Subscribe

Namyang Dairy Products Co., Ltd (003920.KS)

KRW42,000.00 -500.00 (-1.18%)
KR KSC Consumer Defensive Packaged Foods
Address 240, Dosan-daero
Seoul, KR
CEO Woong Kim
IPO 2000-01-04
ISIN KR7003920006

Explore sections of this company profile

Also trades on Korea Exchange · 003920.KS (KRW) Korea Exchange · 003925.KS (KRW)
Description

Namyang Dairy Products Co., Ltd is a South Korean firm primarily engaged in the manufacturing and distribution of dairy goods. Their extensive product line features infant formula, various milks, yogurts, cheeses, and butter, alongside coffee, a selection of other beverages, soy milk, and specialized ketogenic dietary products. Established in 1964, the company maintains its corporate headquarters in Seoul, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW42,000.00 -500.00 (-1.18%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
13.2K
Beta
0.27
Float Shares
3.08M
Free Float %
39.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.74% -6.90% -10.10% -8.53% -6.35% -5.98% -39.10% -5.98% +25.68% -34.34% +116.51%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
42,000.00
DCF (Unlevered) 2,918.53 -93.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.09
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Packaged Foods: +4.4%
    -4.1% Q1'26: +4.4% (vs Q1'25)
  • EPS growth Packaged Foods: +14.6%
    +2,980.8% Q1'26: +434.0% (vs Q1'25)
  • FCF margin FCF growth · Packaged Foods: +15.9%
    +1.8% Q1'26: +2.7% (vs Q1'25)
  • EBIT margin Packaged Foods: +7.9%
    +0.6% Q1'26: +0.2% (vs Q1'25)
  • ROIC Packaged Foods: +7.0%
    +0.6% Q1'26: +0.2% (vs Q1'25)
  • Share dilution Packaged Foods: +0.0%
    -7.7% Q1'26: -3.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Packaged Foods: 0.19×
    0.44× Q1'26: 0.53× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.47) × ERP
WACC = 97% × Ke + 3% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,914.40 Current price: 42,000.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2018
actual
Dec 2019
actual
Revenue
1.08T
est: 1.17B (+92,052.0%)
1.03T
est: 1.19B (+86,451.4%)
EBITDA
48.06B
est: -20.97M (+229,256.8%)
92.57B
est: -21.32M (+434,334.9%)
EBIT
8.59B
est: -75.14M (+11,529.0%)
39.93B
est: -76.37M (+52,380.5%)
Net Income
2.02B
29.23B
SGA
207.96B
est: 225.66M (+92,054.3%)
193.47B
est: 229.38M (+84,244.6%)
EPS
2,381.13
34,536.00
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-19 B 3/5 1/5 2/5 3/5 4/5 1/5 5/5
2026-05-18 B 3/5 1/5 2/5 3/5 4/5 1/5 5/5
2026-05-15 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-14 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-13 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-12 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-11 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-08 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-07 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-06 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-04 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-04-30 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-04-29 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-04-28 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-04-27 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-04-24 B 3/5 1/5 2/5 4/5 3/5 1/5 5/5
2026-04-23 B 3/5 1/5 2/5 4/5 3/5 1/5 5/5
2026-04-22 B 3/5 1/5 2/5 4/5 3/5 1/5 5/5
2026-04-21 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-20 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-17 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-16 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
8.98B
OE per share TTM
1,154.98
Owner's Yield
2.40%
Maintenance CapEx ratio
46.64%
Maint CapEx / Avg PPE
42.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Kodex KOSPI 226490.KS 0.01% 55.9K 0.15%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 115.8K 0.39%
3 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 5.5K 0.44%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 72.6K 0.28%
5 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 56.9K 0.29%
6 Invesco Dow Jones Islamic Global Developed Markets UCITS ETF IGDA.L 0.00% 1.1K 0.40%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.74M
Shares Outstanding
7.86M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Woong Kim Chief Executive Officer
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits