Hanil Feed Co., Ltd.

Hanil Feed Co., Ltd.

KKRX:005860
2,230.00
KRW
-20.00
(-0.89%)
187.82EPS
21.01P/E
157.42BMarket Cap
Hanil Feed Co., Ltd.
KRX:005860
(Korea Stock Exchange)

Recent

price

2,230.00

P/E

ratio

21.01

div

yld

1.10%

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
KRW
4,492.84
6,204.36
7,187.12
7,373.74
7,061.53
8,305.42
7,814.84
7,608.04
7,752.46
8,650
8,475.26
9,026.53
10,358.12
10,073.85
10,941.81
11,555.21
11,977.82
Revenue per Share
82.87
80.84
129.54
28.57
120.01
-127.63
56
48
9
-60
55
183
-360
2,921
102
162
190.1
Basic EPS, GAAP
529.86
-37.97
-116.79
58.85
45.71
-898.56
552.73
502.15
-646.62
-250.09
320.72
-348.78
-615.63
-797.25
74.79
335.6
167.6
Free Cash Flow per Basic Share
23.65
23.81
23.77
23.9
23.74
23.86
20.12
25.05
24.81
24.81
25.18
24.99
24.99
- -
75.03
50.05
24.62
Dividend per Share
1,378.06
1,523.33
1,620.95
1,629.38
1,719.12
1,533.79
1,637.48
1,638.43
1,572.83
1,568.22
1,590.31
1,750.51
1,371.09
3,960.62
4,061.59
4,159.3
4,127.86
Book Value per Share
1,491.3
1,501.76
1,602.79
1,611.05
1,701.85
1,520.23
1,628.36
1,615.78
1,550.9
1,546.81
1,569.44
1,743.2
1,363.75
3,959.46
4,058.87
4,156.36
4,125.3
Tangible Book Value per Share
34
34
34
33
34
33
40
39
40
40
39
39
39
39
39
39
39
Basic Weighted Avg Shares
151,659
207,992
241,406
246,307
237,447
277,857
310,017
299,152
307,837
343,495
331,608
355,784
408,317
396,938
430,978
454,852
471,970
Sales/Revenue/Turnover
1.39
3.11
0.92
1.01
2.7
-3.45
2.14
-0.29
0.67
1.29
1.03
3.83
-2.02
0.45
0.87
1.29
1.47
Operating Margin (%)
2,119
2,260
2,709
2,416
2,098
1,979
1,984
2,047
2,098
2,536
2,547
2,374
2,515
2,865
2,886
3,011
3,052
Depreciation Expense
2,797
2,710
4,351
954
4,036
-4,270
2,222
1,887
357
-2,383
2,152
7,213
-14,191
115,096
4,018
6,377
7,491
Net Income, GAAP
4.41
17.12
13.87
31.26
15.23
- -
22.11
40.11
69.9
- -
32.87
29.25
- -
23.41
- -
17
14.8
Effective Tax Rate (%)
1.84
1.3
1.8
0.39
1.7
-1.54
0.72
0.63
0.12
-0.69
0.65
2.03
-3.48
29
0.93
1.4
1.59
Profit Margin (%)
-15,228
-7,648
-3,704
-2,039
-7,575
-9,079
1,860
76
444
-8,001
2,576
11,005
-5,957
92,560
89,250
86,652
84,918
Working Capital
1,000
4,100
1,574
5,460
- -
3,000
1,750
1,800
3,400
1,271
2,026
3,361
4,713
4,083
10,013
6,218
6,256
LT Debt
46,197
51,067
54,340
54,622
57,631
51,414
64,500
64,530
62,009
62,014
63,050
69,411
54,568
156,779
160,739
164,675
163,404
Total Equity
1.81
4.68
1.51
1.39
4.35
- -
3.27
-0.34
0.43
- -
1.68
7.39
- -
0.74
- -
2.62
3.36
Return on Invested Capital (%)
4.29
3.96
4.99
1.85
4.34
- -
2.65
2.2
0.85
- -
2.61
6.11
- -
62.63
- -
4.14
4.82
Return on Capital (%)
7.06
5.57
8.26
1.75
7.19
-7.83
3.83
2.92
0.56
-3.85
3.46
10.96
-23.07
109.57
2.54
3.94
4.72
Return on Common Equity (%)

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
35,019
22,185
12,923
LT Borrowings
5,114
5,482
5,482
LT Finance Leases
429
736
774
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
39
39
39
Market Capitalization
129,244
120,969
157,418

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
138,712
123,970
115,665
Cash, Cash Equivalents & STI
55,308
50,653
37,333
Accounts Receivable, Net
21,040
18,176
16,005
Inventories
58,653
52,261
58,547
Total Current Liabilities
51,900
37,318
30,747
Payables & Accruals
- -
- -
- -
ST Debt
35,019
22,185
12,923
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
20.43%
36.2%
2.45%
Free Cash Flow
-56.51%
27.09%
348.42%
Net Income, GAAP
-221.56%
-202.08%
58.72%
Sales/Revenue/Turnover
5.25%
6.68%
5.54%
Total Cash Common Dividend
- -
- -
-33.33%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
110,429
99,598
106,189
114,762
430,978
2025
108,360
107,899
124,541
114,051
454,852
2026
125,478
- -
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
19
9
52
14.16
102
2025
18
45.35
55.52
43.09
162
2026
46.13
- -
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
75.03
2025
25.57
24.62
- -
- -
50.05
2026
- -
- -
- -
- -
- -
Business
Hanil Feed Co., Ltd. is a South Korea-based company primarily engaged in the manufacturing and marketing of animal compound feeds and the import and wholesale distribution of meat products. The company operates through two core business divisions: Compound Feed and Meat Distribution. In its Compound Feed segment, Hanil Feed manufactures, formulates, and supplies an extensive line of livestock nutritional products, including poultry feeds tailored for broilers, layers, and breeding stock; swine feeds, including its specialized Pig Winner series; cattle feeds engineered for dairy herds and beef cattle; specialty feeds for ducks and other waterfowl; customized feed blends formulated to meet specific farm nutritional parameters; animal feed additives; and premium companion animal pet food formulations. In its Meat Distribution segment, operated primarily through its wholly owned subsidiary K-Meat Co., Ltd., the company imports, processes, cold-stores, and distributes frozen and chilled beef and pork cuts sourced internationally from North America, Europe, and other major livestock markets. The company serves livestock farms, agricultural cooperatives, food processors, meat wholesalers, and retail distributors across South Korea, and maintains regional exposure in international markets through affiliates including Shandong Hanil Feed Co., Ltd. in China. Hanil Feed operates an integrated business structure often termed From Feed to Food, leveraging synergies between compound feed development, farm management support, and meat distribution through subsidiary entities including K-Meat Co., Ltd. and Hanil Farms Co., Ltd. In recent operational developments, Hanil Feed has focused on strengthening its vertically integrated supply chain and optimizing procurement strategies to mitigate the impact of global raw grain price fluctuations and currency exchange volatility. The company has expanded its imported meat sales channels and cold-chain distribution network through K-Meat Co., Ltd., while undertaking asset optimization and operational streamlining initiatives. Additionally, Hanil Feed has continued to expand its footprint in high-value nutritional segments, particularly functional animal feeds and premium pet care products, while modernizing its feed production facilities to meet stringent safety and HACCP quality standards. Founded in November 1968, Hanil Feed Co., Ltd. is headquartered in Yongin-si, Gyeonggi-do, South Korea, and is publicly listed on the KOSDAQ market under the ticker symbol 005860.