Maeil Dairies Co., Ltd. (KOSDAQ:267980)
South Korea · Delayed Price · Currency is KRW 34,400
-100 (-0.29%)
Aug 11, 2026, 3:30 PM KST
Maeil Dairies Ratios and Metrics
Market cap in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Total Valuation
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 10, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 251,740 | 257,594 | 250,780 | 296,194 | 385,353 | 522,431 | |
Market Cap Growth | -6.54% | 2.72% | -15.33% | -23.14% | -26.24% | -2.24% |
Enterprise Value | 172,039 | 221,787 | 252,697 | 309,087 | 451,376 | 545,729 |
Last Close Price | 34400.00 | 33953.13 | 33519.07 | 38403.42 | 47745.19 | 60777.38 |
Price Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 10, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | 3.89 | 4.59 | 5.52 | 5.39 | 26.77 | 7.04 |
Forward PE | - | 5.15 | 5.15 | 4.63 | 6.73 | 6.73 |
PS Ratio | 0.14 | 0.14 | 0.14 | 0.17 | 0.23 | 0.34 |
PB Ratio | 0.39 | 0.41 | 0.44 | 0.55 | 0.78 | 1.05 |
P/TBV Ratio | 0.41 | 0.43 | 0.46 | 0.56 | 0.80 | 1.07 |
P/FCF Ratio | 3.98 | 7.57 | 5.01 | 2.46 | - | 11.12 |
P/OCF Ratio | 3.23 | 5.03 | 3.36 | 1.96 | - | 5.19 |
PEG Ratio | - | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 |
EV Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 10, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
EV/Sales Ratio | 0.09 | 0.12 | 0.14 | 0.17 | 0.27 | 0.35 |
EV/EBITDA Ratio | 1.49 | 2.03 | 2.15 | 2.72 | 4.58 | 4.30 |
EV/EBIT Ratio | 2.62 | 3.70 | 3.59 | 4.31 | 7.56 | 6.22 |
EV/FCF Ratio | 2.72 | 6.52 | 5.05 | 2.57 | - | 11.62 |
Financial Efficiency
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 10, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Debt / Equity Ratio | 0.33 | 0.33 | 0.38 | 0.39 | 0.56 | 0.56 |
Debt / EBITDA Ratio | 1.82 | 1.91 | 1.86 | 1.85 | 2.82 | 2.21 |
Debt / FCF Ratio | 3.33 | 6.15 | 4.36 | 1.74 | - | 5.96 |
Net Debt / Equity Ratio | -0.13 | -0.09 | -0.05 | -0.03 | 0.18 | -0.04 |
Net Debt / EBITDA Ratio | -0.70 | -0.53 | -0.23 | -0.14 | 0.91 | -0.14 |
Net Debt / FCF Ratio | -1.27 | -1.70 | -0.53 | -0.14 | -2.32 | -0.37 |
Asset Turnover | 1.76 | 1.76 | 1.81 | 1.83 | 1.72 | 1.80 |
Inventory Turnover | 6.19 | 6.13 | 6.67 | 6.11 | 5.86 | 6.80 |
Quick Ratio | 1.52 | 1.47 | 1.89 | 1.89 | 1.33 | 2.29 |
Current Ratio | 2.29 | 2.27 | 2.84 | 2.80 | 2.26 | 3.26 |
Return on Equity (ROE) | 10.63% | 9.32% | 8.17% | 10.62% | 2.90% | 15.84% |
Return on Assets (ROA) | 3.90% | 3.58% | 4.40% | 4.61% | 3.82% | 6.36% |
Return on Invested Capital (ROIC) | 8.62% | 7.89% | 9.32% | 9.37% | 6.62% | 14.77% |
Return on Capital Employed (ROCE) | 8.60% | 8.00% | 8.80% | 9.50% | 8.40% | 11.20% |
Yields
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 10, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Earnings Yield | 25.63% | 21.79% | 18.13% | 18.57% | 3.74% | 14.21% |
FCF Yield | 25.13% | 13.20% | 19.95% | 40.69% | -9.96% | 8.99% |
Dividend Yield | 3.77% | - | - | 3.13% | 2.51% | 1.97% |
Payout Ratio | 13.98% | 16.07% | 18.95% | 15.69% | 61.64% | 8.21% |
Buyback Yield / Dilution | 0.55% | -0.77% | -0.66% | 2.18% | 3.14% | 1.67% |
Total Shareholder Return | 4.31% | -0.77% | -0.66% | 5.30% | 5.65% | 3.64% |