FarmStory Co., Ltd.

FarmStory Co., Ltd.

KKRX:027710
1,163.00
KRW
-7.00
(-0.60%)
221.96EPS
6.27P/E
144.78BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
13,105.78
14,848.46
13,242.72
10,810.69
9,595.07
10,529.73
9,680.06
8,715.19
9,318.6
12,775.51
13,632.82
13,085.68
13,152.04
13,079.1
Basic EPS, GAAP
104
3
36
188
158
-68
-57
245
46
-49
91
35
272
208.9
Free Cash Flow per Basic Share
171.2
-421.87
-431.76
861.78
221.25
-980.97
180.3
-90.45
-627.39
-827.41
-186.37
150.5
490.49
601.1
Dividend per Share
6.14
28.79
24.74
- -
- -
- -
- -
24.96
49.84
24.76
25.13
24.89
24.98
- -
Book Value per Share
1,492.93
1,248.96
1,342.22
1,573.17
1,763.51
1,698.7
1,464.81
1,864.09
1,897.82
1,859.91
1,914.67
2,329.99
2,550.47
2,465.91
Tangible Book Value per Share
992.2
913.84
1,074.89
1,441.41
1,741.59
1,680.86
1,451.08
1,857.32
1,825.88
1,850.15
1,907.72
2,323.54
2,543.96
2,459.58
Basic Weighted Avg Shares
80
69
80
83
87
88
90
111
111
112
110
111
111
111
Sales/Revenue/Turnover
1,044,573
1,023,869
1,062,576
900,487
838,555
921,642
871,014
965,387
1,033,918
1,426,451
1,500,248
1,453,901
1,455,851
1,446,578
Operating Margin (%)
1.51
2.34
2.25
2.62
2.46
2.09
1.19
2.28
2.43
2.21
1.75
2.8
2.4
2.76
Depreciation Expense
10,110
11,772
12,423
9,874
8,397
8,692
11,177
10,651
9,490
13,608
12,551
12,468
13,131
13,409
Net Income, GAAP
8,289
207
2,889
15,660
13,808
-5,952
-5,129
27,139
5,104
-5,471
10,014
3,889
30,109
23,105
Effective Tax Rate (%)
0.74
- -
- -
34.15
38.34
174.72
- -
41.84
54.7
185.71
30.38
- -
4.28
- -
Profit Margin (%)
0.79
0.02
0.27
1.74
1.65
-0.65
-0.59
2.81
0.49
-0.38
0.67
0.27
2.07
1.6
Working Capital
-76,041
-102,931
-98,605
-74,167
-40,744
-53,442
-10,536
39,395
30,462
-9,898
-5,504
-30,008
-12,921
-29,741
LT Debt
84,063
100,495
79,670
62,108
25,038
23,102
29,782
36,404
64,312
22,677
40,616
38,950
22,261
21,809
Total Equity
141,664
103,739
136,814
166,917
169,642
169,565
168,863
203,159
255,561
249,388
255,055
308,587
338,162
328,712
Return on Invested Capital (%)
2.62
- -
- -
2.6
2.52
-2.79
- -
2.34
1.78
-3.55
2.32
- -
4.02
- -
Return on Capital (%)
4.68
- -
- -
4.68
4.33
-2.11
- -
6.17
1.5
-2.32
3.9
- -
6.13
- -
Return on Common Equity (%)
7.18
0.19
2.81
12.82
9.46
-3.93
-3.3
14.74
2.45
-2.63
4.8
1.66
11.16
8.71

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
425,566
431,196
435,889
LT Borrowings
40,875
20,093
19,606
LT Finance Leases
2,235
2,168
2,203
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
111
111
111
Market Capitalization
129,847
126,750
144,778

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
577,594
578,275
549,630
Cash, Cash Equivalents & STI
59,606
83,967
68,559
Accounts Receivable, Net
164,198
166,325
167,767
Inventories
302,102
289,200
262,190
Total Current Liabilities
563,959
591,195
579,371
Payables & Accruals
- -
- -
- -
ST Debt
425,566
431,196
435,889
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
9.97%
11.24%
9.58%
Free Cash Flow
-61.21%
118.57%
224.7%
Net Income, GAAP
-31.41%
8.33%
674.26%
Sales/Revenue/Turnover
4.04%
9.46%
0.13%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
361,518
364,440
345,858
382,085
1,453,901
2025
356,387
371,508
361,354
366,602
1,455,851
2026
347,114
- -
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
26
58
113
-162.67
35
2025
45
158.95
98.77
-30.49
272
2026
-18.33
- -
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
24.89
2025
- -
- -
- -
- -
24.98
2026
- -
- -
- -
- -
- -

Company Description

Full Time Employees
431
Sector
Process industries
Industry
Agricultural commodities/Milling
Address
Seoul South Korea
IPO Date
Jul 6, 1996
Business
FarmStory Co., Ltd. is a South Korea-based integrated agribusiness and food processing enterprise primarily engaged in animal feed manufacturing, livestock production, meat slaughtering, and meat processing and distribution. The company operates a fully integrated farm-to-table livestock value chain structured across three primary business segments: the Feed Division, the Meat Processing Division, and the Poultry Division. In its Feed Division, FarmStory manufactures and supplies specialized formulated feeds, premixes, and nutritional feed supplements for swine, beef cattle, dairy cattle, laying hens, broilers, and ducks; produces functional bio-feed formulations; and offers livestock nutrition and farm management advisory services to farming enterprises. In its Meat Processing Division, the company operates commercial hog breeding farms; manages modern Livestock Products Centers (LPCs) equipped with automated slaughtering, deboning, and fabrication facilities; processes and packages premium chilled and frozen pork and beef cuts sold under recognized brand names including Saeng Saeng Pork and Saeng Saeng Hanwoo; and distributes primal cuts, carcass products, and by-products to wholesale food distributors, hypermarkets, and retail butcher networks. In its Poultry Division, through subsidiaries such as processed meat specialist Maniker F&G Co., Ltd., the company produces and markets portioned raw chicken, breaded and seasoned poultry products, pre-cooked frozen chicken items, and home meal replacement (HMR) solutions for commercial food service operators and consumer retail markets. In addition, FarmStory maintains upstream agricultural grain farming operations in the Primorsky Krai region of the Russian Far East through overseas farming entities, cultivating soybeans and corn to support raw material procurement stability. In recent developments, FarmStory has focused on operational restructuring and supply chain optimization across its feed milling and Livestock Products Center operations to defend operating margins against volatile global grain and energy prices. The company has expanded its value-added and ready-to-eat poultry and meat processing product lines to capture growing convenience food demand, modernized smart-farming automation and biosecurity protocols across its contract farming network, and deepened operational synergies across the livestock and animal health ecosystem of its parent company, Easy Holdings Co., Ltd. Founded in 1991, listed on the KOSDAQ market in 1996, and formerly known as Farmstory Hannaeng Bio & Food Co., Ltd. prior to rebranding in 2012, FarmStory Co., Ltd. is headquartered in Seoul, South Korea.