Subscribe

Maeil Dairies Co., Ltd. (267980.KQ)

KRW33,450.00 +100.00 (+0.30%)
KR KOE Consumer Defensive Packaged Foods
Address The Twin Towers K
Seoul, KR
CEO Jung-Wan Kim
Website maeil.com
IPO 2017-06-05
ISIN KR7267980001

Explore sections of this company profile

Description

Maeil Dairies Co., Ltd. operates as a key player in the food industry, manufacturing, distributing, and exporting a diverse range of milk products and infant nutrition both within Korea and across international markets. The company's comprehensive portfolio features an array of dairy items, including white and flavored milks, yogurts, cheeses, butter, cream, and condensed milk. It also supplies a variety of beverages like coffee, juices, and grain-based drinks, alongside specialized baby foods, snacks, and beverages. Furthermore, Maeil Dairies offers prepared meals and a selection of imported food products. Expanding beyond consumer goods, the firm also manages several restaurant establishments. Founded in 1969, Maeil Dairies Co., Ltd. maintains its 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
KRW33,450.00 +100.00 (+0.30%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
7.2K
Beta
0.15
Float Shares
2.52M
Free Float %
34.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.33% -0.57% -2.36% -13.85% -1.82% +2.48% -1.26% -28.12% -54.35% -58.74% -58.74%
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
33,450.00
DCF (Unlevered) 249,380.16 +645.5%
DCF (Levered) 154,692.02 +362.5%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.58
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Packaged Foods: +4.4%
    +1.8% Q1'26: +2.4% (vs Q1'25)
  • ✓
    EPS growth Packaged Foods: +14.6%
    +23.8% ★ Q1'26: +77.6% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Packaged Foods: +15.9%
    +0.3% Q1'26: +4.6% (vs Q1'25)
  • ✗
    EBIT margin Packaged Foods: +7.9%
    +3.3% Q1'26: +4.0% (vs Q1'25)
  • ✗
    ROIC Packaged Foods: +7.0%
    +7.7% ★ Q1'26: +9.9% (vs Q1'25)
  • ✓
    Share dilution Packaged Foods: +0.0%
    -0.3% ★ Q1'26: +0.9% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Packaged Foods: 0.19×
    1.91× ★ Q1'26: 1.70× (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 (0.20) × ERP
WACC = 55% × Ke + 45% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 249,380.16 Current price: 33,450.00
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 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual 		Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
881.18B
est: 1.23T (-28.6%)
1.30T
est: 1.30T (0.0%)
1.39T
est: 1.38T (+0.7%)
1.46T
est: 1.46T (+0.3%)
1.55T
est: 1.53T (+1.2%)
1.69T
est: 1.68T (+0.6%)
1.78T
est: 1.83T (-2.4%)
1.81T
est: 1.83T (-1.1%)
1.84T
est: 1.89T (-2.3%)
1.94T
1.94T – 1.94T
+3.0% YoY
EBITDA
62.43B
est: 85.39B (-26.9%)
107.04B
est: 89.96B (+19.0%)
120.95B
est: 95.68B (+26.4%)
118.45B
est: 100.92B (+17.4%)
140.47B
est: 106.10B (+32.4%)
69.36B
est: 115.87B (-40.1%)
123.09B
est: 126.28B (-2.5%)
116.16B
est: 118.70B (-2.1%)
109.27B
est: 122.26B (-10.6%)
125.93B
125.93B – 125.93B
+3.0% YoY
EBIT
46.44B
est: 55.31B (-16.0%)
79.98B
est: 58.27B (+37.3%)
87.95B
est: 61.97B (+41.9%)
82.87B
est: 65.37B (+26.8%)
101.60B
est: 68.72B (+47.8%)
30.53B
est: 75.05B (-59.3%)
81.58B
est: 81.79B (-0.3%)
69.21B
est: 73.19B (-5.4%)
59.92B
est: 75.39B (-20.5%)
77.64B
77.64B – 77.64B
+3.0% YoY
Net Income
34.75B
est: 45.39B (-23.5%)
58.34B
est: 55.81B (+4.5%)
64.34B
est: 62.51B (+2.9%)
57.65B
est: 57.73B (-0.1%)
74.25B
est: 66.96B (+10.9%)
14.39B
est: 23.68B (-39.2%)
55.01B
est: 58.93B (-6.7%)
45.46B
est: 52.93B (-14.1%)
56.12B
est: 52.65B (+6.6%)
62.57B
62.57B – 62.57B
+18.8% YoY
SGA
223.60B
est: 229.49B (-2.6%)
217.71B
est: 241.76B (-9.9%)
243.66B
est: 257.14B (-5.2%)
262.99B
est: 271.23B (-3.0%)
289.77B
est: 285.14B (+1.6%)
333.45B
est: 311.39B (+7.1%)
326.19B
est: 339.38B (-3.9%)
329.81B
est: 340.18B (-3.0%)
330.54B
est: 350.40B (-5.7%)
360.90B
360.90B – 360.90B
+3.0% YoY
EPS
4,651.94
est: 6,294.00 (-26.1%)
7,545.26
est: 7,738.60 (-2.5%)
8,205.82
est: 8,667.20 (-5.3%)
7,498.35
est: 8,005.00 (-6.3%)
9,819.92
est: 9,284.67 (+5.8%)
1,965.59
est: 3,284.00 (-40.1%)
7,678.49
est: 8,171.00 (-6.0%)
6,303.56
est: 7,361.00 (-14.4%)
7,805.75
est: 7,322.00 (+6.6%)
8,702.00
8,702.00 – 8,702.00
+18.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 A+ 4/5 5/5 3/5 4/5 3/5 4/5 5/5
2026-05-21 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-20 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-19 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-18 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-15 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-14 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-13 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-12 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-11 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-08 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-07 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-06 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-04 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-29 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-28 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-27 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-24 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-23 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-22 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-21 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-20 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-17 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-16 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
73.01B
OE per share TTM
10,002.37
Owner's Yield
28.38%
Maintenance CapEx ratio
26.23%
Maint CapEx / Avg PPE
16.3%

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 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 121.1K 0.39%
2 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 69.2K 0.28%
3 Avantis Responsible Emerging Markets Equity ETF AVSE 0.00% 842.54 0.33%
4 Avantis Emerging Markets Equity ETF AVEM 0.00% 48.7K 0.33%
5 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.00% 444.92 0.56%
6 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 356.36 0.44%

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
29.66M
Shares Outstanding
7.32M

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
Jung-Wan Kim Chairman of Maeil Dairies and Chief Executive Officer of Maeil Dairies — male
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

Related companies

Largest companies in Packaged Foods