HSD Engine Co Ltd (082740) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of HSD Engine Co Ltd stock KRW 36,193, price KRW 24,350, upside +48.6%, quality 65 out of 100. Rating: undervalued. 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 5,667 KRW – 89,500 KRW · fair‑value band 25,335 KRW – 47,051 KRW · the 24,350 KRW price screens below the 36,193 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow HSD Engine Co in your weekly email
Every Wednesday you see whether HSD Engine Co 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.
Hanwha Engine Co., Ltd. manufactures and sells diesel engines worldwide. The company provides low and medium speed marine diesel engines for ocean-going vessels; and diesel/gas engines for electric power generation.
Show moreShow less
It also offers engine parts, including cylinder liners, piston crowns, exhaust valve spindles and housings, pump barrel plungers, piston rings, spindle guides, exhaust valve seats, puncture valves, and main bearings; and warranty, operation and maintenance, technical, installation and commissioning, and preventive services.
Hanwha Engine Co., Ltd. was founded in 1983 and is headquartered in Changwon-si, South Korea.
Stock analysis
HSD Engine Co Ltd (082740) currently trades at 24,350 KRW, while our model-based Fair Value estimate is 36,193 KRW, implying the stock looks roughly 33% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 38,281 KRW per share, and 16 of the 24 models we run sit above the 24,350 KRW price.
Bear case: the Asset-Based group reads lowest at 4,389 KRW, and 8 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 25,335 KRW (bear) to 47,051 KRW (bull), the price of 24,350 KRW sits below 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 65/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
HSD Engine Co Ltd reported revenue of 1.4T KRW in FY2025 versus 599B KRW in FY2021, a compound +23.0%/yr. Reported net income was 174B KRW in FY2025.
Key figures
Market cap 2.0T KRW (≈ $1.5B) Small · P/E ratio 12.9 · P/S ratio 1.48 · EPS (TTM) 2,623 KRW · Net margin 15.9% · Return on equity 41.3% · Return on assets (EBIT) 1.1% (5-year average) · Operating margin 10.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 67 out of 100 (low confidence).
What moves the price
The share trades about 73% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −46% fair-value upside, at 49%, 082740 screens cheaper than that median.
Fair Value models
Bear25,335 KRWFair Value 36,193 KRWBull47,051 KRW
Price 24,350 KRW · Upside +48.6%
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 (2,242 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.92/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+14.0%
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.
+21.5%
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.
+10.6%
Start year 2020 (pandemic). Over 10 years: +7.1% a year
Revenue growth 14 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%
’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.
+62.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+62.5%
Dividend (yield on the price)0.0%
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.2% → 10%
⚠ Revenue per share shrinking 1.1%/yr over ~7Y (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
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−4.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+32.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −6.6% a year for the price and +29.5% for the forecasts.
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.Specialty Industrial Machinery · 813 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside+48.6% · Top 25%
Profitability
Return on equity (12 months)41.3% · Top 25%
Return on assets10.3% · Top 25%
Net margin (12 months)15.9% · Top 25%
Operating margin (12 months)10.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)−6.6% · Bottom 25%
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Specialty Industrial Machinery 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). "HSD Engine Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/082740
Frequently asked questions
Is HSD Engine Co Ltd (082740) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 36,193 KRW versus a price of 24,350 KRW, about +49% upside (undervalued).
What is the fair value of 082740?
Our model-based fair value for HSD Engine Co Ltd is 36,193 KRW (as of Nov 7, 2026), built from audited fundamentals. The current price: 24,350 KRW.
What is the quality score of 082740?
HSD Engine Co Ltd has a Quality Score of 65/100. 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 HSD Engine Co Ltd (082740)?
Our model-based price target is the fair value of 36,193 KRW (as of Nov 7, 2026) from 24 valuation models. Cautious scenario 25,335 KRW, optimistic scenario 47,051 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the HSD Engine Co Ltd stock forecast for 2026?
Our models put fair value at 36,193 KRW, about +49% upside versus a price of 24,350 KRW (undervalued). Cautious scenario 25,335 KRW, optimistic scenario 47,051 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of HSD Engine Co Ltd (082740)?
HSD Engine Co Ltd reported trailing-twelve-month revenue of about 1.4T KRW (latest available figure, as of Nov 7, 2026).
What growth is priced into HSD Engine Co Ltd (082740)?
For today's price to be fair in a discounted-cash-flow model, HSD Engine Co Ltd would have to grow free cash flow by -4.7 % per year for five years (discount rate 13.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.6 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 082740 use?
Our models discount HSD Engine Co Ltd at 13.8 %: a base by market capitalisation (small), damped by beta 1.74, 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 HSD Engine Co Ltd that is -4.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.8 %) and the same formula as our fair value.
How much growth has HSD Engine Co Ltd (082740) delivered so far?
Over the past 5 years revenue at HSD Engine Co Ltd grew +10.6 % a year. The price currently implies free-cash-flow growth of -4.7 % 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 HSD Engine Co Ltd (082740) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into HSD Engine Co Ltd (-4.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of HSD Engine Co Ltd (082740)?
The free-cash-flow yield on the price is 14.35 %: that much free cash flow HSD Engine Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of HSD Engine Co Ltd (082740)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For HSD Engine Co Ltd it is 36,193 KRW per share (as of Nov 7, 2026), against a price of 24,350 KRW. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is HSD Engine Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 082740 trades below its calculated fair value: price 24,350 KRW, fair value 36,193 KRW, a gap of about +49% (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 082740?
No. The price is what the market pays today (24,350 KRW); the fair value is what the company's own numbers justify (36,193 KRW). For HSD Engine Co Ltd the two are 11,843 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is HSD Engine Co Ltd worth?
The market values HSD Engine Co Ltd at about 2.0T KRW (market capitalisation, as of Nov 7, 2026). Per share that is 24,350 KRW; our models calculate a fair value of 36,193 KRW per share.
What do the bullish and bearish scenarios say about 082740?
Our models span a range for HSD Engine Co Ltd: cautious scenario 25,335 KRW, base 36,193 KRW, optimistic 47,051 KRW per share (as of Nov 7, 2026, price 24,350 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 082740?
HSD Engine Co Ltd trades at a price-to-earnings ratio of 12.9 (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 36,193 KRW is built from several models across several years. Other multiples: P/B 3.7, P/S 1.5, EV/EBITDA 9.5.
How solid is the balance sheet of HSD Engine Co Ltd (082740)?
Balance-sheet figures for HSD Engine Co Ltd (as of Nov 7, 2026): return on equity 41.3%, debt of 0.02 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 082740 from its 52-week high?
HSD Engine Co Ltd trades at 24,350 KRW, about 73% below its 52-week high of 89,500 KRW and at the low of 24,350 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 36,193 KRW is for.
Which stocks are comparable to HSD Engine Co Ltd?
From the same area (Industrials) we also value SIE, GE Vernova Inc, Eaton Corporation, Parker-Hannifin Corporation, 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 HSD Engine Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price 24,350 KRW, calculated fair value 36,193 KRW (+49%), Quality Score 65/100, 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 082740 calculated?
We run HSD Engine Co Ltd through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 36,193 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. HSD Engine Co Ltd currently trades 33% 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 HSD Engine Co Ltd (082740)?
The closing price on Nov 6, 2026 was 24,350 KRW. Our model-based fair value is 36,193 KRW, about +49% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with HSD Engine Co Ltd right now?
The price is below even our cautious bear case (25,335 KRW). The market is more pessimistic than our downside scenario. Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (25,335 KRW to 47,051 KRW) leaves room in how you read the outcome.
Key figures of HSD Engine Co Ltd
How large is the market capitalisation of HSD Engine Co Ltd (082740)?
The market capitalisation of HSD Engine Co Ltd is 2.0T KRW (≈ $1.5B). 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 HSD Engine Co Ltd (082740)?
The price-to-sales ratio of HSD Engine Co Ltd is 1.48 (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 HSD Engine Co Ltd (082740)?
Earnings per share at HSD Engine Co Ltd are 2,623 KRW (price ÷ EPS = P/E 12.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of HSD Engine Co Ltd (082740)?
The net margin of HSD Engine Co Ltd is 15.9% (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 HSD Engine Co Ltd (082740)?
The return on equity (ROE) of HSD Engine Co Ltd is 41.3% (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 HSD Engine Co Ltd (082740)?
On an EBIT basis the return on assets of HSD Engine Co Ltd is 1.1% (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 HSD Engine Co Ltd (082740)?
The operating margin of HSD Engine Co Ltd is 10.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at HSD Engine Co Ltd (082740)?
Revenue at HSD Engine Co Ltd is growing −6.6% versus a year earlier (3y avg +21.5%). 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 HSD Engine Co Ltd (082740)?
Earnings per share at HSD Engine Co Ltd are growing +53.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does HSD Engine Co Ltd (082740) carry?
The net debt of HSD Engine Co Ltd is 108B KRW (fiscal year 2023, ≈ 0.4 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 HSD Engine Co Ltd in the live analysis
One click puts HSD Engine Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026