1. South Korea Stocks

  2. •

    Consumer non-durables

  3. •

    Food: meat/fish/dairy
Binggrae Co., Ltd

Binggrae Co., Ltd

KKRX:005180
75,200.00
KRW
-2,900.00
(-3.71%)
15,502.59EPS
4.13P/E
566.76BMarket Cap
Nov 16Next Earn
Binggrae Co., Ltd
KRX:005180
(Korea Stock Exchange)

Recent

price

75,200.00

P/E

ratio

4.13

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
KRW
77,964
81,581.74
89,206.49
91,144.97
92,739.87
90,416.88
91,955.49
92,131.46
96,713.67
99,341.71
108,463.68
129,781.05
143,373.69
157,692.14
165,470.45
148,438.42
185,859
Revenue per Share
5,567
4,753.21
5,735
4,285
4,282
2,798
3,249
3,349
3,868
4,644
3,944
-2,186
2,905
9,751
11,675
5,880
15,502.59
Basic EPS, GAAP
4,333.74
-1,605.37
3,893.57
1,469.45
808.36
4,314.66
4,429.19
2,035.38
5,747.32
3,946.23
2,564.82
-318.45
-4,540.94
8,052.08
6,493.68
4,747.84
13,298.54
Free Cash Flow per Basic Share
1,297.96
1,399.97
1,198.05
1,399.89
1,249.95
1,249.81
1,249.83
1,249.84
1,315.71
1,350.04
1,449.82
1,600.07
1,399.99
1,499.9
2,599.97
3,299.93
- -
Dividend per Share
42,274.83
44,570.87
49,273.36
52,560.19
54,741.33
58,490.41
59,009.78
59,811.7
61,647.45
64,595.39
66,675.46
63,095.27
65,118.97
72,564.12
81,639.87
82,812.37
88,767.9
Book Value per Share
42,194.44
44,310.44
49,020.97
52,315.52
54,498.18
58,205.98
58,710.75
59,202.12
60,816.93
63,921.23
58,378.43
55,781.1
58,646.59
67,140.15
77,246
82,348.71
85,159.45
Tangible Book Value per Share
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
Basic Weighted Avg Shares
684,901
721,329
790,017
805,972
820,022
799,572
813,166
814,713
855,163
878,334
959,129
1,147,435
1,267,686
1,394,316
1,463,041
1,312,434
1,643,286
Sales/Revenue/Turnover
9.23
6.8
8.43
6.3
5.09
3.96
4.58
4.26
4.6
5.21
4.15
2.29
3.11
8.05
8.97
5.57
10.3
Operating Margin (%)
18,478
19,991
21,171
22,802
24,451
26,063
25,591
25,142
26,484
33,115
42,524
55,412
58,900
61,846
62,683
45,576
60,980
Depreciation Expense
48,905
42,027
50,789
37,891
37,862
24,743
28,731
29,615
34,202
41,060
34,876
-19,327
25,686
86,218
103,227
51,989
137,067
Net Income, GAAP
23.12
21.85
24.8
24.13
22.69
24.02
22.45
38.44
22.93
22.68
26.6
- -
30.06
22.3
22.67
30.57
19.31
Effective Tax Rate (%)
7.14
5.83
6.43
4.7
4.62
3.09
3.53
3.64
4
4.67
3.64
-1.68
2.03
6.18
7.06
3.96
8.34
Profit Margin (%)
172,238
190,751
222,314
229,077
239,171
247,495
263,228
268,420
290,118
310,854
199,023
153,897
162,822
212,908
250,324
258,320
378,940
Working Capital
8,352
9,173
8,172
2,813
2,056
21
- -
- -
- -
4,504
6,109
5,294
18,722
32,381
24,475
97,897
102,763
LT Debt
373,786
397,028
438,517
467,605
484,012
517,163
521,756
528,846
545,076
571,140
589,531
557,876
575,769
641,598
721,844
732,211
784,868
Total Equity
13.25
9.59
11.52
8.23
6.67
4.77
5.52
4.03
5.59
6.24
4.9
- -
4.66
13.23
13.13
5.99
15.94
Return on Invested Capital (%)
13.64
10.71
11.96
8.28
7.98
4.94
5.53
5.64
6.37
7.33
5.93
- -
4.41
13.55
13.98
6.51
16.51
Return on Capital (%)
13.9
10.95
12.24
8.42
7.98
4.94
5.53
5.64
6.37
7.36
6.01
-3.37
4.53
14.16
15.14
7.15
18.41
Return on Common Equity (%)

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Mar'26
Jun'26
ST Debt
17,708
16,755
17,221
LT Borrowings
69,789
69,814
69,835
LT Finance Leases
26,664
34,705
32,928
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
9
9
9
Market Capitalization
663,135
623,347
566,759

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Mar'26
Jun'26
Total Current Assets
562,690
528,779
590,473
Cash, Cash Equivalents & STI
295,327
249,752
264,086
Accounts Receivable, Net
112,418
96,184
138,572
Inventories
142,546
166,261
170,950
Total Current Liabilities
197,463
203,506
211,533
Payables & Accruals
- -
- -
- -
ST Debt
17,708
16,755
17,221
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
3.65%
4.64%
1.44%
Free Cash Flow
95.46%
178%
-26.89%
Net Income, GAAP
-14.29%
-36.51%
-49.64%
Sales/Revenue/Turnover
5.35%
6.95%
-10.29%
Total Cash Common Dividend
- -
21.05%
26.92%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
300,866
407,453
463,797
290,926
1,463,041
2025
308,502
409,607
479,232
- -
1,312,434
2026
312,376
442,070
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2,072
4,109
5,590
-96.2
11,675
2025
1,309
2,744
5,132.85
- -
5,880
2026
1,245.55
6,380
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
2,599.97
2025
- -
- -
- -
- -
3,299.93
2026
- -
- -
- -
- -
- -
Similar Companies
Milky Mist Dairy Food Ltd. (NSE:MILKYMIST)
Parag Milk Foods Ltd. (NSE:PARAGMILK)
Juhayna Food Industries (EGX:JUFO)
Hormel Foods Corporation (NYSE:HRL)
Vietnam Dairy Products Corp. (HOSE:VNM)
SANGRIX INC. (NASDAQ:SGRX)
Business
Binggrae Co., Ltd. manufactures and distributes dairy products, ice cream, snacks, and beverages primarily in South Korea and internationally. The company offers ice cream products including Together, Melona, Ssamanco, BB Big, Heat Hunt, Cledor, Babambar, Yomamddae, Supercone, and Ppongta; dairy items such as Banana Flavored Milk, Yoplait spoonable yogurt, Yoplait Dr. Capsule, Greek Yogurt Yopa, Acaffera, Oprut, and True Milk; fermented milk and nutritional supplements; milk and cheese; coffee; juices and other beverages; and snacks/desserts including Crab Snack Kkotgerang under various brands. Binggrae operates production facilities in Namyangju, Gimhae, Gwangju, and Nonsan, with headquarters in Namyangju-si, Gyeonggi-do, South Korea, and conducts exports to markets including North America, Southeast Asia, Australia, China, Vietnam, Russia, and Europe. Founded in 1967 as Daeil Corporation and renamed Binggrae in 1982, the company targets consumer food and beverage segments with a focus on refrigerated and frozen products for retail and international distribution. In late 2024, Binggrae announced plans to spin off its beverage and food production and sales division into a separate operating entity by May 2025, transforming the parent into Binggrae Holdings Co., Ltd. to enhance focus on investments, overseas expansion, and subsidiary management including Haitai Ice Cream acquired in 2020; the restructuring aims to improve market responsiveness and includes retiring 1 million treasury shares to boost shareholder value. Recent global initiatives encompass launching Melona and Ssamanco at Coles in Australia, participating in ANUGA 2025 in Europe and PRODEXPO 2025 in Russia for export growth, and strengthening positions in North America and Southeast Asia with localized flavors.