Maeil Dairies Co., Ltd. (KOSDAQ:267980)

Maeil Dairies Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb 5, 2026	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	270,401	250,780	296,194	385,353	522,431	534,409
Market Cap Growth	7.98%	-15.33%	-23.14%	-26.24%	-2.24%	-20.84%
Enterprise Value	234,593	252,697	309,087	451,376	545,729	539,647
Last Close Price	36950.00	34750.00	39813.72	49498.55	63009.32	63010.89
PE Ratio	5.39	5.52	5.39	26.77	7.04	9.27
Forward PE	-	5.15	4.63	6.73	6.73	7.44
PS Ratio	0.15	0.14	0.17	0.23	0.34	0.37
PB Ratio	0.45	0.44	0.55	0.78	1.05	1.21
P/TBV Ratio	0.47	0.46	0.56	0.80	1.07	1.24
P/FCF Ratio	5.64	5.01	2.46	-	11.12	48.61
P/OCF Ratio	4.03	3.36	1.96	-	5.19	8.54
EV/Sales Ratio	0.13	0.14	0.17	0.27	0.35	0.37
EV/EBITDA Ratio	2.12	2.15	2.72	4.58	4.30	4.42
EV/EBIT Ratio	3.80	3.59	4.31	7.56	6.22	6.24
EV/FCF Ratio	4.89	5.05	2.57	-	11.62	49.08
Debt / Equity Ratio	0.35	0.38	0.39	0.56	0.56	0.26
Debt / EBITDA Ratio	1.91	1.86	1.85	2.82	2.21	0.93
Debt / FCF Ratio	4.40	4.36	1.74	-	5.96	10.38
Asset Turnover	1.82	1.81	1.83	1.72	1.80	2.06
Inventory Turnover	6.38	6.67	6.11	5.86	6.80	7.91
Quick Ratio	1.44	1.89	1.89	1.33	2.29	1.35
Current Ratio	2.22	2.84	2.80	2.26	3.26	2.07
Return on Equity (ROE)	8.54%	8.17%	10.62%	2.90%	15.84%	13.67%
Return on Assets (ROA)	3.79%	4.40%	4.61%	3.82%	6.36%	7.61%
Return on Invested Capital (ROIC)	7.68%	9.32%	9.37%	6.62%	14.77%	15.17%
Return on Capital Employed (ROCE)	8.40%	8.80%	9.50%	8.40%	11.20%	16.30%
Earnings Yield	18.52%	18.13%	18.57%	3.74%	14.21%	10.79%
FCF Yield	17.73%	19.95%	40.69%	-9.96%	8.99%	2.06%
Dividend Yield	3.38%	3.60%	3.01%	2.42%	1.90%	1.27%
Payout Ratio	18.01%	18.95%	15.69%	61.64%	8.21%	10.87%
Buyback Yield / Dilution	-1.55%	-0.67%	2.18%	3.14%	1.67%	1.93%
Total Shareholder Return	1.83%	2.93%	5.19%	5.56%	3.57%	3.20%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.