Shinyoung Waco (005800) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Shinyoung Waco stock KRW 8,307, price KRW 13,260, that is 37.4% below the price, quality 55 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 of our 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 8,340 KRW – 18,993 KRW · fair‑value band 7,101 KRW – 10,373 KRW · the 13,260 KRW price screens above the 8,307 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Shinyoung Waco in your weekly email
Every Wednesday you see whether Shinyoung Waco 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.
Shinyoungwacoal,Inc. engages in the production and sale of foundation and lingerie products in South Korea. The company offers its products under the VENUS, PINK VENUS, VENUS MEN, ORLFA, SOLB, WACOAL, SALUTE, MC, RIECHE, MOTHERPIA, REMAMMA, ART-BEAU, VENUS CHOU, JASMIN, and ANETA brands.
Show moreShow less
It is also involved in the manufacturing, processing, and sale of sewing products; leasing of real estate; import/export; and e-commerce and internet-related businesses. Shinyoungwacoal,Inc. was founded in 1954 and is headquartered in Seoul, South Korea.
Stock analysis
Shinyoung Waco (005800) currently trades at 13,260 KRW, while our model-based Fair Value estimate is 8,307 KRW, 37% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 15,641 KRW per share, and 5 of the 24 models we run sit above the 13,260 KRW price.
Bear case: the Dividend Discount group reads lowest at 1,253 KRW, and 19 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 7,101 KRW (bear) to 10,373 KRW (bull), the price of 13,260 KRW sits above 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 55/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Shinyoung Waco reported revenue of 185B KRW in FY2025 versus 189B KRW in FY2021, a compound −0.6%/yr. Reported net income was 6.3B KRW in FY2025, compounding −0.9%/yr from FY2021.
Key figures
Market cap 119B KRW (≈ $88.2M) Micro · P/E ratio 73.7 · P/S ratio 0.65 · EPS (TTM) 181.04 KRW · Dividend yield 1.3% · Net margin 0.9% · Return on equity 0.4% · Return on assets (EBIT) 0.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 22 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −7% fair-value upside, at −37%, 005800 screens richer than that median.
Fair Value models
Bear7,101 KRWFair Value 8,307 KRWBull10,373 KRW
Price 13,260 KRW · Downside -37.4%
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 (5.18 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.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
−5.9%
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.
−2.8%
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.
+0.8%
Start year 2020 (pandemic). Over 10 years: +0.3% a year
Revenue growth 16 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.
+0.3%
’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.
−29.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−30.3%
Dividend (yield on the price)1.3%
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.−30.3% vs −28.2%, steady
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.0% → 1%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 27.1%/yr over ~7Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
+13.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +10.8% 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.Apparel Manufacturing · 213 stocks
Beats the industry median on 3/14 measures
Overall it trails its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside−37.4% · Below median
Profitability
Return on equity (12 months)0.4% · Below median
Return on assets1.5% · Below median
Net margin (12 months)0.9% · Below median
Operating margin (12 months)−0.1% · Below median
Growth and dividend
Revenue growth (quarter YoY)2.6% · Below median
Dividend yield (12 months)1.3% · Below median
Balance sheet
Debt / equity0.00× · Below median
Valuation Multiplesvs Apparel Manufacturing median · lower = cheaper
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). "Shinyoung Waco Fair Value". https://www.fairvalue-calculator.com/stock/005800
Frequently asked questions
Is Shinyoung Waco (005800) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 8,307 KRW versus a price of 13,260 KRW, about 37% lower (overvalued).
What is the fair value of 005800?
Our model-based fair value for Shinyoung Waco is 8,307 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 13,260 KRW.
What is the quality score of 005800?
Shinyoung Waco has a Quality Score of 55/100. 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 Shinyoung Waco (005800)?
Our model-based price target is the fair value of 8,307 KRW (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 7,101 KRW, optimistic scenario 10,373 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Shinyoung Waco stock forecast for 2026?
Our models put fair value at 8,307 KRW, about 37% lower versus a price of 13,260 KRW (overvalued). Cautious scenario 7,101 KRW, optimistic scenario 10,373 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Shinyoung Waco (005800)?
Shinyoung Waco reported trailing-twelve-month revenue of about 185B KRW (latest available figure, as of Nov 9, 2026).
Does Shinyoung Waco pay a dividend?
Shinyoung Waco currently shows a dividend yield of 1.32% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Shinyoung Waco (005800) and when is the ex-dividend date?
Shinyoung Waco pays a dividend of 175.00 KRW per share a year, a dividend yield of 1.3%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 1996. The payout ratio is 96.7% of earnings. Free cash flow covers the dividend 3.29 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Shinyoung Waco (005800)?
For today's price to be fair in a discounted-cash-flow model, Shinyoung Waco would have to grow free cash flow by +13.1 % 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 +0.8 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 005800 use?
Our models discount Shinyoung Waco at 11.6 %: a base by market capitalisation (micro), damped by beta 0.13, 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 Shinyoung Waco that is +13.1 % 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 Shinyoung Waco (005800) delivered so far?
Over the past 5 years revenue at Shinyoung Waco grew +0.8 % a year. The price currently implies free-cash-flow growth of +13.1 % 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 Shinyoung Waco (005800) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Shinyoung Waco (+13.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shinyoung Waco (005800)?
The free-cash-flow yield on the price is 4.34 %: that much free cash flow Shinyoung Waco 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 Shinyoung Waco (005800)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shinyoung Waco it is 8,307 KRW per share (as of Nov 9, 2026), against a price of 13,260 KRW. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Shinyoung Waco stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 005800 trades above its calculated fair value: price 13,260 KRW, fair value 8,307 KRW, a gap of about −37% (overvalued). 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 005800?
No. The price is what the market pays today (13,260 KRW); the fair value is what the company's own numbers justify (8,307 KRW). For Shinyoung Waco the two are 4,953 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Shinyoung Waco worth?
The market values Shinyoung Waco at about 119B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 13,260 KRW; our models calculate a fair value of 8,307 KRW per share.
What do the bullish and bearish scenarios say about 005800?
Our models span a range for Shinyoung Waco: cautious scenario 7,101 KRW, base 8,307 KRW, optimistic 10,373 KRW per share (as of Nov 9, 2026, price 13,260 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 005800?
Shinyoung Waco trades at a price-to-earnings ratio of 73.7 (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 8,307 KRW is built from several models across several years. Other multiples: P/B 0.3, P/S 0.6, EV/EBITDA 28.4.
How solid is the balance sheet of Shinyoung Waco (005800)?
Balance-sheet figures for Shinyoung Waco (as of Nov 9, 2026): return on equity 0.4%, debt of 0.00 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 005800 from its 52-week high?
Shinyoung Waco trades at 13,260 KRW, about 30% below its 52-week high of 18,993 KRW and 12% above the low of 11,790 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 8,307 KRW is for.
Which stocks are comparable to Shinyoung Waco?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, LPP SA, Levi Strauss & Co, 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 Shinyoung Waco stock attractive at the current price?
The data as of Nov 9, 2026: price 13,260 KRW, calculated fair value 8,307 KRW (−37%), Quality Score 55/100, from 24 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 005800 calculated?
We run Shinyoung Waco through 24 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 8,307 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. Shinyoung Waco itself currently trades above fair value. 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 Shinyoung Waco (005800)?
The closing price on Nov 6, 2026 was 13,260 KRW. Our model-based fair value is 8,307 KRW, about 37% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shinyoung Waco right now?
The price sits above even our optimistic bull case (10,373 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Shinyoung Waco
How large is the market capitalisation of Shinyoung Waco (005800)?
The market capitalisation of Shinyoung Waco is 119B KRW (≈ $88.2M). 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 Shinyoung Waco (005800)?
The price-to-sales ratio of Shinyoung Waco is 0.65 (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 Shinyoung Waco (005800)?
Earnings per share at Shinyoung Waco are 181.04 KRW (price ÷ EPS = P/E 73.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shinyoung Waco (005800)?
The dividend yield of Shinyoung Waco is 1.3% (payout 96.7%). 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 Shinyoung Waco (005800)?
The net margin of Shinyoung Waco is 0.9% (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 Shinyoung Waco (005800)?
The return on equity (ROE) of Shinyoung Waco is 0.4% (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 Shinyoung Waco (005800)?
On an EBIT basis the return on assets of Shinyoung Waco is 0.8% (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 Shinyoung Waco (005800)?
The operating margin of Shinyoung Waco is −0.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shinyoung Waco (005800)?
Revenue at Shinyoung Waco is growing +2.6% versus a year earlier (3y avg −2.8%). 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 Shinyoung Waco (005800)?
Earnings per share at Shinyoung Waco are growing −93.2% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Shinyoung Waco in the live analysis
One click puts Shinyoung Waco 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