KOSPIFood & Beverage007310

Otoki

₩318,000▲ 1.60%2026-10-02 close
Market Cap
₩1.3T
Turnover
₩700M
Volume
2,090 shares
Shares out.
4M
PER
15.6×
PBR
0.5×
EPS
₩21,389
Dividend Yield
2.69%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩9,000 per share · Prices as of the 2026-10-02 close

01

Report overview

Overseas Push Meets Domestic Margin Pressure

Revenue has risen for four straight years, yet the operating margin slid from 7.4% in 2023 to 4.8% in 2025, while the company is simultaneously investing in an export-only plant, an overseas sales unit and a logistics hub to lift its foreign sales share.

  1. 1

    2025 consolidated revenue reached KRW 3.6745tn versus KRW 3.5391tn a year earlier, but operating profit fell to KRW 177.2bn from KRW 254.9bn in 2023.

  2. 2

    Q4 2025 showed operating profit of only KRW 19.3bn and a net loss to owners of KRW 27.0bn, a quarter hit by US unit losses and investment-property impairment.

  3. 3

    First-half 2026 overseas sales rose 12.3% year on year to KRW 220.5bn, with the Q2 overseas share reaching 11.7%.

  4. 4

    Affiliate Ottogi Ramen will invest KRW 200bn through 2029 in an export-only ramen plant in the Gumi 2 industrial complex, while a La Mirada plant in the US targets completion in 2027.

  5. 5

    The debt-to-equity ratio fell from 83.3% in 2022 to 65.3% in 2025, and 2025 operating cash flow stood at KRW 218.9bn.

02

Business structure

Ottogi was founded in 1969, listed on the KOSPI in 1994, manufactures and sells dried foods and sauces from 26 sites at home and abroad, and runs overseas operations in the US, Vietnam and China.

Its portfolio spans noodles (ramen, somen, glass noodles), retort items such as curry and ready meals, sauces including mayonnaise, ketchup and dressings, edible oils such as sesame oil, plus instant rice and frozen convenience foods, leaving it less dependent on a single ramen category than peers.

In the first half of 2026, noodle-product sales including ramen, glass noodles and somen rose 4.4% year on year to KRW 548.8bn.

Export lines include ramen such as Jin Ramen and cheese ramen, sauces such as mayonnaise and ketchup, noodles, premixes and instant rice, and the company exports to more than 70 countries and supplies sauces to global franchise chains.

Overseas footholds expanded from a Jiangsu unit in China in 1994 and a New Zealand plant in 1997 to US and Vietnam entities in 2005 and 2010, and a Tokyo sales unit, Ottogi Japan, was established in May 2026.

Domestic sales run through hypermarkets, convenience stores and online channels alongside B2B catering and foodservice, and bagged ramen, which accounts for roughly 60% of ramen sales, was excluded from the latest price increases.

Competition is multi-front: Nongshim and Samyang Foods in noodles, and CJ CheilJedang, Daesang and Pulmuone in sauces, instant rice and frozen foods. The overseas gap is stark: 2025 overseas sales were KRW 409.7bn, or 11.1% of the total, against overseas shares of 80.1% for Samyang Foods and 30.2% for Nongshim.

The company also changed its English name from OTTOGI to OTOKI and reorganised its global branding for easier recognition abroad.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩902B₩45.1B5.0%
2025Q3₩955.5B₩55.3B5.8%
2025Q4₩896.2B₩19.3B2.2%
2026Q1₩955.2B₩59.4B6.2%
2026Q2₩943.8B₩45.3B4.8%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩3.2T₩185.7B₩274.5B5.8%15.1%83.3%
2023₩3.5T₩254.9B₩160.3B7.4%8.3%69.4%
2024₩3.5T₩222B₩136.7B6.3%6.7%64.9%
2025₩3.7T₩177.3B₩69.2B4.8%3.3%65.3%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-04

04

Earnings analysis

Revenue rose for four consecutive years, from KRW 3.1833tn in 2022 to KRW 3.4545tn in 2023, KRW 3.5391tn in 2024 and KRW 3.6745tn in 2025, yet operating profit fell two years running, from KRW 254.9bn in 2023 to KRW 222.0bn in 2024 and KRW 177.2bn in 2025.

The operating margin therefore eased from 7.4% in 2023 to 6.3% in 2024 and 4.8% in 2025. Management attributed the 2025 decline to a higher won-dollar rate and rising raw-material and packaging costs that lifted cost of goods sold, plus higher labour and advertising and promotion expenses.

Net profit attributable to owners narrowed from KRW 274.5bn in 2022 to KRW 160.3bn, KRW 136.7bn and KRW 69.2bn in the following years; the 2022 figure included non-operating items far exceeding that year's operating profit of KRW 185.7bn, so it should be read separately from operating trends.

Quarterly, after Q3 2025 revenue of KRW 955.5bn and operating profit of KRW 55.3bn (5.8% margin), Q4 2025 dropped sharply to revenue of KRW 896.2bn, operating profit of KRW 19.3bn (2.2%) and a net loss to owners of KRW 27.0bn.

In 2025, OTOKI AMERICA HOLDINGS posted a net loss of about KRW 22.7bn, and investment property shrank from KRW 167.0bn to KRW 129.8bn after an impairment charge.

In 2026, Q1 revenue was KRW 955.2bn with operating profit of KRW 59.4bn (6.2%) and Q2 revenue KRW 943.8bn with operating profit of KRW 45.3bn (4.8%) and net profit to owners of KRW 32.7bn, a recovery pattern, though quarterly margins still oscillate in the 4-6% range.

Operating cash flow shrank alongside earnings, from KRW 410.8bn in 2023 to KRW 361.1bn in 2024 and KRW 218.9bn in 2025, but remained above operating profit, while the debt-to-equity ratio improved from 83.3% in 2022 to 65.3% in 2025.

Total equity stood at KRW 2.2028tn at end-2025 (KRW 2.0743tn attributable to owners), above total liabilities of KRW 1.4383tn.

05

Industry analysis

Korea's processed-food market has entered a mature phase amid demographic drag and weak consumption, and in 2025 the industry saw revenue grow while a strong dollar, cost pressure and price-stability policy pushed operating profit down 20-30% or more at domestically focused players, whereas globally exposed names were cushioned by overseas business.

Exports point the other way. According to the Ministry of Agriculture, Food and Rural Affairs, K-food exports hit a record USD 7.05bn in the first half of 2026, including USD 940mn of ramen, up 27.9% year on year.

Within that, Samyang Foods generated 88% of its noodle and snack sales from exports, Nongshim's overseas subsidiary sales grew more than 20%, and Ottogi's overseas growth also far outpaced domestic.

The gap in absolute scale nonetheless persists: as of Q1 2026, Samyang Foods derived 81.9% of sales overseas and Nongshim 33.5% via foreign units, while Ottogi's 11.5% was the lowest of the three ramen makers.

Capacity competition is ongoing, as Nongshim plans to lift annual export ramen capacity to 1.2bn units via its Noksan export-only plant in Busan, built as a smart factory expandable to eight lines.

On costs, currency, grain, oils and packaging are shared variables, and Ottogi said it adjusted shipment prices on 29 items including curry, glass noodles, ketchup and pepper due to raw-material, packaging and currency pressure while keeping bagged ramen prices unchanged.

The cycle is thus split between domestic margin pressure and export growth, with performance differences driven by overseas sales share and the pace of building local distribution.

06

Outlook

Management's stated direction is to lift the overseas share, with investment decisions running in parallel across production, logistics and sales.

In July 2026, Ottogi Ramen signed a KRW 200bn investment MOU with Gyeongsangbuk-do and Gumi city to build an export ramen plant in the Gumi 2 industrial complex from 2026 to 2029, creating 120 new jobs.

This marks its first large-scale export-only production base, moving away from producing domestic and export volumes at the same plants. In logistics, the Samnam Global Logistics Center in Ulsan was completed in June 2026, spanning about 18,380 square metres of floor area with capacity for up to 9,980 pallets.

On sales, Ottogi Japan, established in Tokyo in May 2026, is slated to begin full operations from September, starting with ramen before broadening into sauces and sesame oil, although a company official said in an August 2026 media interview that it is still setting local strategy and that full-scale selling is expected to begin next year, leaving timing uncertain.

In North America, a first production plant is under construction in La Mirada, California, targeting completion in 2027, which should cut the time and cost of shipping finished goods from Korea. Its medium-term goal is overseas sales of KRW 1.1tn and an overseas share in the 30% range by 2030.

That said, first-half operating profit growth of 2.0% lagged revenue growth of 4.2% with a slightly lower margin, so observers note the key test is whether overseas expansion translates into margin improvement rather than top-line only.

07

Valuation

PER
15.6×
PBR
0.5×
ROE
3.5%
EPS
₩21,389
BPS
₩627,081
Dividend per share
₩9,000

Valuation signals cut in two directions. The share price trades at a discount to reported book value per share, so on an asset basis the multiple is not demanding.

On an earnings basis, however, the multiple sits at a level that looks higher than in the years of stronger profit, reflecting the decline in both operating and net income since 2023.

Dividends are anchored by policy: the company said it aims to pay around 20% of parent-basis net profit excluding one-off items for fiscal 2024 through 2026, while keeping the minimum dividend per share at the prior year's level, which sets a floor even as earnings soften.

Treasury stock is another variable: TheBell reported in July 2025 that Ottogi held 568,503 treasury shares as of end-2024, equal to 14.18% of shares outstanding.

Given a relatively small free float and thin trading, these metrics should be read alongside the durability of the earnings recovery and any change in the shareholder-return framework.

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 2026-09-04

08

Bull factors

Overseas growth far outpacing group growth

In the first half of 2026, overseas sales grew 12.3% against total revenue growth of 4.2%, nearly triple the pace, and the overseas growth rate rose to 15.1% in Q2. Q2 overseas sales of KRW 110.6bn represented 11.7% of total revenue.

Export growth reached the 60% range in the Philippines and the Netherlands and the 20% range in Russia and Australia, showing new-market contribution. The low base limits how far growth rates can be read, but the shift of the growth axis from domestic to overseas is visible in the numbers.

Export infrastructure built across production, logistics and sales

A structure is forming step by step in which the logistics centre supports exports, the Gumi plant adds capacity and the Japanese unit handles local sales. Roles are split between production in La Mirada and Gumi, sales via the Tokyo unit and logistics via the Samnam centre in Ulsan.

The overseas sales network is also being reorganised from a vendor-led model toward direct sales, creating room to compress distribution layers. Because the infrastructure completes between 2027 and 2029, results will take time to verify.

Improved balance sheet and a dividend floor

The debt-to-equity ratio has stayed low, moving from 83.3% in 2022 to 69.4%, 64.9% and 65.3% in the following years, and 2025 total equity of KRW 2.2028tn exceeded total liabilities of KRW 1.4383tn. Operating cash flow fell to KRW 218.9bn in 2025 but still exceeded that year's operating profit of KRW 177.2bn.

The dividend policy targets around 20% of parent-basis net profit while keeping the minimum dividend per share at the prior year's level. The policy window ends with fiscal 2026, however, so the successor framework is a variable.

09

Bear factors

Margin erosion has lasted more than two years

The operating margin declined from 7.4% in 2023 to 6.3% in 2024 and 4.8% in 2025, and stood at about 4.8% again in Q2 2026. The drivers are structural: currency-driven and input-cost inflation in raw materials and packaging, compounded by higher labour and advertising and promotion spending.

A domestically weighted business mix also makes it hard to pass cost increases through fully to prices. The pattern of revenue growth without matching profit has repeated.

Overseas share is far below peers

The overseas share has crept up from 9.6% in 2023 to 10.2% in 2024 and 11.1% in 2025, but remains very low versus peers. Overseas sales of KRW 409.7bn in 2025 fall well short of competitors' overseas results.

That figure also includes exports of sesame oil, sauces and instant rice beyond ramen, implying that overseas ramen revenue itself is not large. The distance to the 2030 target of a 30%-plus share is substantial.

Losses at overseas units and non-operating volatility

In Q4 2025, a net loss to owners of KRW 27.0bn occurred despite KRW 19.3bn of operating profit, showing the weight of non-operating items. OTOKI AMERICA HOLDINGS posted a net loss of about KRW 22.7bn and an investment-property impairment was recognised.

The company converted USD 25mn of existing loans to that unit into equity and injected a further USD 15mn via a rights issue. Some affiliates including Ottogi Logistics Service and Poonglim P&P also continued to record net losses.

10

Risk factors

Input costs and FX

The company faces cost pressure from raw materials and packaging and has been adjusting some product prices. The industry cites currency-driven raw-material and packaging inflation, higher logistics costs and poor global crop conditions from heatwaves as reasons for price increases.

If costs keep rising while pass-through lags, quarterly margin swings could widen. Conversely, the same sensitivity works in reverse if currency and grain prices stabilise.

Capex execution and payback timing

The Gumi export plant is a multi-year project with investment running from 2026 to 2029. The La Mirada plant in the US is also under construction with a 2027 completion target. During the build phase, depreciation and start-up costs land ahead of revenue contribution, which can delay margin improvement.

Observers also note that capacity expansion is only a first step and must be matched by wider overseas distribution and local market traction.

Domestic demand and policy environment

In 2025, noodle products grew on exports while agricultural and marine processed goods suffered deeper demand contraction amid high inflation and a weak domestic economy, and sauce profitability worsened on higher raw-material prices.

A strong dollar, cost pressure and government price-stability policy were common variables across the industry. When pricing is shaped by the policy environment, the timing of cost pass-through can move outside the company's control. Rising promotional spending amid intensifying domestic channel competition is another margin drag.

11

What to watch next

  1. Mid-November 2026

    Q3 2026 quarterly report. The key checks are where the quarterly operating margin lands relative to 6.2% in Q1 and 4.8% in Q2 2026, and whether the overseas share rises above the 11.7% recorded in Q2.

  2. Q4 2026

    Confirmation of when Ottogi Japan, established in May 2026, actually starts selling. As of August the company indicated full-scale operations would begin next year, so the timing of first revenue recognition and the initial product mix bear watching.

  3. Around February 2027

    Full-year 2026 results and the dividend decision. As this is the final year of the dividend policy covering fiscal 2024 to 2026, it is a point at which any successor shareholder-return policy and the intended use of treasury shares equal to about 14% of shares outstanding may become clearer.

  4. During 2027

    Completion and start-up of the La Mirada plant in California, targeted for 2027. Local production directly affects the US unit's profit structure, and given that unit's 2025 net loss, post-start-up profitability trends warrant monitoring.

  5. Phased through 2029

    Progress of investment in the export ramen plant at the Gumi 2 industrial complex and the planned 120 new hires. Annual capital outlays and construction milestones will indicate both the depreciation burden and the ability to serve export volumes.

12

Overall view

Ottogi's last four years can be summed up in one line: revenue up, profit down. Revenue expanded from KRW 3.1833tn in 2022 to KRW 3.6745tn in 2025, but operating profit fell from KRW 254.9bn in 2023 to KRW 177.2bn in 2025 and the operating margin slipped from 7.4% to 4.8%.

Q4 2025 brought operating profit of KRW 19.3bn alongside a net loss to owners of KRW 27.0bn in a quarter marked by losses at the US unit and an investment-property impairment, followed by a recovery pattern with operating profit of KRW 59.4bn in Q1 and KRW 45.3bn in Q2 2026.

The growth axis is shifting abroad, as first-half overseas sales growth of 12.3% far exceeded total growth of 4.2%.

Still, an overseas share of 11.5% is the lowest among the three ramen makers, and the distance to the 2030 goal of a 30%-plus overseas share depends on whether the Gumi plant, the La Mirada plant and the Japanese unit actually contribute to sales and margins.

The balance sheet improved as the debt-to-equity ratio fell from 83.3% in 2022 to 65.3% in 2025, and dividends sit in the final year of a three-year policy that specifies maintaining the minimum dividend per share.

What remains to be verified is where margins stabilise under cost and promotion pressure, and when multi-year export infrastructure investment converts into profit. This report is for information purposes only and contains no investment recommendation or buy or sell opinion.

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. newspim.com
  2. hankyung.com
  3. biz.heraldcorp.com
  4. investing.com
  5. youthdaily.co.kr
  6. mt.co.kr
  7. jobkorea.co.kr
  8. judal.co.kr
  9. socialvalue.kr
  10. news.bizwatch.co.kr
  11. edaily.co.kr
  12. datanews.co.kr
  13. asiatoday.co.kr
  14. otoki.com
  15. hankyung.com
  16. otoki.com
  17. newsway.co.kr
  18. sateconomy.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.