Sunjin Beauty Science Co. Ltd. (086710) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Sunjin Beauty Science Co. Ltd. stock KRW 7,399, price KRW 5,680, upside +30.3%, quality 42 out of 100. Rating: undervalued. Calculated from audited financials with 16 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 4,536 KRW – 21,576 KRW · fair‑value band 5,179 KRW – 9,618 KRW · the 5,680 KRW price screens below the 7,399 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Sunjin Beauty Science Co. in your weekly email
Every Wednesday you see whether Sunjin Beauty Science 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.
SUNJIN BEAUTY SCIENCE Co. ,Ltd. researches, develops, manufactures, and exports cosmetics, surfactant, and polymer bead products.
Show moreShow less
The company's cosmetics products include UV filter products; sun care solutions; skin care products, such as marshmallow powder, elasticity and whitening agents, soft focusing agents, sebum control agents, silica beads, and polymer micro beads; and make-up products, including fusion powder, air cushion foundation, bounce-up pact, premium pressed powder, cooling loose powder, mineral loose powder, BB and CC creams, mousse foundation, and natural wax beads.
SUNJIN BEAUTY SCIENCE Co. ,Ltd. was formerly known as SUNJIN Chemical Co.,Ltd and changed its name to SUNJIN BEAUTY SCIENCE Co. ,Ltd. in May 2016. The company was founded in 1978 and is based in Ansan-si, South Korea.
Stock analysis
Sunjin Beauty Science Co. Ltd. (086710) currently trades at 5,680 KRW, while our model-based Fair Value estimate is 7,399 KRW, implying the stock looks roughly 23% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 6,856 KRW per share, and 6 of the 16 models we run sit above the 5,680 KRW price.
Bear case: the Dividend Discount group reads lowest at 1,546 KRW, and 10 of the 16 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 5,179 KRW (bear) to 9,618 KRW (bull), the price of 5,680 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 42/100 (below-average quality), in the Basic Materials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Sunjin Beauty Science Co. Ltd. reported revenue of 80.8B KRW in FY2025 versus 48.7B KRW in FY2021, a compound +13.5%/yr. Reported net income was 6.0B KRW in FY2025, compounding +49.6%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 68.2B KRW (≈ $50.4M) Micro · P/S ratio 1.25 · Dividend yield 2.1% · Net margin 3.1% · Return on equity 1,128% · Return on assets (EBIT) 4.2% (5-year average) · Operating margin 8.1% · Revenue (TTM) 59.5B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 50% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −24% fair-value upside, at 30%, 086710 screens cheaper than that median.
Fair Value models
Bear5,179 KRWFair Value 7,399 KRWBull9,618 KRW
Price 5,680 KRW · Upside +30.3%
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.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.52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+1.8%
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.
+7.9%
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.
+11.7%
Start year 2020 (pandemic)
Revenue growth 7 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.
+8.2%
’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.
+20.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+18.1%
Dividend (yield on the price)2.1%
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.8% → 8%
Compare Sunjin Beauty Science Co. Ltd. with another stock
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.Chemicals · 337 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside+30.3% · Top 25%
Profitability
Return on assets3.4% · Above median
Net margin (12 months)3.1% · Below median
Operating margin (12 months)8.1% · Below median
Growth and dividend
Revenue growth (quarter YoY)44.3% · Top 25%
Dividend yield (12 months)2.1% · Above median
Balance sheet
Debt / equity0.52× · Highest 25%
Valuation Multiplesvs Chemicals 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.
Is Sunjin Beauty Science Co. Ltd. (086710) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 7,399 KRW versus a price of 5,680 KRW, about +30% upside (undervalued).
What is the fair value of 086710?
Our model-based fair value for Sunjin Beauty Science Co. Ltd. is 7,399 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 5,680 KRW.
What is the quality score of 086710?
Sunjin Beauty Science Co. Ltd. has a Quality Score of 42/100. 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 Sunjin Beauty Science Co. Ltd. (086710)?
Our model-based price target is the fair value of 7,399 KRW (as of Nov 9, 2026) from 16 valuation models. Cautious scenario 5,179 KRW, optimistic scenario 9,618 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Sunjin Beauty Science Co. Ltd. stock forecast for 2026?
Our models put fair value at 7,399 KRW, about +30% upside versus a price of 5,680 KRW (undervalued). Cautious scenario 5,179 KRW, optimistic scenario 9,618 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Sunjin Beauty Science Co. Ltd. (086710)?
Sunjin Beauty Science Co. Ltd. reported trailing-twelve-month revenue of about 59.5B KRW (latest available figure, as of Nov 9, 2026).
Does Sunjin Beauty Science Co. Ltd. pay a dividend?
Sunjin Beauty Science Co. Ltd. currently shows a dividend yield of 2.05% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Sunjin Beauty Science Co. Ltd. (086710)?
Sunjin Beauty Science Co. Ltd. has a dividend yield of 2.1%. A dividend has been paid every year since at least 2021. Our assessment: Safety not assessed. Payout ratio and cash coverage are not available, so we do not judge how safe this dividend is.
What is the intrinsic value of Sunjin Beauty Science Co. Ltd. (086710)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sunjin Beauty Science Co. Ltd. it is 7,399 KRW per share (as of Nov 9, 2026), against a price of 5,680 KRW. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Sunjin Beauty Science Co. Ltd. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 086710 trades below its calculated fair value: price 5,680 KRW, fair value 7,399 KRW, a gap of about +30% (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 086710?
No. The price is what the market pays today (5,680 KRW); the fair value is what the company's own numbers justify (7,399 KRW). For Sunjin Beauty Science Co. Ltd. the two are 1,719 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Sunjin Beauty Science Co. Ltd. worth?
The market values Sunjin Beauty Science Co. Ltd. at about 68.2B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 5,680 KRW; our models calculate a fair value of 7,399 KRW per share.
What do the bullish and bearish scenarios say about 086710?
Our models span a range for Sunjin Beauty Science Co. Ltd.: cautious scenario 5,179 KRW, base 7,399 KRW, optimistic 9,618 KRW per share (as of Nov 9, 2026, price 5,680 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Sunjin Beauty Science Co. Ltd. (086710)?
Balance-sheet figures for Sunjin Beauty Science Co. Ltd. (as of Nov 9, 2026): debt of 0.52 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is 086710 from its 52-week high?
Sunjin Beauty Science Co. Ltd. trades at 5,680 KRW, about 50% below its 52-week high of 11,450 KRW and at the low of 5,680 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 7,399 KRW is for.
Which stocks are comparable to Sunjin Beauty Science Co. Ltd.?
From the same area (Basic Materials) we also value BASF SE, Saudi Basic Industries Corporation, Dow Inc, Ningxia Baofeng Energy 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 Sunjin Beauty Science Co. Ltd. stock attractive at the current price?
The data as of Nov 9, 2026: price 5,680 KRW, calculated fair value 7,399 KRW (+30%), Quality Score 42/100, from 16 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 086710 calculated?
We run Sunjin Beauty Science Co. Ltd. through 16 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 7,399 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. Sunjin Beauty Science Co. Ltd. currently trades 23% 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 Sunjin Beauty Science Co. Ltd. (086710)?
The closing price on Nov 6, 2026 was 5,680 KRW. Our model-based fair value is 7,399 KRW, about +30% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sunjin Beauty Science Co. Ltd. right now?
The large discount to fair value meets weak quality (42/100). That raises the risk this is a value trap rather than a bargain. A fairly wide model range (5,179 KRW to 9,618 KRW) leaves room in how you read the outcome.
Key figures of Sunjin Beauty Science Co. Ltd.
How large is the market capitalisation of Sunjin Beauty Science Co. Ltd. (086710)?
The market capitalisation of Sunjin Beauty Science Co. Ltd. is 68.2B KRW (≈ $50.4M). 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 Sunjin Beauty Science Co. Ltd. (086710)?
The price-to-sales ratio of Sunjin Beauty Science Co. Ltd. is 1.25 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Sunjin Beauty Science Co. Ltd. (086710)?
The dividend yield of Sunjin Beauty Science Co. Ltd. is 2.1%. 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 Sunjin Beauty Science Co. Ltd. (086710)?
The net margin of Sunjin Beauty Science Co. Ltd. is 3.1% (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 Sunjin Beauty Science Co. Ltd. (086710)?
The return on equity (ROE) of Sunjin Beauty Science Co. Ltd. is 1,128% (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 Sunjin Beauty Science Co. Ltd. (086710)?
On an EBIT basis the return on assets of Sunjin Beauty Science Co. Ltd. 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 Sunjin Beauty Science Co. Ltd. (086710)?
The operating margin of Sunjin Beauty Science Co. Ltd. is 8.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sunjin Beauty Science Co. Ltd. (086710)?
Revenue at Sunjin Beauty Science Co. Ltd. is growing +44.3% versus a year earlier (3y avg +7.9%). 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 Sunjin Beauty Science Co. Ltd. (086710)?
Earnings per share at Sunjin Beauty Science Co. Ltd. are growing −46.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Sunjin Beauty Science Co. Ltd. (086710) generate?
The free cash flow of Sunjin Beauty Science Co. Ltd. is −8.9B 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 Sunjin Beauty Science Co. Ltd. (086710) carry?
The net debt of Sunjin Beauty Science Co. Ltd. is 55.6B 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 Sunjin Beauty Science Co. Ltd. in the live analysis
One click puts Sunjin Beauty Science 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 9, 2026