Shinsegae Inte (031430) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Shinsegae Inte stock KRW 2,718, price KRW 9,760, that is 72.2% below the price, quality 52 out of 100. Rating: strongly overvalued. Calculated from audited financials with 10 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 8, 2026.
How to read this chart
60‑month range 8,603 KRW – 40,286 KRW · fair‑value band 2,039 KRW – 3,398 KRW · the 9,760 KRW price screens above the 2,718 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Shinsegae Inte in your weekly email
Every Wednesday you see whether Shinsegae Inte 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.
Shinsegae International Co., Ltd. operates department stores and hypermarkets in South Korea. It offers fashion, beauty, and lifestyle brands. It also operates S.I.VILLAGE, an online shopping store that provides fashion and beauty brands; and engages in the licensing business.
Show moreShow less
The company was founded in 1980 and is based in Seoul, South Korea.
Stock analysis
Shinsegae Inte (031430) currently trades at 9,760 KRW, while our model-based Fair Value estimate is 2,718 KRW, 72% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of 13,343 KRW per share, and 3 of the 10 models we run sit above the 9,760 KRW price.
Bear case: the Asset-Based group reads lowest at 540.01 KRW, and 7 of the 10 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 2,039 KRW (bear) to 3,398 KRW (bull), the price of 9,760 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 52/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Shinsegae Inte reported revenue of 1.1T KRW in FY2025 versus 1.5T KRW in FY2021, a compound −6.5%/yr. Reported net income was 4.3B KRW in FY2025, compounding −52.2%/yr from FY2021.
Key figures
Market cap 338B KRW (≈ $250M) Micro · P/E ratio 24.4 · P/S ratio 0.28 · EPS (TTM) 403.32 KRW · Dividend yield 4.1% · Net margin 1.7% · Return on equity 1.6% · Return on assets (EBIT) 4.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 21 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 4% 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 −72%, 031430 screens richer than that median.
Fair Value models
Bear2,039 KRWFair Value 2,718 KRWBull3,398 KRW
Price 9,760 KRW · Downside -72.2%
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 (2.85 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.20/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+3.4%
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.
−10.6%
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.
−3.5%
Start year 2020 (pandemic). Over 10 years: +1.0% a year
Revenue growth 13 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.
+2.6%
’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.
−54.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−58.8%
Dividend (yield on the price)4.1%
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.−58.8% vs −25.8%, 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.3% → −1%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 20.1%/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.
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 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside−72.2% · Bottom 25%
Profitability
Return on equity (12 months)1.6% · Below median
Return on assets0.3% · Below median
Net margin (12 months)1.7% · Below median
Operating margin (12 months)2.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)15.1% · Top 25%
Dividend yield (12 months)4.1% · Above median
Balance sheet
Debt / equity0.14× · Above median
Valuation Multiplesvs Apparel Manufacturing median · lower = cheaper
P/E (12 months)24.4× · Pricier than median
P/B0.40× · Cheapest 25%
P/S (12 months)0.28× · Cheapest 25%
EV/EBITDA5.7× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 42
FUTURE (revenue growth)76· sector 14
PAST (return on equity)7· sector 22
HEALTH (low debt)93· sector 98
DIVIDEND (yield)82· sector 64
VALUE 0: the price sits above our fair-value range.
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). "Shinsegae Inte Fair Value". https://www.fairvalue-calculator.com/stock/031430
Frequently asked questions
Is Shinsegae Inte (031430) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 2,718 KRW versus a price of 9,760 KRW, about 72% lower (overvalued).
What is the fair value of 031430?
Our model-based fair value for Shinsegae Inte is 2,718 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 9,760 KRW.
What is the quality score of 031430?
Shinsegae Inte has a Quality Score of 52/100. 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 Shinsegae Inte (031430)?
Our model-based price target is the fair value of 2,718 KRW (as of Nov 8, 2026) from 10 valuation models. Cautious scenario 2,039 KRW, optimistic scenario 3,398 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Shinsegae Inte stock forecast for 2026?
Our models put fair value at 2,718 KRW, about 72% lower versus a price of 9,760 KRW (overvalued). Cautious scenario 2,039 KRW, optimistic scenario 3,398 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Shinsegae Inte (031430)?
Shinsegae Inte reported trailing-twelve-month revenue of about 1.2T KRW (latest available figure, as of Nov 8, 2026).
Does Shinsegae Inte pay a dividend?
Shinsegae Inte currently shows a dividend yield of 4.10% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Shinsegae Inte (031430) and when is the ex-dividend date?
Shinsegae Inte pays a dividend of 400.00 KRW per share a year, a dividend yield of 4.1%. The last ex-dividend date was Mar 30, 2026. The payout ratio is 99.2% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Shinsegae Inte (031430)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shinsegae Inte it is 2,718 KRW per share (as of Nov 8, 2026), against a price of 9,760 KRW. It is the blended result of 10 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Shinsegae Inte stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 031430 trades above its calculated fair value: price 9,760 KRW, fair value 2,718 KRW, a gap of about −72% (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 031430?
No. The price is what the market pays today (9,760 KRW); the fair value is what the company's own numbers justify (2,718 KRW). For Shinsegae Inte the two are 7,042 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Shinsegae Inte worth?
The market values Shinsegae Inte at about 338B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 9,760 KRW; our models calculate a fair value of 2,718 KRW per share.
What do the bullish and bearish scenarios say about 031430?
Our models span a range for Shinsegae Inte: cautious scenario 2,039 KRW, base 2,718 KRW, optimistic 3,398 KRW per share (as of Nov 8, 2026, price 9,760 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 031430?
Shinsegae Inte trades at a price-to-earnings ratio of 24.4 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2,718 KRW is built from several models across several years. Other multiples: P/B 0.4, P/S 0.3, EV/EBITDA 5.7.
How solid is the balance sheet of Shinsegae Inte (031430)?
Balance-sheet figures for Shinsegae Inte (as of Nov 8, 2026): return on equity 1.6%, debt of 0.14 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 031430 from its 52-week high?
Shinsegae Inte trades at 9,760 KRW, about 42% below its 52-week high of 16,900 KRW and 4% above the low of 9,407 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 2,718 KRW is for.
Which stocks are comparable to Shinsegae Inte?
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 Shinsegae Inte stock attractive at the current price?
The data as of Nov 8, 2026: price 9,760 KRW, calculated fair value 2,718 KRW (−72%), Quality Score 52/100, from 10 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 031430 calculated?
We run Shinsegae Inte through 10 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 2,718 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. Shinsegae Inte 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 Shinsegae Inte (031430)?
The closing price on Nov 6, 2026 was 9,760 KRW. Our model-based fair value is 2,718 KRW, about 72% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shinsegae Inte right now?
The price sits above even our optimistic bull case (3,398 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Shinsegae Inte
How large is the market capitalisation of Shinsegae Inte (031430)?
The market capitalisation of Shinsegae Inte is 338B KRW (≈ $250M). 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 Shinsegae Inte (031430)?
The price-to-sales ratio of Shinsegae Inte is 0.28 (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 Shinsegae Inte (031430)?
Earnings per share at Shinsegae Inte are 403.32 KRW (price ÷ EPS = P/E 24.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shinsegae Inte (031430)?
The dividend yield of Shinsegae Inte is 4.1% (payout 99.2%). 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 Shinsegae Inte (031430)?
The net margin of Shinsegae Inte is 1.7% (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 Shinsegae Inte (031430)?
The return on equity (ROE) of Shinsegae Inte is 1.6% (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 Shinsegae Inte (031430)?
On an EBIT basis the return on assets of Shinsegae Inte is 4.2% (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 Shinsegae Inte (031430)?
The operating margin of Shinsegae Inte is 2.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shinsegae Inte (031430)?
Revenue at Shinsegae Inte is growing +15.1% versus a year earlier (3y avg −10.6%). 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 Shinsegae Inte (031430)?
Earnings per share at Shinsegae Inte are growing +108% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Shinsegae Inte (031430) generate?
The free cash flow of Shinsegae Inte is −29.7B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Shinsegae Inte (031430) carry?
The net debt of Shinsegae Inte is 257B KRW (fiscal year 2025). 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 Shinsegae Inte in the live analysis
One click puts Shinsegae Inte on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026