Xi S And D Inc (317400) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Xi S And D Inc stock KRW 16,150, price KRW 7,260, upside +122.5%, quality 64 out of 100. Rating: strongly 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 6, 2026.
How to read this chart
60‑month range 2,771 KRW – 11,570 KRW · fair‑value band 11,085 KRW – 22,906 KRW · the 7,260 KRW price screens below the 16,150 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Xi S And D in your weekly email
Every Wednesday you see whether Xi S And D 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.
Xi S&D Inc. engages in construction, housing development, and home solution businesses. It constructs clean rooms, factories, Internet Data Centers, research facilities and offices, and chemical plants.
Show moreShow less
The company is also involved in small and medium-sized in-house development projects, outsourced construction, small-scale reconstruction, and street housing maintenance projects, as well as construction and sale of apartments, officetels, and mixed-use buildings.
In addition, it provides smart home system, communication construction work, facility maintenance, real estate rental and management, and private investment project management services; manufactures, sells, and installs ventilation-type air purifier; and installs built-in appliances such as system air conditioners.
The company was formerly known as Easyville Co., Ltd. and changed its name to Xi S&D Inc. in February 2018. Xi S&D Inc. was founded in 2000 and is based in Seoul, South Korea. Xi S&D Inc operates as a subsidiary of GS Engineering & Construction Corporation.
Stock analysis
Xi S And D Inc (317400) currently trades at 7,260 KRW, while our model-based Fair Value estimate is 16,150 KRW, implying the stock looks roughly 55% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 28,838 KRW per share, and 12 of the 16 models we run sit above the 7,260 KRW price.
Bear case: the Dividend Discount group reads lowest at 3,370 KRW, and 4 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: 11,085 KRW (bear) to 22,906 KRW (bull), the price of 7,260 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 64/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Xi S And D Inc reported revenue of 1.4T KRW in FY2025 versus 436B KRW in FY2021, a compound +33.6%/yr. Reported net income was 35.6B KRW in FY2025, compounding −0.6%/yr from FY2021.
Key figures
Market cap 277B KRW (≈ $205M) Micro · P/E ratio 6.5 · P/S ratio 0.21 · EPS (TTM) 1,139 KRW · Dividend yield 2.1% · Net margin 3.4% · Return on equity 8.7% · Return on assets (EBIT) 5.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 35 out of 100 (low confidence).
What moves the price
The share trades about 37% below its 52-week high and 116% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −51% fair-value upside, at 122%, 317400 screens cheaper than that median.
Fair Value models
Bear11,085 KRWFair Value 16,150 KRWBull22,906 KRW
Price 7,260 KRW · Upside +122.5%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (848.32 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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
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.
+53.6%
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.
+41.5%
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.
+41.0%
’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.
+7.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.2%
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% → 1%
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).
−35.9%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −37.2% 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.Real Estate - Diversified · 114 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+122.5% · Top 25%
Profitability
Return on equity (12 months)8.7% · Above median
Return on assets3.0% · Above median
Net margin (12 months)3.4% · Bottom 25%
Operating margin (12 months)3.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−10.0% · Below median
Dividend yield (12 months)2.1% · Below median
Balance sheet
Debt / equity0.16× · Lowest 25%
Valuation Multiplesvs Real Estate - Diversified 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). "Xi S And D Inc Fair Value". https://www.fairvalue-calculator.com/stock/317400
Frequently asked questions
Is Xi S And D Inc (317400) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 16,150 KRW versus a price of 7,260 KRW, about +122% upside (undervalued).
What is the fair value of 317400?
Our model-based fair value for Xi S And D Inc is 16,150 KRW (as of Nov 6, 2026), built from audited fundamentals. The current price: 7,260 KRW.
What is the quality score of 317400?
Xi S And D Inc has a Quality Score of 64/100. 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 Xi S And D Inc (317400)?
Our model-based price target is the fair value of 16,150 KRW (as of Nov 6, 2026) from 16 valuation models. Cautious scenario 11,085 KRW, optimistic scenario 22,906 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Xi S And D Inc stock forecast for 2026?
Our models put fair value at 16,150 KRW, about +122% upside versus a price of 7,260 KRW (undervalued). Cautious scenario 11,085 KRW, optimistic scenario 22,906 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Xi S And D Inc (317400)?
Xi S And D Inc reported trailing-twelve-month revenue of about 1.3T KRW (latest available figure, as of Nov 6, 2026).
Does Xi S And D Inc pay a dividend?
Xi S And D Inc currently shows a dividend yield of 2.07% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Xi S And D Inc (317400) and when is the ex-dividend date?
Xi S And D Inc pays a dividend of 150.00 KRW per share a year, a dividend yield of 2.1%. The last ex-dividend date was Feb 26, 2026. The payout ratio is 16.7% of earnings (on adjusted earnings, reported 13.2%). Free cash flow covers the dividend 10.85 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 Xi S And D Inc (317400)?
For today's price to be fair in a discounted-cash-flow model, Xi S And D Inc would have to grow free cash flow by -35.9 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +31.3 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 317400 use?
Our models discount Xi S And D Inc at 11.8 %: a base by market capitalisation (micro), damped by beta 0.58, 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 Xi S And D Inc that is -35.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Xi S And D Inc (317400) delivered so far?
Over the past 5 years revenue at Xi S And D Inc grew +31.3 % a year. The price currently implies free-cash-flow growth of -35.9 % 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 Xi S And D Inc (317400) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Xi S And D Inc (-35.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Xi S And D Inc (317400)?
The free-cash-flow yield on the price is 22.38 %: that much free cash flow Xi S And D Inc produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Xi S And D Inc (317400)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Xi S And D Inc it is 16,150 KRW per share (as of Nov 6, 2026), against a price of 7,260 KRW. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Xi S And D Inc stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 317400 trades below its calculated fair value: price 7,260 KRW, fair value 16,150 KRW, a gap of about +122% (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 317400?
No. The price is what the market pays today (7,260 KRW); the fair value is what the company's own numbers justify (16,150 KRW). For Xi S And D Inc the two are 8,890 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Xi S And D Inc worth?
The market values Xi S And D Inc at about 277B KRW (market capitalisation, as of Nov 6, 2026). Per share that is 7,260 KRW; our models calculate a fair value of 16,150 KRW per share.
What do the bullish and bearish scenarios say about 317400?
Our models span a range for Xi S And D Inc: cautious scenario 11,085 KRW, base 16,150 KRW, optimistic 22,906 KRW per share (as of Nov 6, 2026, price 7,260 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 317400?
Xi S And D Inc trades at a price-to-earnings ratio of 6.5 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 16,150 KRW is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 9.9 (reported for FY2025: 7.8). Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings, FY2025 ex one-offs: 9.8. Other multiples: P/B 0.5, P/S 0.2, EV/EBITDA 1.6.
How solid is the balance sheet of Xi S And D Inc (317400)?
Balance-sheet figures for Xi S And D Inc (as of Nov 6, 2026): return on equity 8.7%, debt of 0.16 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 317400 from its 52-week high?
Xi S And D Inc trades at 7,260 KRW, about 37% below its 52-week high of 11,570 KRW and 116% above the low of 3,360 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 16,150 KRW is for.
Which stocks are comparable to Xi S And D Inc?
From the same area (Real Estate) we also value Swiss Prime Site AG, The Phoenix Mills Limited, Prestige Estates Projects Limited, Umm Al Qura for Development and Construction Company, 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 Xi S And D Inc stock attractive at the current price?
The data as of Nov 6, 2026: price 7,260 KRW, calculated fair value 16,150 KRW (+122%), Quality Score 64/100, 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 317400 calculated?
We run Xi S And D Inc through 16 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 16,150 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. Xi S And D Inc currently trades 55% 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 Xi S And D Inc (317400)?
The closing price on Nov 6, 2026 was 7,260 KRW. Our model-based fair value is 16,150 KRW, about +122% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Xi S And D Inc right now?
The price is below even our cautious bear case (11,085 KRW). The market is more pessimistic than our downside scenario. Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (11,085 KRW to 22,906 KRW) leaves room in how you read the outcome. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Xi S And D Inc
How large is the market capitalisation of Xi S And D Inc (317400)?
The market capitalisation of Xi S And D Inc is 277B KRW (≈ $205M). 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 Xi S And D Inc (317400)?
The price-to-sales ratio of Xi S And D Inc is 0.21 (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 Xi S And D Inc (317400)?
Earnings per share at Xi S And D Inc are 1,139 KRW (price ÷ EPS = P/E 6.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Xi S And D Inc (317400)?
The dividend yield of Xi S And D Inc is 2.1% (payout 16.7%, on adjusted earnings, reported 13.2%). 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 Xi S And D Inc (317400)?
The net margin of Xi S And D Inc is 3.4% (last twelve months), excl. one-off gain FY2025 2.0%. 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 Xi S And D Inc (317400)?
The return on equity (ROE) of Xi S And D Inc is 8.7% (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 Xi S And D Inc (317400)?
On an EBIT basis the return on assets of Xi S And D Inc is 5.8% (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 Xi S And D Inc (317400)?
The operating margin of Xi S And D Inc is 3.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Xi S And D Inc (317400)?
Revenue at Xi S And D Inc is growing −10.0% versus a year earlier (3y avg −17.6%). 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 Xi S And D Inc (317400)?
Earnings per share at Xi S And D Inc are growing +39.2% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Xi S And D Inc in the live analysis
One click puts Xi S And D Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026