Chin Yang Ind (003780) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Chin Yang Ind stock KRW 7,281, price KRW 6,400, upside +13.8%, quality 60 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range 3,715 KRW – 10,997 KRW · fair‑value band 4,869 KRW – 10,439 KRW · the 6,400 KRW price screens below the 7,281 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Chin Yang Ind in your weekly email
Every Wednesday you see whether Chin Yang Ind is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Chin Yang Industry Co., Ltd. engages the manufacture and sale of plastic foam molded products in South Korea. It is also involved in manufacture and sale of auto parts; rental of real estate properties; and polyurethane manufacturing and toll processing activities.
Show moreShow less
The company was formerly known as Chin Yang Co., Ltd. and changed its name to Chin Yang Industry Co., Ltd. in 2007. Chin Yang Industry Co., Ltd. was founded in 1963 and is headquartered in Yangsan-si, South Korea.
Stock analysis
Chin Yang Ind (003780) currently trades at 6,400 KRW, while our model-based Fair Value estimate is 7,281 KRW, implying the stock looks roughly 12% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 8,705 KRW per share, and 15 of the 26 models we run sit above the 6,400 KRW price.
Bear case: the Dividend Discount group reads lowest at 3,380 KRW, and 11 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 4,869 KRW (bear) to 10,439 KRW (bull), the price of 6,400 KRW sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Chin Yang Ind reported revenue of 90.7B KRW in FY2025 versus 76.4B KRW in FY2021, a compound +4.4%/yr. Reported net income was 6.9B KRW in FY2025, compounding +2.9%/yr from FY2021.
Key figures
Market cap 83.2B KRW (≈ $61.5M) Micro · P/E ratio 12.1 · P/S ratio 0.93 · EPS (TTM) 445.14 KRW · Dividend yield 5.6% · Net margin 6.5% · Return on equity 8.9% · Return on assets (EBIT) 8.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 44 out of 100 (low confidence).
What moves the price
The share trades about 7% below its 52-week high and 72% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 14%, 003780 screens cheaper than that median.
Fair Value models
Bear4,869 KRWFair Value 7,281 KRWBull10,439 KRW
Price 6,400 KRW · Upside +13.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (74.72 KRW per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.61/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+2.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.1%
Start year 2020 (pandemic). Over 10 years: +7.6% a year
Revenue growth 19 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+7.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+2.3%
Dividend (yield on the price)5.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.2.3% vs 17.9%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.12% → 9%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+11.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +9.0% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 653 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside+13.8% · Above median
Profitability
Return on equity (12 months)8.9% · Above median
Return on assets7.4% · Top 25%
Net margin (12 months)6.5% · Above median
Operating margin (12 months)6.9% · Above median
Growth and dividend
Revenue growth (quarter YoY)−2.3% · Below median
Dividend yield (12 months)5.6% · Top 25%
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)12.1× · Cheaper than median
P/B1.24× · Cheaper than median
P/S (12 months)0.93× · Cheaper than median
Price / free cash flow (fiscal year)16.0× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Chin Yang Ind Fair Value". https://www.fairvalue-calculator.com/stock/003780
Frequently asked questions
Is Chin Yang Ind (003780) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 7,281 KRW versus a price of 6,400 KRW, about +14% upside (undervalued).
What is the fair value of 003780?
Our model-based fair value for Chin Yang Ind is 7,281 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 6,400 KRW.
What is the quality score of 003780?
Chin Yang Ind has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Chin Yang Ind (003780)?
Our model-based price target is the fair value of 7,281 KRW (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 4,869 KRW, optimistic scenario 10,439 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Chin Yang Ind stock forecast for 2026?
Our models put fair value at 7,281 KRW, about +14% upside versus a price of 6,400 KRW (undervalued). Cautious scenario 4,869 KRW, optimistic scenario 10,439 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Chin Yang Ind (003780)?
Chin Yang Ind reported trailing-twelve-month revenue of about 89.7B KRW (latest available figure, as of Nov 9, 2026).
Does Chin Yang Ind pay a dividend?
Chin Yang Ind currently shows a dividend yield of 5.59% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Chin Yang Ind (003780) and when is the ex-dividend date?
Chin Yang Ind pays a dividend of 358.00 KRW per share a year, a dividend yield of 5.6%. The last ex-dividend date was Jul 20, 2026. A dividend has been paid every year since 2009. The payout ratio is 80.4% of earnings. Free cash flow covers the dividend 1.12 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Chin Yang Ind (003780)?
For today's price to be fair in a discounted-cash-flow model, Chin Yang Ind would have to grow free cash flow by +11.2 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.1 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 003780 use?
Our models discount Chin Yang Ind at 11.6 %: a base by market capitalisation (micro), damped by beta 0.18, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Chin Yang Ind that is +11.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Chin Yang Ind (003780) delivered so far?
Over the past 5 years revenue at Chin Yang Ind grew +7.1 % a year. The price currently implies free-cash-flow growth of +11.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Chin Yang Ind (003780) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Chin Yang Ind (+11.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Chin Yang Ind (003780)?
The free-cash-flow yield on the price is 6.25 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Chin Yang Ind produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Chin Yang Ind (003780)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Chin Yang Ind it is 7,281 KRW per share (as of Nov 9, 2026), against a price of 6,400 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Chin Yang Ind stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 003780 trades below its calculated fair value: price 6,400 KRW, fair value 7,281 KRW, a gap of about +14% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 003780?
No. The price is what the market pays today (6,400 KRW); the fair value is what the company's own numbers justify (7,281 KRW). For Chin Yang Ind the two are 881.15 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Chin Yang Ind worth?
The market values Chin Yang Ind at about 83.2B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 6,400 KRW; our models calculate a fair value of 7,281 KRW per share.
What do the bullish and bearish scenarios say about 003780?
Our models span a range for Chin Yang Ind: cautious scenario 4,869 KRW, base 7,281 KRW, optimistic 10,439 KRW per share (as of Nov 9, 2026, price 6,400 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 003780?
Chin Yang Ind trades at a price-to-earnings ratio of 12.1 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 7,281 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 13.0. Other multiples: P/B 1.2, P/S 0.9, EV/EBITDA 7.6.
How solid is the balance sheet of Chin Yang Ind (003780)?
Balance-sheet figures for Chin Yang Ind (as of Nov 9, 2026): return on equity 8.9%, debt of 0.04 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 003780 from its 52-week high?
Chin Yang Ind trades at 6,400 KRW, about 7% below its 52-week high of 6,910 KRW and 72% above the low of 3,715 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 7,281 KRW is for.
Which stocks are comparable to Chin Yang Ind?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Chin Yang Ind stock attractive at the current price?
The data as of Nov 9, 2026: price 6,400 KRW, calculated fair value 7,281 KRW (+14%), Quality Score 60/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 003780 calculated?
We run Chin Yang Ind through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 7,281 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Chin Yang Ind currently trades 12% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Chin Yang Ind (003780)?
The closing price on Nov 9, 2026 was 6,400 KRW. Our model-based fair value is 7,281 KRW, about +14% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Chin Yang Ind right now?
A fairly wide model range (4,869 KRW to 10,439 KRW) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Chin Yang Ind
How large is the market capitalisation of Chin Yang Ind (003780)?
The market capitalisation of Chin Yang Ind is 83.2B KRW (≈ $61.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Chin Yang Ind (003780)?
The price-to-sales ratio of Chin Yang Ind is 0.93 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Chin Yang Ind (003780)?
Earnings per share at Chin Yang Ind are 445.14 KRW (price ÷ EPS = P/E 12.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Chin Yang Ind (003780)?
The dividend yield of Chin Yang Ind is 5.6% (payout 80.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Chin Yang Ind (003780)?
The net margin of Chin Yang Ind is 6.5% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Chin Yang Ind (003780)?
The return on equity (ROE) of Chin Yang Ind is 8.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Chin Yang Ind (003780)?
On an EBIT basis the return on assets of Chin Yang Ind is 8.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Chin Yang Ind (003780)?
The operating margin of Chin Yang Ind is 6.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Chin Yang Ind (003780)?
Revenue at Chin Yang Ind is growing −2.3% versus a year earlier (3y avg +2.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Chin Yang Ind (003780)?
Earnings per share at Chin Yang Ind are growing −46.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Chin Yang Ind (003780) carry?
The net debt of Chin Yang Ind is 6.1B KRW (fiscal year 2025, ≈ 1.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Chin Yang Ind in the live analysis
One click puts Chin Yang Ind on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026