Hite Jinro (000080) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hite Jinro stock KRW 21,349, price KRW 16,590, upside +28.7%, quality 48 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 6, 2026.
How to read this chart
60‑month range 14,260 KRW – 34,822 KRW · fair‑value band 12,458 KRW – 28,198 KRW · the 16,590 KRW price screens below the 21,349 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Hite Jinro in your weekly email
Every Wednesday you see whether Hite Jinro 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.
HITEJINRO Co., Ltd. manufactures and sells alcoholic beverages in South Korea. It provides beer, soju, bottled water, and other products. The company was formerly known as Jinro Ltd and changed its name to HITEJINRO Co., Ltd. in September 2011.
Show moreShow less
HITEJINRO Co., Ltd. is headquartered in Seoul, South Korea.
Stock analysis
Hite Jinro (000080) currently trades at 16,590 KRW, while our model-based Fair Value estimate is 21,349 KRW, implying the stock looks roughly 22% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 24,900 KRW per share, and 13 of the 24 models we run sit above the 16,590 KRW price.
Bear case: the Dividend Discount group reads lowest at 8,090 KRW, and 11 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 12,458 KRW (bear) to 28,198 KRW (bull), the price of 16,590 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 48/100 (below-average quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Hite Jinro reported revenue of 2.5T KRW in FY2025 versus 2.2T KRW in FY2021, a compound +3.2%/yr. Reported net income was 41.5B KRW in FY2025, compounding −12.8%/yr from FY2021.
Key figures
Market cap 1.2T KRW (≈ $849M) Small · P/E ratio 25.6 · P/S ratio 0.47 · EPS (TTM) 645.82 KRW · Dividend yield 4.5% · Net margin 1.9% · Return on equity 3.9% · Return on assets (EBIT) 5.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 29 out of 100 (medium confidence).
What moves the price
The share trades about 14% below its 52-week high and 16% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 14% fair-value upside, at 29%, 000080 screens cheaper than that median.
Fair Value models
Bear12,458 KRWFair Value 21,349 KRWBull28,198 KRW
Price 16,590 KRW · Upside +28.7%
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 (552.04 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.51/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−3.9%
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.
+0.0%
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.
+2.1%
Start year 2020 (pandemic). Over 10 years: +2.7% a year
Revenue growth 16 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.
+6.0%
’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. Basis: EBIT basis. 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.
+4.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−0.5%
Dividend (yield on the price)4.5%
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.−12.4% vs 0.7%, 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.9% → 7%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more 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).
+12.1%
Yearly growth needed for the next five years to justify today's price.
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.
+0.5%
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 +9.8% a year for the price and −1.5% 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.Beverages - Wineries & Distilleries · 91 stocks
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). "Hite Jinro Fair Value". https://www.fairvalue-calculator.com/stock/000080
Frequently asked questions
Is Hite Jinro (000080) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 21,349 KRW versus a price of 16,590 KRW, about +29% upside (undervalued).
What is the fair value of 000080?
Our model-based fair value for Hite Jinro is 21,349 KRW (as of Nov 6, 2026), built from audited fundamentals. The current price: 16,590 KRW.
What is the quality score of 000080?
Hite Jinro has a Quality Score of 48/100. 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 Hite Jinro (000080)?
Our model-based price target is the fair value of 21,349 KRW (as of Nov 6, 2026) from 24 valuation models. Cautious scenario 12,458 KRW, optimistic scenario 28,198 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hite Jinro stock forecast for 2026?
Our models put fair value at 21,349 KRW, about +29% upside versus a price of 16,590 KRW (undervalued). Cautious scenario 12,458 KRW, optimistic scenario 28,198 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hite Jinro (000080)?
Hite Jinro reported trailing-twelve-month revenue of about 2.4T KRW (latest available figure, as of Nov 6, 2026).
Does Hite Jinro pay a dividend?
Hite Jinro currently shows a dividend yield of 4.46% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Hite Jinro (000080)?
Hite Jinro has a dividend yield of 4.5%.
What growth is priced into Hite Jinro (000080)?
For today's price to be fair in a discounted-cash-flow model, Hite Jinro would have to grow free cash flow by +12.1 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.1 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 000080 use?
Our models discount Hite Jinro at 10.2 %: a base by market capitalisation (small), damped by beta 0.25, 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 Hite Jinro that is +12.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Hite Jinro (000080) delivered so far?
Over the past 5 years revenue at Hite Jinro grew +2.1 % a year. The price currently implies free-cash-flow growth of +12.1 % 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 Hite Jinro (000080) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Hite Jinro (+12.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hite Jinro (000080)?
The free-cash-flow yield on the price is 7.51 %: that much free cash flow Hite Jinro produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hite Jinro (000080)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hite Jinro it is 21,349 KRW per share (as of Nov 6, 2026), against a price of 16,590 KRW. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Hite Jinro stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 000080 trades below its calculated fair value: price 16,590 KRW, fair value 21,349 KRW, a gap of about +29% (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 000080?
No. The price is what the market pays today (16,590 KRW); the fair value is what the company's own numbers justify (21,349 KRW). For Hite Jinro the two are 4,759 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hite Jinro worth?
The market values Hite Jinro at about 1.2T KRW (market capitalisation, as of Nov 6, 2026). Per share that is 16,590 KRW; our models calculate a fair value of 21,349 KRW per share.
What do the bullish and bearish scenarios say about 000080?
Our models span a range for Hite Jinro: cautious scenario 12,458 KRW, base 21,349 KRW, optimistic 28,198 KRW per share (as of Nov 6, 2026, price 16,590 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 000080?
Hite Jinro trades at a price-to-earnings ratio of 25.6 (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 21,349 KRW is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings: 31.0. Other multiples: P/B 1.0, P/S 0.5, EV/EBITDA 4.0.
How solid is the balance sheet of Hite Jinro (000080)?
Balance-sheet figures for Hite Jinro (as of Nov 6, 2026): return on equity 3.9%, debt of 0.28 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 000080 from its 52-week high?
Hite Jinro trades at 16,590 KRW, about 14% below its 52-week high of 19,270 KRW and 16% above the low of 14,260 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 21,349 KRW is for.
Which stocks are comparable to Hite Jinro?
From the same area (Consumer Defensive) we also value Kweichow Moutai Co, Wuliangye Yibin Co, Shanxi Xinghuacun Fen Wine Factory Co, Pernod Ricard SA, 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 Hite Jinro stock attractive at the current price?
The data as of Nov 6, 2026: price 16,590 KRW, calculated fair value 21,349 KRW (+29%), Quality Score 48/100, 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 000080 calculated?
We run Hite Jinro through 24 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 21,349 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. Hite Jinro currently trades 22% 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 Hite Jinro (000080)?
The closing price on Nov 6, 2026 was 16,590 KRW. Our model-based fair value is 21,349 KRW, about +29% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hite Jinro right now?
A fairly wide model range (12,458 KRW to 28,198 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 Hite Jinro
How large is the market capitalisation of Hite Jinro (000080)?
The market capitalisation of Hite Jinro is 1.2T KRW (≈ $849M). 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 Hite Jinro (000080)?
The price-to-sales ratio of Hite Jinro is 0.47 (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 Hite Jinro (000080)?
Earnings per share at Hite Jinro are 645.82 KRW (price ÷ EPS = P/E 25.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hite Jinro (000080)?
The dividend yield of Hite Jinro is 4.5% (payout 115%). 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 Hite Jinro (000080)?
The net margin of Hite Jinro is 1.9% (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 Hite Jinro (000080)?
The return on equity (ROE) of Hite Jinro is 3.9% (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 Hite Jinro (000080)?
On an EBIT basis the return on assets of Hite Jinro is 5.1% (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 Hite Jinro (000080)?
The operating margin of Hite Jinro is 10.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hite Jinro (000080)?
Revenue at Hite Jinro is growing −4.3% versus a year earlier (3y avg +0.0%). 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 Hite Jinro (000080)?
Earnings per share at Hite Jinro are growing +20.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hite Jinro (000080) carry?
The net debt of Hite Jinro is 713B KRW (fiscal year 2025, ≈ 8.2 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 Hite Jinro in the live analysis
One click puts Hite Jinro 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