Dongsuh (026960) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dongsuh stock KRW 10,739, price KRW 28,400, that is 62.2% below the price, quality 67 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 7, 2026.
How to read this chart
60‑month range 14,189 KRW – 31,959 KRW · fair‑value band 8,625 KRW – 13,078 KRW · the 28,400 KRW price screens above the 10,739 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Dongsuh in your weekly email
Every Wednesday you see whether Dongsuh 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.
Dong Suh Companies Inc. engages in the food, packaging, tea, logistics, and import and export businesses.
Show moreShow less
The company produces, imports, and sells food, such as palm oils, cheese, processed fruit and vegetable products, and processed grain products; packaging materials, such as flexible packaging films for food; and tea products, such as coffee, brown rice green tea, and roundworm tea, as well as desserts.
Dong Suh Companies Inc. was founded in 1975 and is based in Seoul, South Korea.
Stock analysis
Dongsuh (026960) currently trades at 28,400 KRW, while our model-based Fair Value estimate is 10,739 KRW, 62% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 23,754 KRW per share, and 1 of the 24 models we run sit above the 28,400 KRW price.
Bear case: the Asset-Based group reads lowest at 8,315 KRW, and 23 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 8,625 KRW (bear) to 13,078 KRW (bull), the price of 28,400 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 67/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Dongsuh reported revenue of 533B KRW in FY2025 versus 535B KRW in FY2021, a compound −0.1%/yr. Reported net income was 145B KRW in FY2025, compounding +6.3%/yr from FY2021.
Key figures
Market cap 2.8T KRW (≈ $2.1B) Mid · P/E ratio 19.4 · P/S ratio 5.21 · EPS (TTM) 1,464 KRW · Dividend yield 4.0% · Net margin 26.8% · Return on equity 8.5% · Return on assets (EBIT) 2.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (low confidence).
What moves the price
The share trades about 5% below its 52-week high and 25% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −10% fair-value upside, at −62%, 026960 screens richer than that median.
Fair Value models
Bear8,625 KRWFair Value 10,739 KRWBull13,078 KRW
Price 28,400 KRW · Downside -62.2%
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 (276.89 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
+9.0%
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.
−1.4%
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.
+1.6%
Start year 2020 (pandemic). Over 10 years: +0.5% a year
Revenue growth 22 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.
+4.6%
’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.
+8.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.4%
Dividend (yield on the price)4.0%
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.9% → 9%
⚠ Revenue per share shrinking 2.1%/yr over ~6Y (margins intact) ⓘ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).
+12.5%
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 +10.2% 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.Food Distribution · 85 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside−62.2% · Bottom 25%
Profitability
Return on equity (12 months)8.5% · Above median
Return on assets8.1% · Top 25%
Net margin (12 months)26.8% · Top 25%
Operating margin (12 months)7.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−0.8% · Below median
Dividend yield (12 months)4.0% · Above median
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Food Distribution 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). "Dongsuh Fair Value". https://www.fairvalue-calculator.com/stock/026960
Frequently asked questions
Is Dongsuh (026960) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 10,739 KRW versus a price of 28,400 KRW, about 62% lower (overvalued).
What is the fair value of 026960?
Our model-based fair value for Dongsuh is 10,739 KRW (as of Nov 7, 2026), built from audited fundamentals. The current price: 28,400 KRW.
What is the quality score of 026960?
Dongsuh has a Quality Score of 67/100. 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 Dongsuh (026960)?
Our model-based price target is the fair value of 10,739 KRW (as of Nov 7, 2026) from 24 valuation models. Cautious scenario 8,625 KRW, optimistic scenario 13,078 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Dongsuh stock forecast for 2026?
Our models put fair value at 10,739 KRW, about 62% lower versus a price of 28,400 KRW (overvalued). Cautious scenario 8,625 KRW, optimistic scenario 13,078 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Dongsuh (026960)?
Dongsuh reported trailing-twelve-month revenue of about 538B KRW (latest available figure, as of Nov 7, 2026).
Does Dongsuh pay a dividend?
Dongsuh currently shows a dividend yield of 4.01% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Dongsuh (026960) and when is the ex-dividend date?
Dongsuh pays a dividend of 1,140 KRW per share a year, a dividend yield of 4.0%. The last ex-dividend date was Aug 28, 2026. A dividend has been paid every year since at least 2001. The payout ratio is 77.9% of earnings. Free cash flow covers the dividend 0.93 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Dongsuh (026960)?
For today's price to be fair in a discounted-cash-flow model, Dongsuh would have to grow free cash flow by +12.5 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.6 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 026960 use?
Our models discount Dongsuh at 8.9 %: a base by market capitalisation (mid), 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 Dongsuh that is +12.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has Dongsuh (026960) delivered so far?
Over the past 5 years revenue at Dongsuh grew +1.6 % a year. The price currently implies free-cash-flow growth of +12.5 % 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 Dongsuh (026960) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Dongsuh (+12.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dongsuh (026960)?
The free-cash-flow yield on the price is 3.72 %: that much free cash flow Dongsuh produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dongsuh (026960)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dongsuh it is 10,739 KRW per share (as of Nov 7, 2026), against a price of 28,400 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 Dongsuh stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 026960 trades above its calculated fair value: price 28,400 KRW, fair value 10,739 KRW, a gap of about −62% (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 026960?
No. The price is what the market pays today (28,400 KRW); the fair value is what the company's own numbers justify (10,739 KRW). For Dongsuh the two are 17,661 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Dongsuh worth?
The market values Dongsuh at about 2.8T KRW (market capitalisation, as of Nov 7, 2026). Per share that is 28,400 KRW; our models calculate a fair value of 10,739 KRW per share.
What do the bullish and bearish scenarios say about 026960?
Our models span a range for Dongsuh: cautious scenario 8,625 KRW, base 10,739 KRW, optimistic 13,078 KRW per share (as of Nov 7, 2026, price 28,400 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 026960?
Dongsuh trades at a price-to-earnings ratio of 19.4 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 10,739 KRW is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings: 17.2. Other multiples: P/B 1.6, P/S 5.2, EV/EBITDA 60.2.
How solid is the balance sheet of Dongsuh (026960)?
Balance-sheet figures for Dongsuh (as of Nov 7, 2026): return on equity 8.5%, debt of 0.00 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is 026960 from its 52-week high?
Dongsuh trades at 28,400 KRW, about 5% below its 52-week high of 30,007 KRW and 25% above the low of 22,728 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 10,739 KRW is for.
Which stocks are comparable to Dongsuh?
From the same area (Consumer Defensive) we also value Sysco Corporation, US Foods Holding, Performance Food Group, Jerónimo Martins, SGPS, S.A, 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 Dongsuh stock attractive at the current price?
The data as of Nov 7, 2026: price 28,400 KRW, calculated fair value 10,739 KRW (−62%), Quality Score 67/100, 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 026960 calculated?
We run Dongsuh 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 10,739 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 13.0% above its aggregate fair value. Dongsuh 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 Dongsuh (026960)?
The closing price on Nov 6, 2026 was 28,400 KRW. Our model-based fair value is 10,739 KRW, about 62% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dongsuh right now?
The price sits above even our optimistic bull case (13,078 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Dongsuh
How large is the market capitalisation of Dongsuh (026960)?
The market capitalisation of Dongsuh is 2.8T KRW (≈ $2.1B). 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 Dongsuh (026960)?
The price-to-sales ratio of Dongsuh is 5.21 (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 Dongsuh (026960)?
Earnings per share at Dongsuh are 1,464 KRW (price ÷ EPS = P/E 19.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dongsuh (026960)?
The dividend yield of Dongsuh is 4.0% (payout 77.9%). 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 Dongsuh (026960)?
The net margin of Dongsuh is 26.8% (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 Dongsuh (026960)?
The return on equity (ROE) of Dongsuh is 8.5% (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 Dongsuh (026960)?
On an EBIT basis the return on assets of Dongsuh is 2.5% (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 Dongsuh (026960)?
The operating margin of Dongsuh is 7.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dongsuh (026960)?
Revenue at Dongsuh is growing −0.8% versus a year earlier (3y avg −1.4%). 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 Dongsuh (026960)?
Earnings per share at Dongsuh are growing +0.7% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Dongsuh in the live analysis
One click puts Dongsuh on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026