Valuation Farmsco

Stocks

End-of-day quote Korea S.E. 2026-09-03			5-day change	1st Jan Change
2,625.00 ^KRW	+5.63%		+4.37%	+9.60%

02-25	PT. Farmsco Feed Indonesia announced that it has received $33.2248 million in funding from Farmsco	CI
02-08	PT. Farmsco Feed Indonesia announced that it expects to receive $33.2248 million in funding from Farmsco	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	169,141	214,665	136,573	113,811	76,866	83,870
Change	-	26.92%	-36.38%	-16.67%	-32.46%	9.11%
Enterprise Value (EV) ¹	581,783	652,422	750,356	719,860	718,106	621,180
Change	-	12.14%	15.01%	-4.06%	-0.24%	-13.5%
P/E	13.6x	69.8x	-4.17x	-3.33x	-1.09x	2.05x
PBR	0.57x	0.72x	0.52x	0.51x	0.53x	0.4x
PEG	-	-0.9x	0x	-0.76x	-0x	-0x
Capitalization / Revenue	0.13x	0.14x	0.07x	0.06x	0.05x	0.05x
EV / Revenue	0.44x	0.42x	0.39x	0.39x	0.46x	0.4x
EV / EBITDA	8.68x	9.59x	12.8x	10.3x	8.2x	5.78x
EV / EBIT	15.7x	17.9x	40.7x	22.9x	13.3x	7.78x
EV / FCF	-27.2x	-14.9x	-6x	-70.4x	32.5x	-20.6x
FCF Yield	-3.68%	-6.71%	-16.7%	-1.42%	3.07%	-4.86%
Dividend per Share ²	100	100	50	50	50	-
Rate of return	2.07%	1.63%	1.28%	1.54%	2.28%	-
EPS ²	354.7	87.84	-935.4	-976.6	-2,019	1,169
Distribution rate	28.2%	114%	-5.35%	-5.12%	-2.48%	-
Net sales ¹	1,333,937	1,536,856	1,901,507	1,854,548	1,574,635	1,554,135
EBITDA ¹	66,998	68,029	58,668	69,927	87,624	107,554
EBIT ¹	37,094	36,531	18,432	31,498	54,083	79,810
Net income ¹	12,419	3,076	-32,757	-34,199	-70,693	40,931
Net Debt ¹	412,642	437,757	613,782	606,049	641,240	537,310
Reference price ²	4,830.00	6,130.00	3,900.00	3,250.00	2,195.00	2,395.00
Nbr of stocks (in thousands)	35,019	35,019	35,019	35,019	35,019	35,019
Announcement Date	3/11/21	3/10/22	3/21/23	3/15/24	3/18/25	3/20/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FARMSCO	-	-	-	-	64.08M
GUANGDONG HAID GROUP CO., LIMITED	19.91x	0.52x	10.41x	2.45%	11.31B
NEW HOPE LIUHE CO.,LTD.	-516.84x	0.64x	12.77x	0.12%	4.7B
PT CHAROEN POKPHAND INDONESIA TBK	7.9x	0.66x	5.54x	5.96%	2.81B
AKTIESELSKABET SCHOUW & CO.	14.31x	0.55x	6.15x	2.24%	2.73B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD.	26.11x	0.74x	10.38x	1.15%	2.12B
AVANTI FEEDS LIMITED	25.16x	1.32x	17.37x	1%	1.16B
GUANGDONG YUEHAI FEEDS GROUP CO.,LTD.	31.04x	-	-	-	837M
Average	-56.06x	0.74x	10.44x	2.15%	3.22B
Weighted average by Cap.	-79.17x	0.62x	10.16x	2.21%