trading; and manufacturing and sales of pet equipment. The company was formerly known as Hankook Livestock Development. Daejoo Inc. was founded in 1962 and is headquartered in Seoul, South Korea.

Fundamental data was last updated by Penke on 2024-09-15 09:47:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Daejoo Inc earns for each ₩1 of revenue.

  • Above 10% is considered healthy but always compare Daejoo Inc to the Packaged Foods industry mean.
  • A Net Profit Margin of 4.7% means that ₩0.05 for each ₩1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Daejoo Inc:

  • The MRQ is 4.7%. The company is making a profit. +1
  • The TTM is 9.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.7%TTM9.6%-4.9%
TTM9.6%YOY5.1%+4.5%
TTM9.6%5Y5.3%+4.4%
5Y5.3%10Y3.6%+1.7%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7%3.6%+1.1%
TTM9.6%3.3%+6.3%
YOY5.1%2.7%+2.4%
5Y5.3%3.1%+2.2%
10Y3.6%3.5%+0.1%
4.3.1.2. Return on Assets

Shows how efficient Daejoo Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Daejoo Inc to the Packaged Foods industry mean.
  • 1.1% Return on Assets means that Daejoo Inc generated ₩0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Daejoo Inc:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM2.4%-1.3%
TTM2.4%YOY1.3%+1.1%
TTM2.4%5Y1.4%+1.1%
5Y1.4%10Y0.9%+0.4%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%1.2%-0.1%
TTM2.4%1.1%+1.3%
YOY1.3%1.0%+0.3%
5Y1.4%1.1%+0.3%
10Y0.9%1.2%-0.3%
4.3.1.3. Return on Equity

Shows how efficient Daejoo Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Daejoo Inc to the Packaged Foods industry mean.
  • 1.6% Return on Equity means Daejoo Inc generated ₩0.02 for each ₩1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Daejoo Inc:

  • The MRQ is 1.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.6%TTM3.5%-1.9%
TTM3.5%YOY2.0%+1.5%
TTM3.5%5Y2.1%+1.5%
5Y2.1%10Y1.4%+0.6%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%2.5%-0.9%
TTM3.5%2.3%+1.2%
YOY2.0%2.0%+0.0%
5Y2.1%2.4%-0.3%
10Y1.4%2.5%-1.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Daejoo Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Daejoo Inc is operating .

  • Measures how much profit Daejoo Inc makes for each ₩1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Daejoo Inc to the Packaged Foods industry mean.
  • An Operating Margin of 0.0% means the company generated ₩0.00  for each ₩1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Daejoo Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY4.9%-4.9%
TTM-5Y2.6%-2.6%
5Y2.6%10Y2.1%+0.5%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.5%-5.5%
TTM-3.2%-3.2%
YOY4.9%4.1%+0.8%
5Y2.6%4.3%-1.7%
10Y2.1%4.8%-2.7%
4.3.2.2. Operating Ratio

Measures how efficient Daejoo Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 1.54 means that the operating costs are ₩1.54 for each ₩1 in net sales.

Let's take a look of the Operating Ratio trends of Daejoo Inc:

  • The MRQ is 1.540. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.679. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.540TTM1.679-0.139
TTM1.679YOY1.469+0.210
TTM1.6795Y1.227+0.452
5Y1.22710Y1.232-0.005
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5401.542-0.002
TTM1.6791.468+0.211
YOY1.4691.331+0.138
5Y1.2271.307-0.080
10Y1.2321.195+0.037
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Daejoo Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Daejoo Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 1.84 means the company has ₩1.84 in assets for each ₩1 in short-term debts.

Let's take a look of the Current Ratio trends of Daejoo Inc:

  • The MRQ is 1.837. The company is able to pay all its short-term debts. +1
  • The TTM is 1.649. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.837TTM1.649+0.187
TTM1.649YOY1.374+0.275
TTM1.6495Y1.351+0.298
5Y1.35110Y0.946+0.406
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8371.565+0.272
TTM1.6491.564+0.085
YOY1.3741.614-0.240
5Y1.3511.636-0.285
10Y0.9461.650-0.704
4.4.3.2. Quick Ratio

Measures if Daejoo Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Daejoo Inc to the Packaged Foods industry mean.
  • A Quick Ratio of 0.00 means the company can pay off ₩0.00 for each ₩1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Daejoo Inc:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.336-0.336
TTM0.336YOY0.632-0.296
TTM0.3365Y0.628-0.292
5Y0.62810Y0.636-0.008
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.542-0.542
TTM0.3360.585-0.249
YOY0.6320.644-0.012
5Y0.6280.713-0.085
10Y0.6360.768-0.132
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Daejoo Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Daejoo Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Daejoo Inc to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.29 means that Daejoo Inc assets are financed with 29.0% credit (debt) and the remaining percentage (100% - 29.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Daejoo Inc:

  • The MRQ is 0.290. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.310. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.290TTM0.310-0.019
TTM0.310YOY0.341-0.031
TTM0.3105Y0.361-0.051
5Y0.36110Y0.377-0.017
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2900.466-0.176
TTM0.3100.480-0.170
YOY0.3410.483-0.142
5Y0.3610.483-0.122
10Y0.3770.485-0.108
4.5.4.2. Debt to Equity Ratio

Measures if Daejoo Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Daejoo Inc to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 40.9% means that company has ₩0.41 debt for each ₩1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Daejoo Inc:

  • The MRQ is 0.409. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.449. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.409TTM0.449-0.040
TTM0.449YOY0.517-0.068
TTM0.4495Y0.569-0.119
5Y0.56910Y0.611-0.042
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4090.889-0.480
TTM0.4490.902-0.453
YOY0.5170.953-0.436
5Y0.5690.976-0.407
10Y0.6111.029-0.418
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ₩1 in earnings Daejoo Inc generates.

  • Above 15 is considered overpriced but always compare Daejoo Inc to the Packaged Foods industry mean.
  • A PE ratio of 11.39 means the investor is paying ₩11.39 for every ₩1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Daejoo Inc:

  • The EOD is 9.733. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.392. Based on the earnings, the company is underpriced. +1
  • The TTM is 13.917. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD9.733MRQ11.392-1.659
MRQ11.392TTM13.917-2.524
TTM13.917YOY17.592-3.675
TTM13.9175Y16.822-2.905
5Y16.82210Y19.461-2.640
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD9.73312.905-3.172
MRQ11.39212.803-1.411
TTM13.91712.433+1.484
YOY17.59213.190+4.402
5Y16.82216.724+0.098
10Y19.46119.293+0.168
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Daejoo Inc:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM5.054-5.054
TTM5.054YOY70.574-65.520
TTM5.0545Y17.834-12.781
5Y17.83410Y19.293-1.459
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.430-5.430
TTM5.0543.887+1.167
YOY70.5741.125+69.449
5Y17.8341.357+16.477
10Y19.2931.243+18.050
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Daejoo Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • A PB ratio of 0.72 means the investor is paying ₩0.72 for each ₩1 in book value.

Let's take a look of the Price to Book Ratio trends of Daejoo Inc:

  • The EOD is 0.613. Based on the equity, the company is cheap. +2
  • The MRQ is 0.717. Based on the equity, the company is cheap. +2
  • The TTM is 0.790. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.613MRQ0.717-0.104
MRQ0.717TTM0.790-0.073
TTM0.790YOY1.258-0.468
TTM0.7905Y1.159-0.369
5Y1.15910Y1.163-0.004
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD0.6131.352-0.739
MRQ0.7171.373-0.656
TTM0.7901.544-0.754
YOY1.2581.553-0.295
5Y1.1591.890-0.731
10Y1.1632.509-1.346
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in KRW. All numbers in thousands.

Summary
Total Assets111,233,181
Total Liabilities32,293,977
Total Stockholder Equity78,939,204
 As reported
Total Liabilities 32,293,977
Total Stockholder Equity+ 78,939,204
Total Assets = 111,233,181

Assets

Total Assets111,233,181
Total Current Assets34,932,927
Long-term Assets76,300,254
Total Current Assets
Total Current Assets  (as reported)34,932,927
Total Current Assets  (calculated)0
+/- 34,932,927
Long-term Assets
Long-term Assets  (as reported)76,300,254
Long-term Assets  (calculated)0
+/- 76,300,254

Liabilities & Shareholders' Equity

Total Current Liabilities19,019,127
Long-term Liabilities13,274,851
Total Stockholder Equity78,939,204
Total Current Liabilities
Total Current Liabilities  (as reported)19,019,127
Total Current Liabilities  (calculated)0
+/- 19,019,127
Long-term Liabilities
Long-term Liabilities  (as reported)13,274,851
Long-term Liabilities  (calculated)0
+/- 13,274,851
Total Stockholder Equity
Total Stockholder Equity (as reported)78,939,204
Total Stockholder Equity (calculated)0
+/- 78,939,204
Other
Common Stock Shares Outstanding 35,392
Net Invested Capital 78,939,204
Net Working Capital 15,913,800



6.2. Balance Sheets Structured

Currency in KRW. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-31
> Total Assets 
86,873,615
87,288,992
87,143,282
81,336,945
83,366,947
78,934,421
80,244,312
79,886,370
77,377,318
76,832,204
77,080,473
79,295,188
78,100,911
74,929,376
78,095,632
76,825,262
77,655,118
77,275,025
77,106,615
84,265,987
83,485,439
86,878,605
88,495,575
89,578,990
86,591,542
87,245,087
86,241,551
87,056,687
85,490,275
87,934,763
88,075,915
89,432,958
88,707,651
86,014,848
86,788,823
98,081,688
97,790,292
101,711,371
100,069,442
105,102,167
106,083,055
104,585,180
106,002,267
111,337,641
110,847,643
111,233,181
111,233,181110,847,643111,337,641106,002,267104,585,180106,083,055105,102,167100,069,442101,711,37197,790,29298,081,68886,788,82386,014,84888,707,65189,432,95888,075,91587,934,76385,490,27587,056,68786,241,55187,245,08786,591,54289,578,99088,495,57586,878,60583,485,43984,265,98777,106,61577,275,02577,655,11876,825,26278,095,63274,929,37678,100,91179,295,18877,080,47376,832,20477,377,31879,886,37080,244,31278,934,42183,366,94781,336,94587,143,28287,288,99286,873,615
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,524,200
23,259,437
26,743,951
23,752,227
24,349,795
24,787,168
24,951,766
22,518,270
23,518,620
23,041,596
24,332,677
23,235,184
25,678,443
26,104,227
27,676,442
27,332,205
25,221,854
24,013,144
23,846,487
23,897,705
27,848,925
25,857,415
27,885,072
27,815,344
26,841,169
28,352,701
34,503,115
34,442,784
34,932,927
34,932,92734,442,78434,503,11528,352,70126,841,16927,815,34427,885,07225,857,41527,848,92523,897,70523,846,48724,013,14425,221,85427,332,20527,676,44226,104,22725,678,44323,235,18424,332,67723,041,59623,518,62022,518,27024,951,76624,787,16824,349,79523,752,22726,743,95123,259,43724,524,20000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,077,911
5,172,759
3,547,041
2,308,713
2,162,345
221,901
265,454
1,780,749
291,373
809,480
328,744
866,751
865,298
2,503,397
3,501,116
3,090,890
3,925,578
2,440,842
9,000
7,000
2,500
2,500
2,500
2,500
3,200
3,361,703
9,360,662
3,598,377
0
03,598,3779,360,6623,361,7033,2002,5002,5002,5002,5007,0009,0002,440,8423,925,5783,090,8903,501,1162,503,397865,298866,751328,744809,480291,3731,780,749265,454221,9012,162,3452,308,7133,547,0415,172,7591,077,91100000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,668,200
0
2,500,000
2,400,000
300,000
0
0
0
22,000
22,000
22,000
0
0
22,000
322,451
2,324,393
2,423,225
3,028,153
22,000
1,322,362
1,022,000
22,000
22,000
1,723,209
22,000
2,022,380
0
6,286,720
0
06,286,72002,022,38022,0001,723,20922,00022,0001,022,0001,322,36222,0003,028,1532,423,2252,324,393322,45122,0000022,00022,00022,000000300,0002,400,0002,500,00004,668,20000000000000000000
       Net Receivables 
16,863,887
17,319,023
16,074,280
14,166,108
13,356,364
12,802,413
12,769,618
13,266,592
13,386,648
13,291,649
13,338,806
11,920,204
12,227,724
11,546,848
11,626,850
11,088,985
11,095,377
10,661,142
9,667,508
9,836,105
10,419,322
10,806,538
10,921,391
11,588,707
12,806,430
13,099,829
12,076,310
13,913,223
14,030,702
13,755,738
13,792,719
14,255,176
13,683,831
10,151,996
4,561,454
6,244,875
6,082,138
4,606,347
8,003,738
9,593,597
8,986,977
7,774,062
0
9,757,612
9,328,724
0
09,328,7249,757,61207,774,0628,986,9779,593,5978,003,7384,606,3476,082,1386,244,8754,561,45410,151,99613,683,83114,255,17613,792,71913,755,73814,030,70213,913,22312,076,31013,099,82912,806,43011,588,70710,921,39110,806,53810,419,3229,836,1059,667,50810,661,14211,095,37711,088,98511,626,85011,546,84812,227,72411,920,20413,338,80613,291,64913,386,64813,266,59212,769,61812,802,41313,356,36414,166,10816,074,28017,319,02316,863,887
       Other Current Assets 
1,570,899
1,675,332
1,141,846
877,519
947,471
758,900
570,725
804,797
828,735
682,009
734,088
547,984
663,482
460,150
369,535
628,594
312,931
394,903
482,601
1,116,516
936,019
44,591
26,866
76,070
12,793
1,591
7,627
157
16,733
24,085
28,480
179,139
180,303
321,227
8,378,251
11,659
158
50,128
415,701
497,562
198,035
6,329
0
0
0
0
00006,329198,035497,562415,70150,12815811,6598,378,251321,227180,303179,13928,48024,08516,7331577,6271,59112,79376,07026,86644,591936,0191,116,516482,601394,903312,931628,594369,535460,150663,482547,984734,088682,009828,735804,797570,725758,900947,471877,5191,141,8461,675,3321,570,899
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
77,217,095
78,267,710
77,744,011
77,649,566
76,834,527
76,404,859
76,300,254
76,300,25476,404,85976,834,52777,649,56677,744,01178,267,71077,217,095000000000000000000000000000000000000000
       Property Plant Equipment 
45,281,547
45,241,809
45,147,174
44,968,531
44,869,051
44,832,621
44,854,380
44,854,197
45,194,375
45,182,169
45,304,524
45,014,769
45,040,907
44,856,713
45,029,643
45,280,996
46,055,262
45,889,084
47,018,053
50,814,656
53,098,517
55,927,828
57,338,170
58,291,047
58,003,220
57,751,700
57,264,776
56,793,978
56,368,797
56,345,329
56,083,403
55,836,432
55,430,260
54,859,582
54,469,435
63,278,432
62,823,469
62,364,666
61,915,502
64,689,038
65,872,204
65,350,821
65,329,955
64,918,346
64,474,625
0
064,474,62564,918,34665,329,95565,350,82165,872,20464,689,03861,915,50262,364,66662,823,46963,278,43254,469,43554,859,58255,430,26055,836,43256,083,40356,345,32956,368,79756,793,97857,264,77657,751,70058,003,22058,291,04757,338,17055,927,82853,098,51750,814,65647,018,05345,889,08446,055,26245,280,99645,029,64344,856,71345,040,90745,014,76945,304,52445,182,16945,194,37544,854,19744,854,38044,832,62144,869,05144,968,53145,147,17445,241,80945,281,547
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,072,468
1,051,904
929,271
874,108
860,164
647,682
646,881
401,157
403,409
381,076
311,224
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000311,224381,076403,409401,157646,881647,682860,164874,108929,2711,051,9041,072,46800000000000000000
       Intangible Assets 
1,006,333
1,006,162
1,006,934
1,007,855
1,007,574
1,007,611
1,007,282
1,006,953
1,006,684
1,008,841
1,008,463
707,306
707,052
706,799
641,350
556,216
473,391
150,388
150,655
150,356
150,101
150,054
149,787
149,520
149,391
149,317
149,119
148,922
149,230
146,421
146,642
194,312
229,192
224,803
220,290
215,785
210,982
609,036
1,562,615
1,713,978
1,679,598
1,756,739
1,722,672
1,739,237
1,762,570
0
01,762,5701,739,2371,722,6721,756,7391,679,5981,713,9781,562,615609,036210,982215,785220,290224,803229,192194,312146,642146,421149,230148,922149,119149,317149,391149,520149,787150,054150,101150,356150,655150,388473,391556,216641,350706,799707,052707,3061,008,4631,008,8411,006,6841,006,9531,007,2821,007,6111,007,5741,007,8551,006,9341,006,1621,006,333
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000
> Total Liabilities 
43,303,266
43,974,052
42,747,329
35,572,660
37,259,638
31,367,987
32,792,318
32,883,652
30,056,702
28,820,468
28,955,841
31,442,223
30,885,819
26,952,056
29,516,097
28,336,377
29,738,232
28,548,285
27,899,384
33,787,620
33,089,385
35,952,537
37,942,214
38,624,717
36,210,020
37,011,152
35,895,164
34,951,632
34,002,967
35,553,931
34,944,944
35,294,003
35,365,759
32,142,727
33,054,496
33,550,384
33,289,152
36,854,659
34,310,867
36,110,221
36,942,033
34,287,815
35,336,677
34,658,285
33,691,680
32,293,977
32,293,97733,691,68034,658,28535,336,67734,287,81536,942,03336,110,22134,310,86736,854,65933,289,15233,550,38433,054,49632,142,72735,365,75935,294,00334,944,94435,553,93134,002,96734,951,63235,895,16437,011,15236,210,02038,624,71737,942,21435,952,53733,089,38533,787,62027,899,38428,548,28529,738,23228,336,37729,516,09726,952,05630,885,81931,442,22328,955,84128,820,46830,056,70232,883,65232,792,31831,367,98737,259,63835,572,66042,747,32943,974,05243,303,266
   > Total Current Liabilities 
31,448,670
33,643,832
32,386,257
25,192,218
27,174,392
18,870,886
20,262,758
20,456,096
17,537,481
18,198,947
18,366,043
21,128,241
20,639,489
14,497,034
17,034,656
16,301,784
17,636,402
18,426,053
17,631,770
20,463,120
19,612,865
20,611,524
22,527,294
21,962,658
19,366,952
22,445,717
21,240,942
21,435,776
21,091,411
20,282,032
19,663,795
20,619,864
20,482,774
17,769,069
20,487,724
19,729,516
19,328,115
21,337,298
18,723,766
20,704,161
20,284,933
19,190,397
20,224,117
21,099,124
19,981,059
19,019,127
19,019,12719,981,05921,099,12420,224,11719,190,39720,284,93320,704,16118,723,76621,337,29819,328,11519,729,51620,487,72417,769,06920,482,77420,619,86419,663,79520,282,03221,091,41121,435,77621,240,94222,445,71719,366,95221,962,65822,527,29420,611,52419,612,86520,463,12017,631,77018,426,05317,636,40216,301,78417,034,65614,497,03420,639,48921,128,24118,366,04318,198,94717,537,48120,456,09620,262,75818,870,88627,174,39225,192,21832,386,25733,643,83231,448,670
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,811,354
2,170,850
2,533,350
2,483,350
604,779
561,929
948,136
948,636
2,948,956
11,262,425
8,540,577
8,746,207
8,548,564
11,157,452
10,458,664
10,105,249
9,076,220
11,026,240
10,777,965
6,380,192
13,122,500
9,554,840
7,896,647
8,433,485
7,513,237
0
0
0
0
00007,513,2378,433,4857,896,6479,554,84013,122,5006,380,19210,777,96511,026,2409,076,22010,105,24910,458,66411,157,4528,548,5648,746,2078,540,57711,262,4252,948,956948,636948,136561,929604,7792,483,3502,533,3502,170,85011,811,35400000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,811,354
2,170,850
2,533,350
2,483,350
604,779
561,929
948,136
948,636
2,948,956
2,806,606
2,806,760
0
0
0
0
0
0
0
0
0
0
0
8,811,727
9,348,565
10,087,997
10,238,934
9,457,205
8,602,756
0
08,602,7569,457,20510,238,93410,087,9979,348,5658,811,727000000000002,806,7602,806,6062,948,956948,636948,136561,929604,7792,483,3502,533,3502,170,85011,811,35400000000000000000
       Accounts payable 
4,085,960
4,253,575
3,636,300
4,570,246
3,306,372
3,325,411
2,999,176
6,311,916
3,866,697
4,691,175
3,934,066
3,957,570
4,117,169
4,079,135
3,968,095
8,195,847
4,531,613
4,421,210
5,021,851
6,668,485
4,574,856
9,126,506
4,395,193
5,564,448
4,795,412
5,510,775
3,944,563
6,348,956
4,294,317
6,845,269
3,938,295
4,796,194
4,456,390
3,787,481
2,612,688
0
0
0
3,717,736
7,108,128
4,564,202
3,970,642
5,063,546
6,837,833
5,436,637
0
05,436,6376,837,8335,063,5463,970,6424,564,2027,108,1283,717,7360002,612,6883,787,4814,456,3904,796,1943,938,2956,845,2694,294,3176,348,9563,944,5635,510,7754,795,4125,564,4484,395,1939,126,5064,574,8566,668,4855,021,8514,421,2104,531,6138,195,8473,968,0954,079,1354,117,1693,957,5703,934,0664,691,1753,866,6976,311,9162,999,1763,325,4113,306,3724,570,2463,636,3004,253,5754,085,960
       Other Current Liabilities 
2,355,687
2,716,056
2,678,886
2,411,032
2,398,945
2,451,223
2,532,943
2,877,299
2,780,076
2,897,227
3,098,221
3,992,733
5,043,921
2,980,963
3,062,848
3,299,399
3,667,008
2,664,189
2,748,342
3,377,287
4,221,736
2,894,523
2,736,725
3,378,445
4,048,724
2,605,662
3,181,380
3,685,712
5,176,198
3,864,102
3,561,305
4,257,071
4,846,453
3,737,762
3,602,526
0
0
0
3,878,456
4,136,382
5,495,858
0
1
0
0
0
000105,495,8584,136,3823,878,4560003,602,5263,737,7624,846,4534,257,0713,561,3053,864,1025,176,1983,685,7123,181,3802,605,6624,048,7243,378,4452,736,7252,894,5234,221,7363,377,2872,748,3422,664,1893,667,0083,299,3993,062,8482,980,9635,043,9213,992,7333,098,2212,897,2272,780,0762,877,2992,532,9432,451,2232,398,9452,411,0322,678,8862,716,0562,355,687
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,491,310
16,742,341
15,182,664
15,112,560
13,559,161
13,710,621
13,274,851
13,274,85113,710,62113,559,16115,112,56015,182,66416,742,34115,491,310000000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,742,334
4,346,300
4,338,800
6,034,768
6,027,268
5,546,360
5,538,860
5,028,966
3,158,441
2,668,307
2,618,145
4,073,870
4,045,195
3,609,949
4,555,462
3,011,079
0
0
0
0
00003,011,0794,555,4623,609,9494,045,1954,073,8702,618,1452,668,3073,158,4415,028,9665,538,8605,546,3606,027,2686,034,7684,338,8004,346,3004,742,33400000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-11,811,354
-2,170,850
-2,533,350
-2,483,350
-604,779
-561,929
-948,136
-948,636
-2,948,956
-11,262,425
-8,540,577
-8,746,207
-8,548,564
-11,157,452
-10,458,664
-10,105,249
-9,076,220
-11,026,240
-10,777,965
-6,380,192
-13,122,500
-9,554,840
-7,604,127
-6,989,498
-6,174,351
1,402,319
1,362,337
1,317,604
0
01,317,6041,362,3371,402,319-6,174,351-6,989,498-7,604,127-9,554,840-13,122,500-6,380,192-10,777,965-11,026,240-9,076,220-10,105,249-10,458,664-11,157,452-8,548,564-8,746,207-8,540,577-11,262,425-2,948,956-948,636-948,136-561,929-604,779-2,483,350-2,533,350-2,170,850-11,811,35400000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100,000
0
100,000
0
0100,0000100,000000000000000000000000000000000000000000000
> Total Stockholder Equity
43,552,872
43,279,231
44,378,214
45,757,566
46,099,713
47,557,867
47,442,694
46,994,705
47,312,495
48,003,703
48,118,637
47,850,451
47,213,017
47,976,343
48,579,838
48,494,801
47,928,306
48,743,734
49,229,708
50,500,863
50,418,556
50,948,570
50,575,870
50,976,780
50,404,033
50,256,445
50,346,387
52,105,055
51,487,308
52,380,832
53,130,971
54,138,955
53,341,892
53,872,120
53,734,327
64,531,304
64,501,140
64,856,713
65,758,574
68,991,945
69,141,021
70,297,365
70,750,816
76,679,357
77,155,963
78,939,204
78,939,20477,155,96376,679,35770,750,81670,297,36569,141,02168,991,94565,758,57464,856,71364,501,14064,531,30453,734,32753,872,12053,341,89254,138,95553,130,97152,380,83251,487,30852,105,05550,346,38750,256,44550,404,03350,976,78050,575,87050,948,57050,418,55650,500,86349,229,70848,743,73447,928,30648,494,80148,579,83847,976,34347,213,01747,850,45148,118,63748,003,70347,312,49546,994,70547,442,69447,557,86746,099,71345,757,56644,378,21443,279,23143,552,872
   Common Stock
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
18,696,175
0
0
0
0
000018,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,17518,696,175
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
3,252,538
0
0
0
0
00003,252,5383,252,5383,252,5383,252,5383,252,5383,252,5383,252,5383,252,5383,252,5383,252,5383,252,5383,252,5383,252,5383,252,5383,252,5383,252,53800000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,423,783
3,417,405
3,419,438
3,414,446
3,414,169
3,419,253
3,418,629
3,414,164
3,415,921
0
3,359,773
3,346,555
3,353,395
3,352,286
3,354,227
3,361,067
3,368,646
3,370,125
0
0
0
10,639,500
11,917,659
11,909,514
0
0
0
0
0
0000011,909,51411,917,65910,639,5000003,370,1253,368,6463,361,0673,354,2273,352,2863,353,3953,346,5553,359,77303,415,9213,414,1643,418,6293,419,2533,414,1693,414,4463,419,4383,417,4053,423,78300000000000000000



6.3. Balance Sheets

Currency in KRW. All numbers in thousands.




6.4. Cash Flows

Currency in KRW. All numbers in thousands.




6.5. Income Statements

Currency in KRW. All numbers in thousands.