Woorison F&G Co. Ltd
Woorison F&G Co., Ltd. operates as an agricultural and livestock company in South Korea and internationally. The company engages in breeding pigs, feed, and feeding management activities. It also involved in the slaughtering, processing, and distribution of cattle and pigs business; and operation of biogas plants. Woorison F&G Co., Ltd. was incorporated in 2001 and is based in Naju-si, South Kore… Read more
Woorison F&G Co. Ltd (073560) - Net Assets
Latest net assets as of September 2025: ₩349.74 Billion KRW
Based on the latest financial reports, Woorison F&G Co. Ltd (073560) has net assets worth ₩349.74 Billion KRW as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₩571.34 Billion) and total liabilities (₩221.59 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₩349.74 Billion |
| % of Total Assets | 61.22% |
| Annual Growth Rate | 17.0% |
| 5-Year Change | 54.27% |
| 10-Year Change | 245.26% |
| Growth Volatility | 14.08 |
Woorison F&G Co. Ltd - Net Assets Trend (2014–2024)
This chart illustrates how Woorison F&G Co. Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Woorison F&G Co. Ltd (2014–2024)
The table below shows the annual net assets of Woorison F&G Co. Ltd from 2014 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ₩315.24 Billion | +21.35% |
| 2023-12-31 | ₩259.78 Billion | +2.51% |
| 2022-12-31 | ₩253.43 Billion | +9.49% |
| 2021-12-31 | ₩231.47 Billion | +13.27% |
| 2020-12-31 | ₩204.35 Billion | +11.58% |
| 2019-12-31 | ₩183.14 Billion | +1.67% |
| 2018-12-31 | ₩180.12 Billion | +12.72% |
| 2017-12-31 | ₩159.80 Billion | +18.93% |
| 2016-12-31 | ₩134.36 Billion | +47.15% |
| 2015-12-31 | ₩91.31 Billion | +39.20% |
| 2014-12-31 | ₩65.60 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Woorison F&G Co. Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 344.6% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₩210.41 Billion | 66.75% |
| Common Stock | ₩34.62 Billion | 10.98% |
| Other Components | ₩70.21 Billion | 22.27% |
| Total Equity | ₩315.24 Billion | 100.00% |
Woorison F&G Co. Ltd Competitors by Market Cap
The table below lists competitors of Woorison F&G Co. Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Broadway Financial Corporation
NASDAQ:BYFC
|
$37.90 Million |
|
WTK Holdings Bhd
KLSE:4243
|
$37.91 Million |
|
Adhi Karya Persero Tbk
JK:ADHI
|
$37.91 Million |
|
SEOHAN Const. & Eng.co.Ltd
KQ:011370
|
$37.91 Million |
|
Toung LoongTextile Mfg Co Ltd
TWO:4401
|
$37.87 Million |
|
Chinyang Hold
KO:100250
|
$37.84 Million |
|
Rawlplug S.A.
WAR:RWL
|
$37.83 Million |
|
Nyquest Technology Co Ltd
TWO:6494
|
$37.82 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Woorison F&G Co. Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 250,992,210,280 to 315,239,054,780, a change of 64,246,844,500 (25.6%).
- Net income of 15,064,064,440 contributed positively to equity growth.
- Dividend payments of 1,730,941,080 reduced retained earnings.
- Other factors increased equity by 50,913,721,140.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₩15.06 Billion | +4.78% |
| Dividends Paid | ₩1.73 Billion | -0.55% |
| Other Changes | ₩50.91 Billion | +16.15% |
| Total Change | ₩- | 25.60% |
Book Value vs Market Value Analysis
This analysis compares Woorison F&G Co. Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.37x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 0.87x to 0.37x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | ₩1940.52 | ₩1687.00 | x |
| 2017-12-31 | ₩2307.94 | ₩1687.00 | x |
| 2018-12-31 | ₩2601.55 | ₩1687.00 | x |
| 2019-12-31 | ₩2645.07 | ₩1687.00 | x |
| 2020-12-31 | ₩2951.36 | ₩1687.00 | x |
| 2021-12-31 | ₩3343.05 | ₩1687.00 | x |
| 2022-12-31 | ₩3660.22 | ₩1687.00 | x |
| 2023-12-31 | ₩3625.08 | ₩1687.00 | x |
| 2024-12-31 | ₩4553.00 | ₩1687.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Woorison F&G Co. Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 4.78%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.15%
- • Asset Turnover: 0.51x
- • Equity Multiplier: 1.81x
- Recent ROE (4.78%) is below the historical average (11.76%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2014 | 32.02% | 12.39% | 0.75x | 3.42x | ₩14.16 Billion |
| 2015 | 15.88% | 9.36% | 0.65x | 2.61x | ₩5.37 Billion |
| 2016 | 9.66% | 6.95% | 0.70x | 1.98x | ₩-456.81 Million |
| 2017 | 16.56% | 12.62% | 0.72x | 1.82x | ₩10.48 Billion |
| 2018 | 15.04% | 11.44% | 0.67x | 1.98x | ₩9.07 Billion |
| 2019 | 2.30% | 1.87% | 0.61x | 2.02x | ₩-14.11 Billion |
| 2020 | 10.68% | 9.21% | 0.58x | 2.02x | ₩1.39 Billion |
| 2021 | 11.95% | 10.90% | 0.59x | 1.87x | ₩4.51 Billion |
| 2022 | 9.86% | 8.71% | 0.60x | 1.88x | ₩-344.93 Million |
| 2023 | 0.62% | 0.55% | 0.58x | 1.93x | ₩-23.55 Billion |
| 2024 | 4.78% | 5.15% | 0.51x | 1.81x | ₩-16.46 Billion |
Industry Comparison
This section compares Woorison F&G Co. Ltd's net assets metrics with peer companies in the Farm Products industry.
Industry Context
- Industry: Farm Products
- Average net assets among peers: $64,015,209,366
- Average return on equity (ROE) among peers: 1.84%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Woorison F&G Co. Ltd (073560) | ₩349.74 Billion | 32.02% | 0.63x | $37.88 Million |
| Hantop Inc (002680) | $59.04 Billion | -26.49% | 1.37x | $9.49 Million |
| Sunjin (136490) | $145.45 Billion | 20.15% | 0.95x | $84.63 Million |
| Milae Bioresources Co. Ltd (218150) | $43.59 Billion | -0.99% | 0.47x | $19.40 Million |
| Korea Mcnulty Co Ltd (222980) | $34.46 Billion | 12.68% | 0.94x | $8.23 Million |
| WooDeumGee Farm Co., Ltd (403490) | $37.55 Billion | 3.87% | 0.48x | $24.28 Million |