KOSPIFood & Beverage003960

Sajodaerim

₩27,100▲ 0.18%2026-10-02 close
Market Cap
₩249.3B
Turnover
₩55,824,650
Volume
2.1K
Shares out.
9.2M
PER
—
PBR
0.5×
EPS
-₩23,198
Dividend Yield
0.81%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩250 per share · Prices as of the 2026-10-02 close

01

Report overview

Revenue Growth Overshadowed by Repeated Net Losses

Revenue has expanded steadily through food value-chain M&A, but a price-fixing penalty tied to a starch subsidiary has driven large net losses in two recent quarters.

  1. 1

    Consolidated revenue expanded from KRW 2.019 trillion in 2022 to KRW 3.500 trillion in 2025, mainly from full consolidation of Sajo CPK and Sajo Foodist.

  2. 2

    The operating margin fell from 6.2% in 2023 to 2.7% in 2025, showing profitability weakened even as sales grew.

  3. 3

    Owner net loss reached KRW -126.6 billion in Q4 2025 and KRW -114.5 billion in Q2 2026, pushing the trailing four-quarter total to a KRW -200.6 billion loss.

  4. 4

    Subsidiary Sajo CPK was fined KRW 200.1 billion by the Fair Trade Commission for starch price-fixing (announced July 2026), while a separate byproduct collusion case is still under review.

  5. 5

    The controlling shareholder group (including Sajo Industries and Sajo Landertech) has been steadily increasing its stake, drawing attention to potential governance changes.

02

Business structure

Sajo Daerim is the core food affiliate of Sajo Group, a traditional processed-food company producing processed meats, seafood products and cooking oil.

It absorbed Sajo Haepyo in 2019 to integrate its cooking oil and sauce business, and Sajo Daerim has pursued external growth and strengthened cost and distribution competitiveness through the 2019 merger with Sajo Haepyo, the 2023 acquisition of starch maker Ingredion Korea, and the June acquisition of food-service company Foodist.

Notably, in June, Sajo CPK and Sajo Ohyang announced they would acquire 68.16% and 31.7% stakes in Foodist, respectively, meaning Sajo Daerim indirectly absorbed the food-service and distribution business through its subsidiary Sajo CPK.

Its core product lines include processed meats such as ham and sausages, seafood products like fish cakes, frozen seafood such as tuna and salmon, cooking oil, and industrial food materials such as starch syrup produced by Sajo CPK.

Sajo Foodist, a Sajo Daerim affiliate, aims to become a 'total food solution' company and is pursuing sales growth through a name change along with expansion into online retail and care-food business.

The FS (contracted food service and concession) segment is Sajo Foodist's core business, providing food materials and catering services to large contracted clients, and has recently served as a key growth driver.

Competitively, the company faces CJ CheilJedang, Daesang and Dongwon F&B in processed foods, Daesang, Samyang and CJ CheilJedang in starch sweeteners, and CJ Freshway and Hyundai Green Food in food-service distribution.

The controlling family and related parties hold a large stake, with governance increasingly centered on the third-generation owner, and while successive M&A has rapidly expanded scale, cost-structure changes and integration risk from newly consolidated affiliates have also grown.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩860.5B₩31.6B3.7%
2025Q3₩937B₩31.7B3.4%
2025Q4₩848.6B₩16.1B1.9%
2026Q1₩886.3B₩23.8B2.7%
2026Q2₩879.2B₩20.4B2.3%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩2T₩97.7B₩71.2B4.8%14.3%93.5%
2023₩2.1T₩128.6B₩91.3B6.2%15.6%77.7%
2024₩2.6T₩133B₩91.8B5.0%13.1%153.2%
2025₩3.5T₩94.7B-₩73.6B2.7%−11.3%174.7%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-08-21

04

Earnings analysis

Annual revenue rose steadily from KRW 2.019 trillion in 2022 to KRW 2.063 trillion in 2023, KRW 2.643 trillion in 2024 and KRW 3.500 trillion in 2025, driven by full-year consolidation from M&A.

However, the operating margin actually declined from 4.8% in 2022 to 6.2% in 2023, 5.0% in 2024 and 2.7% in 2025, reflecting a mix shift toward businesses with higher cost and fixed-cost ratios even as sales volume grew.

Indeed, it has been noted that Sajo Daerim's revenue increased while net income declined, as cost risk grew after the earnings of acquired Ingredion Korea and Foodist were consolidated.

Owner net income stayed positive at KRW 71.2 billion in 2022, KRW 91.3 billion in 2023 and KRW 91.8 billion in 2024, but turned negative at KRW -73.6 billion in 2025.

On a quarterly basis, both operating profit and net income remained positive through Q3 2025 (revenue KRW 937.0 billion, operating profit KRW 31.7 billion, owner net income KRW 26.1 billion), but in Q4 2025 owner net income deteriorated sharply to KRW -126.6 billion despite an operating profit of KRW 16.1 billion on revenue of KRW 848.6 billion.

After returning to a KRW 14.3 billion profit in Q1 2026, the company again posted a large net loss of KRW -114.5 billion in Q2 2026; notably, concerns that Sajo Daerim's financial strength was weakening, with cash flow shrinking and the risk of a fine materializing from subsidiary Sajo CPK's starch price-fixing case, had already been raised around March 2026, suggesting the two large losses coincide with this issue.

As a result, the trailing four-quarter (Q3 2025-Q2 2026) owner net income totals a loss of KRW -200.6 billion, even as 2025 annual operating cash flow of KRW 62.7 billion remained positive. The debt ratio also rose sharply, from 93.5% in 2022 to 174.7% in 2025, underscoring the financial burden tied to M&A funding.

05

Industry analysis

The food industry faces persistent domestic consumption softness alongside cost volatility in grains, fats and labor, exposed simultaneously to downstream consumption cycles and upstream raw material prices.

The starch sweetener market in particular has an oligopoly structure where Daesang, Sajo CPK, Samyang and CJ CheilJedang together control 95.7% of the domestic B2B starch market and 86.4% of the starch sweetener market, a capital-intensive industry that is difficult for new entrants to penetrate.

This oligopoly was significantly shaken in July 2026 when the Fair Trade Commission decided to impose a total fine of KRW 747.58 billion for price-fixing of starch and starch sweetener products from May 2018 to October 2025, with individual fines of KRW 234.14 billion for Daesang, KRW 210.34 billion for Samyang, KRW 200.13 billion for Sajo CPK and KRW 102.97 billion for CJ CheilJedang.

This was the largest fine the Fair Trade Commission has ever imposed in a collusion case. Separately, the regulator determined that Daesang, Sajo CPK and Samyang colluded on prices for starch sweetener byproducts and sent an examination report, though a final ruling has not yet been made.

The government has applied a zero-percent quota tariff on about 2 million tons of imported industrial corn since 2021 to stabilize prices, but investigators found that starch sweetener prices rose by as much as 73% compared to the start of the collusion in May 2018 during a period of surging international corn prices, suggesting the policy benefit was not fully passed through.

In food service and distribution, the company competes with large players such as CJ Freshway, Hyundai Green Food and Ourhome, a segment characterized by stable, contract-based revenue.

Overall, 2025-2026 has been a period where both grain input costs and regulatory risk have come to the fore, with collusion-related cost burdens emerging as a new variable for industry earnings despite raw material stabilization.

06

Outlook

Sajo Daerim has continued building a food value chain linking manufacturing, raw materials and distribution/food service through the 2019 Sajo Haepyo merger, the 2023 Sajo CPK acquisition and the 2024-2025 Foodist acquisition.

Sajo Foodist is pursuing a strategy to broaden its revenue base through new businesses such as online retail and care food, and the FS (contracted food service/concession) segment has been cited as a recent growth driver.

The remaining payment for the Sajo CPK acquisition is scheduled to be completed with installments of KRW 18 billion in February 2025, February 2026 and February 2027, meaning some additional funding burden could persist over the coming months.

Under the Fair Trade Commission's order for independent price re-determination, Sajo CPK and the other three firms must reset prices to pre-collusion competitive levels and report price changes to the regulator semi-annually for the next three years, which is expected to change pricing policy and margin structure in the starch business.

In addition, the Fair Trade Commission's review of the alleged byproduct price collusion is still ongoing, leaving room for further cost recognition depending on the outcome.

Continued share purchases by the controlling shareholder group (including Sajo Industries and Sajo Landertech) keep governance change and potential reduction in free float as points to watch.

Within the group, Sajo Daerim's role as a stable cash-generating affiliate has been emphasized, and realizing M&A synergies while improving cost structure is likely to be the key variable for earnings recovery.

07

Valuation

PER
—
PBR
0.5×
ROE
-30.3%
EPS
-₩23,198
BPS
₩63,462
Dividend per share
₩250

Sajo Daerim has posted a net loss on a trailing four-quarter basis (Q3 2025-Q2 2026), making a conventional price-to-earnings comparison based on net income difficult at this stage.

The share price sits in a range discounted to net asset value, which is not unrelated to the recent reduction in equity from large one-off net losses. The company has a track record of paying annual cash dividends, but uncertainty remains over the continuation and size of dividends amid the recent shift to net losses.

Historical price-to-earnings comparison bands formed before the M&A-driven business restructuring may have limited reference value given the cost-structure changes from consolidating Sajo CPK and Sajo Foodist.

Ultimately, current valuation appears to be in a range that could shift considerably depending on the pace of operating profit recovery and whether further collusion-related costs are recognized.

PER, EPS, PBR and BPS are all calculated in-house (the same method as Naver and Toss) · Dividend yield = cash dividend per share from DART filings (supplemented by KRX) ÷ current price · As of 2026-08-21

08

Bull factors

Revenue Expansion via a Completed Food Value Chain

Following the 2019 Sajo Haepyo merger, the company built a value chain linking manufacturing and raw materials to distribution through the 2023 acquisition of starch maker Sajo CPK and the 2024-2025 acquisition of food-service company Sajo Foodist.

As a result, consolidated revenue grew significantly from KRW 2.019 trillion in 2022 to KRW 3.500 trillion in 2025. Sajo Foodist's food-service and material distribution business provides stable, contract-based revenue that complements the company's more volatile segments.

Core Cash-Generating Ability Remains Intact

Even though net income swung to a loss in two quarters (Q4 2025 and Q2 2026) due to large one-off items, annual operating cash flow remained positive at KRW 62.7 billion in 2025. This shows the core business's cash-generating ability has been maintained excluding one-off items. Operating cash flow of over KRW 60 billion in each year from 2022 to 2024 supports this pattern.

Cost Resilience Through Business Diversification

Through Sajo CPK's direct production of starch sweeteners from corn, the company has internalized part of the raw-material cost competitiveness for its processed-food business.

While the FTC's price re-determination order requires prices to be lowered to pre-collusion levels in the near term, a more transparent pricing structure over the medium to long term could offer room for operational efficiency improvement.

The government's zero-tariff quota policy on roughly 2 million tons of industrial corn continues to act as a factor easing cost pressure.

09

Bear factors

Repeated Large Net Losses

Owner net income posted large losses of KRW -126.6 billion in Q4 2025 and KRW -114.5 billion in Q2 2026. These periods coincide with the timing of cost recognition related to the starch price-fixing case involving subsidiary Sajo CPK, making it difficult to rule out similar one-off losses recurring.

As a result, the trailing four-quarter owner net income totals a loss of KRW -200.6 billion, and full-year 2025 also turned to a net loss.

Ongoing Regulatory and Litigation Risk

The Fair Trade Commission imposed a record total fine of KRW 747.58 billion on four companies including Sajo CPK for starch price-fixing, with Sajo CPK's share amounting to KRW 200.13 billion.

Separately, an examination report has been issued and review is ongoing for alleged byproduct price collusion in starch production, and criminal trials from the prosecutor's indictment also remain pending. Additional cost recognition or sanctions could follow depending on the outcomes.

Minority Shareholder Concerns Over Governance

The stake held by the controlling shareholder and related parties (including Sajo Industries and Sajo Landertech) has continued to grow, with Sajo Industries' holding confirmed at 15.01% as of June 2026.

Amid analysis suggesting the controlling family's combined stake, including Sajo Landertech, is near 70%, minority shareholders continue to watch for reduced free float and potential future governance changes. Such ownership concentration is a factor that can affect the stock's market liquidity.

10

Risk factors

Legal/Regulatory Risk

Multiple layers of legal risk are unfolding, including the KRW 200.1 billion fine for starch price-fixing at Sajo CPK, the ongoing byproduct collusion review, and the criminal indictment of related executives.

Under the FTC's price re-determination order, the company must also report semi-annual price changes for three years, potentially constraining pricing flexibility in the starch business. Depending on the final rulings or additional sanctions, further impacts on the financial statements are possible.

Raw Material and Currency Risk

Since most of the corn used by Sajo CPK is imported, earnings are directly exposed to swings in international grain prices and the KRW/USD exchange rate. Other segments, including cooking oil and feed, are similarly exposed to global commodity prices such as palm oil.

If the price re-determination order makes it harder to pass on cost increases as quickly as before, margin defense during cost upcycles could weaken.

Governance and Liquidity Risk

As the controlling shareholder and related parties continue to expand their stake, free float could shrink, potentially leading to greater price volatility or reduced trading liquidity. The relatively small market capitalization, which may limit institutional inflows, should also be considered.

Depending on the direction of future governance restructuring, minority shareholder rights issues could also come to the fore.

11

What to watch next

  1. Mid-November 2026

    Check the Q3 2026 quarterly report to see whether additional starch fine-related costs are recognized and whether the operating margin shows signs of recovery.

  2. Second half of 2026

    If the Fair Trade Commission issues its ruling on the alleged starch byproduct price collusion, confirm whether an additional fine is imposed and its size.

  3. Late 2026 to early 2027

    Monitor the progress and first-instance outcome of the criminal trial related to the price-fixing indictment against Sajo CPK and other defendants.

  4. February 2027

    This marks completion of the final KRW 18 billion installment for the Sajo CPK (formerly Ingredion Korea) acquisition; check whether related funding burdens ease afterward.

  5. Q4 2026

    Continue to check whether stake-change disclosures from the controlling shareholder group (Sajo Industries, Sajo Landertech, etc.) continue and whether they signal governance changes.

12

Overall view

Sajo Daerim has expanded its revenue base from roughly KRW 2 trillion in 2022 to about KRW 3.5 trillion in 2025 through the acquisitions of Sajo Haepyo, Sajo CPK and Sajo Foodist, building a value chain linking food manufacturing, raw materials and distribution/food service.

However, the operating margin fell from the 4%-6% range in prior years to 2.7% in 2025, and owner net income posted large losses of KRW -126.6 billion in Q4 2025 and KRW -114.5 billion in Q2 2026, turning the trailing four-quarter net income into a loss.

These losses appear to coincide with the Fair Trade Commission's record fine on the starch price-fixing case involving subsidiary Sajo CPK, whose share of the penalty came to KRW 200.1 billion.

In addition, the FTC's review of alleged starch byproduct price collusion and related criminal trials are still ongoing, leaving room for further cost recognition.

Meanwhile, annual operating cash flow has remained positive, and the food-service and material distribution business through Sajo Foodist has been cited as a growth driver, indicating that the core business's cash-generating ability and diversification benefits persist.

The continued stake expansion by the controlling shareholder and related parties is a factor worth watching for both governance change potential and liquidity implications.

Overall, the company is in a phase where M&A-driven scale growth and regulatory/litigation risk are unfolding simultaneously, and upcoming earnings releases and the outcome of the FTC review will likely be important points to monitor.

13

Sources

  1. Korea Exchange (KRX) — Prices · Market Cap · Volume
  2. FSS electronic disclosure system (DART) — Financial statements · Dividend filings
Show 18 more articles and sources
  1. insight.goover.ai
  2. kr.investing.com
  3. hanaw.com
  4. comp.fnguide.com
  5. m.irgo.co.kr
  6. thebell.co.kr
  7. kind.krx.co.kr
  8. kind.krx.co.kr
  9. m.irgo.co.kr
  10. m.finance.daum.net
  11. m.irgo.co.kr
  12. datatooza.com
  13. dealsitetv.com
  14. nicebizinfo.com
  15. 1conomynews.co.kr
  16. ibtomato.com
  17. catch.co.kr
  18. saramin.co.kr

Report written 2026-09-05 · Data as of 2026-09-04

This content is AI analysis of market data and web search results, provided for information only. It is not a solicitation or recommendation to invest. Investment decisions and their consequences are the investor's own responsibility. Data may be delayed or contain errors.