Woorison F&G Co., Ltd.

Woorison F&G Co., Ltd.

KKRX:073560
1,479.00
KRW
-1.00
(-0.07%)
385.68EPS
3.88P/E
105.86BMarket Cap
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
4,158.09
3,164.64
3,027.69
3,418.65
3,266.49
3,421.7
3,661.87
4,142.73
3,966.44
4,235.28
4,141.13
4,260.88
Basic EPS, GAAP
389
220
382
391
61
315
399
361
22
218
344
394.12
Free Cash Flow per Basic Share
391.29
-126.75
174.45
155.82
93.42
420.81
545.66
-267.59
56.6
268.88
556.33
469.45
Dividend per Share
- -
- -
- -
- -
25.1
24.98
24.97
49.99
49.17
25.05
69.92
- -
Book Value per Share
1,318.73
1,940.52
2,307.94
2,601.55
2,645.07
2,951.36
3,343.05
3,660.22
3,625.08
4,553
4,804.56
4,863.34
Tangible Book Value per Share
1,316.1
1,938.55
2,307.78
2,601.44
2,645.04
2,951.35
3,342.06
3,600.73
3,567.85
4,497.68
4,762.29
4,822.61
Basic Weighted Avg Shares
37
59
69
69
69
69
69
69
70
69
69
69
Sales/Revenue/Turnover
155,022
186,698
209,731
236,789
225,234
237,094
253,842
286,865
279,274
292,663
287,050
294,854
Operating Margin (%)
16.99
14.55
19.75
8.57
4.51
13.59
14.96
9.93
1.66
9.41
11.39
11.91
Depreciation Expense
6,635
8,702
10,861
16,188
20,776
24,807
24,750
25,833
27,811
29,826
30,599
30,613
Net Income, GAAP
14,503
12,979
26,462
27,082
4,206
21,827
27,659
24,998
1,549
15,064
23,845
27,273
Effective Tax Rate (%)
34.34
38.55
32.64
- -
16.02
21.96
27.25
16.81
- -
16.14
16.61
15.12
Profit Margin (%)
9.36
6.95
12.62
11.44
1.87
9.21
10.9
8.71
0.55
5.15
8.31
9.25
Working Capital
-20,643
4,673
18,170
-4,306
-18,569
35,597
47,059
23,256
43,156
50,239
41,241
43,164
LT Debt
38,751
28,656
22,983
32,245
22,247
48,376
37,356
35,201
63,852
55,261
26,824
25,102
Total Equity
93,100
138,125
164,099
184,080
187,544
210,563
238,677
261,921
259,779
330,049
346,558
350,632
Return on Invested Capital (%)
- -
8.01
11.8
- -
2.64
7.11
7.17
5.69
- -
4.77
5.23
5.72
Return on Capital (%)
- -
7.31
11.83
- -
2.86
6.89
7.86
6.8
- -
4.67
5.99
6.61
Return on Common Equity (%)
- -
11.5
17.99
15.93
2.32
11.27
12.69
10.31
0.61
5.32
7.36
8.31

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
148,643
145,645
147,814
LT Borrowings
23,705
25,532
21,708
LT Finance Leases
3,119
3,223
3,394
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
69
69
69
Market Capitalization
104,549
111,888
105,864

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
215,910
214,610
215,466
Cash, Cash Equivalents & STI
101,564
103,074
88,949
Accounts Receivable, Net
12,902
13,409
13,031
Inventories
74,111
69,473
80,611
Total Current Liabilities
174,669
181,401
172,303
Payables & Accruals
- -
- -
- -
ST Debt
148,643
145,645
147,814
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
14.78%
10.86%
5%
Free Cash Flow
12.17%
46.59%
107.55%
Net Income, GAAP
128.43%
170.82%
58.29%
Sales/Revenue/Turnover
6.63%
4.06%
-1.92%
Total Cash Common Dividend
- -
- -
180%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
64,978
73,395
73,331
80,958
292,663
2025
69,562
70,767
71,389
75,333
287,050
2026
71,126
77,007
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
13
168
95
-58.19
218
2025
-12
161
232.67
-37.29
344
2026
15.93
183
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
25.05
2025
- -
- -
- -
- -
69.92
2026
- -
- -
- -
- -
- -

Company Description

Full Time Employees
135
Sector
Process industries
Industry
Agricultural commodities/Milling
Address
Naju-si South Korea
IPO Date
Jul 27, 2016
Business
Woorison F&G Co., Ltd. is a South Korea-based integrated livestock and meat processing company primarily engaged in swine breeding, commercial hog farming, beef cattle raising, and meat processing and distribution. Operating a vertically integrated agribusiness model that links genetics, animal breeding, feed management, automated slaughtering, processing, and cold-chain distribution, the company conducts its business across three main operational divisions: Livestock Farming, Meat Processing and Distribution, and Other Businesses. In its Livestock Farming division, the company develops, breeds, and raises swine and cattle, supplying high-performance breeding stock and parent gilts under the EZ Jongdon brand; indigenous genetic resources, including the Jeju Gilgal Black Pig; and commercial live market hogs and beef cattle. In its Meat Processing and Distribution division, operated through its modernized Gangwon LPC (Livestock Processing Complex), the company provides livestock slaughter, carcass dressing, fabrication, packaging, and logistics services, delivering fresh, chilled, and frozen pork primal and sub-primal cuts; fresh beef cuts; carcass halves; edible offal; and customized meat portions under Hazard Analysis Critical Control Point (HACCP) and eco-friendly certified standards. In its Other Businesses division, the company develops and operates renewable energy facilities that convert livestock manure into biogas for electricity generation, while also maintaining international operations focused on livestock production management and feed additives in Southeast Asia, notably in the Philippines. The company serves domestic meat wholesalers, food processors, retail hypermarkets, butcher chains, institutional food service providers, and independent agricultural cooperatives. In recent developments, Woorison F&G has advanced strategic corporate governance and capital allocation initiatives, including the announcement of a formal corporate value enhancement plan and recurring annual shareholder return programs via cash dividend distributions. Operationally, the company has expanded its environmental, social, and governance (ESG) investments by scaling livestock waste biogas energy generation, upgrading smart-farming automated environmental controls across its breeding facilities to maximize pig production efficiency, and deepening supply chain integration with the animal nutrition and veterinary healthcare subsidiaries of its parent group, Easy Holdings Co., Ltd. Founded in 2001 as Dodram BT Co., Ltd. and listed on the KOSDAQ market in 2016, Woorison F&G Co., Ltd. is headquartered in Naju-si, Jeollanam-do, South Korea.