S&D Co. Ltd. (260970) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of S&D Co. Ltd. stock KRW 62,613, price KRW 53,100, upside +17.9%, quality 75 out of 100. Rating: undervalued. Calculated from audited financials with 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 12,167 KRW – 141,463 KRW · fair‑value band 45,114 KRW – 110,332 KRW · the 53,100 KRW price screens below the 62,613 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow S&D Co. in your weekly email
Every Wednesday you see whether S&D 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.
S&D Co., Ltd develops good ingredients and medicare materials in South Korea. The company offers health functional food materials, including Lindera glauca extracts, rice bran extracts, MPG-6/MPGT, RCS, xanthorrhizol, and other materials.
Show moreShow less
It also provides general functional food materials comprising seasoning base/raw materials, miscellaneous, and organic materials. The company was founded in 1998 and is based in Cheongju, South Korea.
Stock analysis
S&D Co. Ltd. (260970) currently trades at 53,100 KRW, while our model-based Fair Value estimate is 62,613 KRW, implying the stock looks roughly 15% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 185,287 KRW per share, and 22 of the 26 models we run sit above the 53,100 KRW price.
Bear case: the Dividend Discount group reads lowest at 9,957 KRW, and 4 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 45,114 KRW (bear) to 110,332 KRW (bull), the price of 53,100 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 75/100 (high quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
S&D Co. Ltd. reported revenue of 151B KRW in FY2025 versus 61.4B KRW in FY2021, a compound +25.2%/yr. Reported net income was 20.6B KRW in FY2025, compounding +27.9%/yr from FY2021.
Key figures
Market cap 154B KRW (≈ $114M) Micro · P/E ratio 6.2 · P/S ratio 0.89 · EPS (TTM) 8,380 KRW · Dividend yield 3.4% · Net margin 14.1% · Return on equity 28.7% · Return on assets (EBIT) 15.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 74 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 24% above 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 18%, 260970 screens cheaper than that median.
Fair Value models
Bear45,114 KRWFair Value 62,613 KRWBull110,332 KRW
Price 53,100 KRW · Upside +17.9%
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 (5,651 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.86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+30.0%
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.
+27.2%
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.
+21.7%
Start year 2020 (pandemic)
Revenue growth 9 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.
+24.0%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+28.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+24.8%
Dividend (yield on the price)3.4%
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 32.6%, 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.16% → 15%
2025 sits 144% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
+10.7%
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 +8.5% 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.Chemicals · 337 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score75 · Top 25%
Fair Value upside+17.9% · Above median
Profitability
Return on equity (12 months)28.7% · Top 25%
Return on assets18.9% · Top 25%
Net margin (12 months)14.1% · Top 25%
Operating margin (12 months)16.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)30.9% · Top 25%
Dividend yield (12 months)3.4% · Above median
Valuation Multiplesvs Chemicals median · lower = cheaper
P/E (12 months)6.2× · Cheapest 25%
P/B1.78× · Pricier than median
P/S (12 months)0.89× · Cheaper than median
Price / free cash flow (fiscal year)22.1× · Pricier than median
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 S&D Co. Ltd. (260970) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 62,613 KRW versus a price of 53,100 KRW, about +18% upside (undervalued).
What is the fair value of 260970?
Our model-based fair value for S&D Co. Ltd. is 62,613 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 53,100 KRW.
What is the quality score of 260970?
S&D Co. Ltd. has a Quality Score of 75/100. 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 S&D Co. Ltd. (260970)?
Our model-based price target is the fair value of 62,613 KRW (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 45,114 KRW, optimistic scenario 110,332 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the S&D Co. Ltd. stock forecast for 2026?
Our models put fair value at 62,613 KRW, about +18% upside versus a price of 53,100 KRW (undervalued). Cautious scenario 45,114 KRW, optimistic scenario 110,332 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of S&D Co. Ltd. (260970)?
S&D Co. Ltd. reported trailing-twelve-month revenue of about 172B KRW (latest available figure, as of Nov 8, 2026).
Does S&D Co. Ltd. pay a dividend?
S&D Co. Ltd. currently shows a dividend yield of 3.37% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of S&D Co. Ltd. (260970) and when is the ex-dividend date?
S&D Co. Ltd. pays a dividend of 1,790 KRW per share a year, a dividend yield of 3.4%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2021. The payout ratio is 21.4% of earnings. Free cash flow covers the dividend 1.35 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into S&D Co. Ltd. (260970)?
For today's price to be fair in a discounted-cash-flow model, S&D Co. Ltd. would have to grow free cash flow by +10.7 % 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 +21.7 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 260970 use?
Our models discount S&D Co. Ltd. at 11.6 %: a base by market capitalisation (micro), damped by beta 0.50, 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 S&D Co. Ltd. that is +10.7 % 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 S&D Co. Ltd. (260970) delivered so far?
Over the past 5 years revenue at S&D Co. Ltd. grew +21.7 % a year. The price currently implies free-cash-flow growth of +10.7 % 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 S&D Co. Ltd. (260970) growing?
The median revenue growth in the sector is +14.3 % a year. That is the yardstick for the growth priced into S&D Co. Ltd. (+10.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of S&D Co. Ltd. (260970)?
The free-cash-flow yield on the price is 4.54 %: that much free cash flow S&D Co. Ltd. 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 S&D Co. Ltd. (260970)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For S&D Co. Ltd. it is 62,613 KRW per share (as of Nov 8, 2026), against a price of 53,100 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is S&D Co. Ltd. stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 260970 trades below its calculated fair value: price 53,100 KRW, fair value 62,613 KRW, a gap of about +18% (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 260970?
No. The price is what the market pays today (53,100 KRW); the fair value is what the company's own numbers justify (62,613 KRW). For S&D Co. Ltd. the two are 9,513 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is S&D Co. Ltd. worth?
The market values S&D Co. Ltd. at about 154B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 53,100 KRW; our models calculate a fair value of 62,613 KRW per share.
What do the bullish and bearish scenarios say about 260970?
Our models span a range for S&D Co. Ltd.: cautious scenario 45,114 KRW, base 62,613 KRW, optimistic 110,332 KRW per share (as of Nov 8, 2026, price 53,100 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 260970?
S&D Co. Ltd. trades at a price-to-earnings ratio of 6.2 (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 62,613 KRW is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 7.5. Other multiples: P/B 1.8, P/S 0.9, EV/EBITDA 4.1.
How solid is the balance sheet of S&D Co. Ltd. (260970)?
Balance-sheet figures for S&D Co. Ltd. (as of Nov 8, 2026): return on equity 28.7%. They feed the Quality Score of 75/100, which measures business quality independently of the share price.
How far is 260970 from its 52-week high?
S&D Co. Ltd. trades at 53,100 KRW, about 38% below its 52-week high of 85,130 KRW and 24% above the low of 42,900 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 62,613 KRW is for.
Which stocks are comparable to S&D 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 S&D Co. Ltd. stock attractive at the current price?
The data as of Nov 8, 2026: price 53,100 KRW, calculated fair value 62,613 KRW (+18%), Quality Score 75/100, from 26 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 260970 calculated?
We run S&D Co. Ltd. through 26 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 62,613 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. S&D Co. Ltd. currently trades 15% 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 S&D Co. Ltd. (260970)?
The closing price on Nov 6, 2026 was 53,100 KRW. Our model-based fair value is 62,613 KRW, about +18% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with S&D Co. Ltd. right now?
A fairly wide model range (45,114 KRW to 110,332 KRW) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Key figures of S&D Co. Ltd.
How large is the market capitalisation of S&D Co. Ltd. (260970)?
The market capitalisation of S&D Co. Ltd. is 154B KRW (≈ $114M). 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 S&D Co. Ltd. (260970)?
The price-to-sales ratio of S&D Co. Ltd. is 0.89 (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 S&D Co. Ltd. (260970)?
Earnings per share at S&D Co. Ltd. are 8,380 KRW (price ÷ EPS = P/E 6.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of S&D Co. Ltd. (260970)?
The dividend yield of S&D Co. Ltd. is 3.4% (payout 21.4%). 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 S&D Co. Ltd. (260970)?
The net margin of S&D Co. Ltd. is 14.1% (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 S&D Co. Ltd. (260970)?
The return on equity (ROE) of S&D Co. Ltd. is 28.7% (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 S&D Co. Ltd. (260970)?
On an EBIT basis the return on assets of S&D Co. Ltd. is 15.5% (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 S&D Co. Ltd. (260970)?
The operating margin of S&D Co. Ltd. is 16.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at S&D Co. Ltd. (260970)?
Revenue at S&D Co. Ltd. is growing +30.9% versus a year earlier (3y avg +27.2%). 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 S&D Co. Ltd. (260970)?
Earnings per share at S&D Co. Ltd. are growing +33.4% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch S&D Co. Ltd. in the live analysis
One click puts S&D Co. Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026