WOOYANG Co., Ltd.

WOOYANG Co., Ltd.

KKRX:103840
1,494.00
KRW
-6.00
(-0.40%)
53.38EPS
32.93P/E
29.98BMarket Cap
Nov 12Next Earn
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
478,475.31
10,734.33
11,243.89
10,342.99
9,999.23
11,443.49
13,029.9
10,723.67
11,209.94
11,844.4
Basic EPS, GAAP
1,692
393
326
316
92
-210
-267
-80
137
55.63
Free Cash Flow per Basic Share
12,244.89
49.8
-341.21
-843.34
-440.03
-403.73
134.37
-227.47
496.22
446.07
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
1,013.25
1,297.04
2,602.96
2,927.17
2,923.94
2,810.27
2,562.45
2,696.7
2,835.96
2,796.19
Tangible Book Value per Share
989.94
1,279.11
2,586.77
2,918.45
2,920.3
2,807.14
2,560.8
2,688.95
2,830.32
2,764.02
Basic Weighted Avg Shares
- -
10
10
13
14
14
15
16
16
16
Sales/Revenue/Turnover
95,718
107,437
117,909
133,059
139,168
163,413
191,295
176,260
183,776
193,833
Operating Margin (%)
3.02
6.23
5.12
4.79
1.45
0.06
0.57
0.04
2.44
1.96
Depreciation Expense
3,672
3,882
4,819
6,105
7,385
8,597
8,995
8,648
7,671
7,795
Net Income, GAAP
338
3,933
3,419
4,065
1,280
-2,999
-3,920
-1,315
2,246
910
Effective Tax Rate (%)
26.1
5.79
9.39
3.96
- -
- -
- -
- -
- -
- -
Profit Margin (%)
0.35
3.66
2.9
3.06
0.92
-1.84
-2.05
-0.75
1.22
0.47
Working Capital
-11,031
-20,153
-11,731
-14,158
-17,232
-12,435
-19,729
-21,626
-21,820
-24,361
LT Debt
21,259
15,356
18,576
29,941
25,589
31,779
19,985
16,398
12,291
10,163
Total Equity
14,135
18,094
33,469
37,638
41,690
40,069
41,938
44,135
46,415
45,764
Return on Invested Capital (%)
- -
10.07
7.7
7.47
- -
- -
- -
- -
- -
- -
Return on Capital (%)
- -
10.01
7.84
7.11
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)
- -
24.41
13.26
11.43
3.23
-7.34
-9.56
-3.06
4.96
2.01

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
57,404
61,751
61,491
LT Borrowings
11,958
8,610
8,976
LT Finance Leases
333
349
1,187
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
16
16
16
Market Capitalization
53,027
50,736
29,983

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
72,295
74,699
75,981
Cash, Cash Equivalents & STI
240
1,424
517
Accounts Receivable, Net
20,865
20,161
19,335
Inventories
48,192
48,744
52,768
Total Current Liabilities
94,116
99,084
100,341
Payables & Accruals
- -
- -
- -
ST Debt
57,404
61,751
61,491
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
4.39%
5.16%
Free Cash Flow
- -
-158.15%
-317.59%
Net Income, GAAP
- -
-141.85%
-270.81%
Sales/Revenue/Turnover
- -
7.09%
4.26%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
43,013
43,637
45,578
44,032
176,260
2025
39,996
45,342
48,016
50,422
183,776
2026
46,144
49,251
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-48
15
-153
100.18
-80
2025
4
28
18.04
87.39
137
2026
-9.82
-40
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

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

Company Description

Full Time Employees
343
Sector
Consumer non-durables
Industry
Apparel/Footwear
Address
Seocheon-gun South Korea
IPO Date
Nov 20, 2019
Business
WOOYANG Co., Ltd. (KRX: 103840) is a South Korean food manufacturing company that specializes in the production, processing, and distribution of frozen foods, home meal replacement (HMR) products, processed agricultural goods, and beverage ingredients. Founded in 1992 and headquartered in Seocheon-gun, Chungcheongnam-do, South Korea, the company operates as both an original equipment manufacturer (OEM) and original design manufacturer (ODM), alongside marketing its proprietary consumer brands. The company organizes its core business across specialized product segments, comprising: frozen food products, including Korean-style corn dogs, mozzarella cheese hot dogs, potato-coated corn dogs, frozen kimbap, croquettes, and cheese balls; home meal replacements and convenience foods, consisting of ready-to-heat meal kits, processed meat items, and seafood-based prepared dishes; processed agricultural and fruit products, including individually quick-frozen fruits, vegetable mixes, fruit purees, and root vegetable pastes such as sweet potato, potato, chestnut, and pumpkin pastes; beverage bases and cafe ingredients, encompassing fruit juice concentrates, smoothie bases, flavored syrups, fruit preparations, and tea extracts; sauces, dressings, and culinary seasonings formulated for commercial food service and retail applications; and industrial bakery ingredients supplied to commercial bakeries and confectionery producers. The company commercializes its consumer products under proprietary brand names such as Chef Story and Nuttre while serving as a strategic OEM and ODM manufacturing partner for leading food conglomerates, including CJ CheilJedang, Pulmuone, Lotte, and Dongwon, as well as major beverage and cafe franchises such as Starbucks Korea, Ediya Coffee, and Hollys Coffee. In recent developments, WOOYANG has expanded its manufacturing footprint with automated production lines dedicated to frozen kimbap to capture growing international demand driven by the global popularity of Korean food. The company has also accelerated its overseas expansion strategy, scaling export volumes of frozen corn dogs and frozen kimbap into North America, Europe, Japan, and other key international markets through multinational retail channels including Costco. Furthermore, WOOYANG has modernized its manufacturing facilities in Seocheon, Janghang, and Cheongyang through the integration of automated packaging systems and high-pressure processing (HPP) technologies to enhance operational efficiency, ensure strict food safety standards, and support continued global supply chain diversification.