Hitejinro Holdings (000140) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Hitejinro Holdings KRW 23,250, price KRW 7,750, upside +200.0%, quality 41 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Hitejinro Holdings for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 7,343 KRW – 15,462 KRW · fair‑value band 19,121 KRW – 29,850 KRW · the 7,750 KRW price screens below the 23,250 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Hitejinro in your weekly email
Every Wednesday you see whether Hitejinro 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 Holdings Co., Ltd., through its subsidiaries, manufactures and sells beer and soju in South Korea and internationally. The company also manufactures and sells packaging glass containers and bottled water, as well as other non-alcoholic beverages. In addition, it is involved in the golf course operations and investment business.
Show more
Hitejinro Holdings Co., Ltd., through its subsidiaries, manufactures and sells beer and soju in South Korea and internationally. The company also manufactures and sells packaging glass containers and bottled water, as well as other non-alcoholic beverages. In addition, it is involved in the golf course operations and investment business. The company was formerly known as Hite Holdings Co., Ltd. and changed its name to Hitejinro Holdings Co., Ltd. in April 2012. Hitejinro Holdings Co., Ltd. was founded in 1933 and is based in Seoul, South Korea.
Stock analysis
Hitejinro Holdings (000140) currently trades at 7,750 KRW, while our model-based Fair Value estimate is 23,250 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 132,042 KRW per share, and 15 of the 15 models we run sit above the 7,750 KRW price.
Bear case: the Dividend Discount group reads lowest at 13,231 KRW, and 0 of the 15 models stay below the price. Evidence for this calculation is low.
Scenario range: 19,121 KRW (bear) to 29,850 KRW (bull), the price of 7,750 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 41/100 (below-average quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Hitejinro Holdings reported revenue of 2.5T KRW in FY2025 versus 2.2T KRW in FY2021, a compound +3.2%/yr. Reported net income was −2.6B KRW in FY2025.
Key figures
Market cap 169B KRW (≈ $124M) · P/S ratio 0.07 · Dividend yield 4.5% · Net margin −0.1% · Return on equity 1.1% · Return on assets (EBIT) 4.6% · Operating margin 9.5% · Revenue (TTM) 2.5T KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 23% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −3% fair-value upside, at 200%, 000140 screens cheaper than that median.
Fair Value models
Bear 19,121 KRWFair Value 23,250 KRWBull 29,850 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.28/100
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.
+2.0%
Start year 2020 (pandemic). Over 10 years: +2.6% a year
Revenue growth 25 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.
+5.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
9.4% (2020) → 7.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+16.7%
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 +14.3% 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.Beverages - Brewers · 58 stocks
Beats the industry median on 4/11 measures
Overall it trails its industry peers.
Valuation
Quality Score41 · Bottom 25%
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)1% · Bottom 25%
Return on assets3% · Below median
Net margin (TTM)0% · Bottom 25%
Operating margin (TTM)9% · Below median
Growth and dividend
Revenue growth−4% · Below median
Dividend yield (TTM)4.5% · Above median
Balance sheet
Debt / equity0.99× · Highest 25%
Valuation Multiplesvs Beverages - Brewers 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). "Hitejinro Holdings Fair Value". https://www.fairvalue-calculator.com/stock/000140
Frequently asked questions
Is Hitejinro Holdings (000140) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 23,250 KRW versus a price of 7,750 KRW, about +200% upside (undervalued).
What is the fair value of 000140?
Our model-based fair value for Hitejinro Holdings is 23,250 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 7,750 KRW.
What is the quality score of 000140?
Hitejinro Holdings has a Quality Score of 41/100. 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 Hitejinro Holdings (000140)?
Our model-based price target is the fair value of 23,250 KRW (as of Sep 24, 2026) from 15 valuation models. Cautious scenario 19,121 KRW, optimistic scenario 29,850 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hitejinro Holdings stock forecast for 2026?
Our models put fair value at 23,250 KRW, about +200% upside versus a price of 7,750 KRW (undervalued). Cautious scenario 19,121 KRW, optimistic scenario 29,850 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hitejinro Holdings (000140)?
Hitejinro Holdings reported trailing-twelve-month revenue of about 2.5T KRW (latest available figure, as of Sep 24, 2026).
Does Hitejinro Holdings pay a dividend?
Hitejinro Holdings currently shows a dividend yield of about 4.52% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Hitejinro Holdings (000140)?
For today's price to be fair in a discounted-cash-flow model, Hitejinro Holdings would have to grow free cash flow by +16.7 % 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 +2.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 000140 use?
Our models discount Hitejinro Holdings at 11.6 %: a base by market capitalisation (micro), damped by beta 0.42, 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 Hitejinro Holdings that is +16.7 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Hitejinro Holdings (000140) delivered so far?
Over the past 5 years revenue at Hitejinro Holdings grew +2.0 % a year. The price currently implies +16.7 % per year free-cash-flow growth a 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 Hitejinro Holdings (000140) growing?
The median revenue growth in the sector is +2.9 % a year. That is the yardstick for the growth priced into Hitejinro Holdings (+16.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hitejinro Holdings (000140)?
The free-cash-flow yield on the price is 39.03 %: that much free cash flow Hitejinro Holdings 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 Hitejinro Holdings (000140)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hitejinro Holdings it is 23,250 KRW per share (as of Sep 24, 2026), against a price of 7,750 KRW. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Hitejinro Holdings stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 000140 trades below its calculated fair value: price 7,750 KRW, fair value 23,250 KRW, a gap of about +200% (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 000140?
No. The price is what the market pays today (7,750 KRW); the fair value is what the company's own numbers justify (23,250 KRW). For Hitejinro Holdings the two are 15,500 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hitejinro Holdings worth?
The market values Hitejinro Holdings at about 169B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 7,750 KRW; our models calculate a fair value of 23,250 KRW per share.
What do the bullish and bearish scenarios say about 000140?
Our models span a range for Hitejinro Holdings: cautious scenario 19,121 KRW, base 23,250 KRW, optimistic 29,850 KRW per share (as of Sep 24, 2026, price 7,750 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hitejinro Holdings (000140)?
Balance-sheet figures for Hitejinro Holdings (as of Sep 24, 2026): return on equity 1.1%, debt of 0.99 per unit of equity. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is 000140 from its 52-week high?
Hitejinro Holdings trades at 7,750 KRW, about 23% below its 52-week high of 10,000 KRW and 3% above the low of 7,500 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 23,250 KRW is for.
Which stocks are comparable to Hitejinro Holdings?
From the same area (Consumer Defensive) we also value Anheuser-Busch InBev SA, Heineken N.V, Fomento Económico Mexicano, S.A., Constellation Brands, Inc, 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 Hitejinro Holdings stock attractive at the current price?
The data as of Sep 24, 2026: price 7,750 KRW, calculated fair value 23,250 KRW (+200%), Quality Score 41/100, from 15 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 000140 calculated?
We run Hitejinro Holdings through 15 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 23,250 KRW, 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. Hitejinro Holdings currently trades 200 % 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 Hitejinro Holdings (000140)?
The closing price on Sep 23, 2026 was 7,750 KRW. Our model-based fair value is 23,250 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hitejinro Holdings right now?
The large discount to fair value meets weak quality (41/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (19,121 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Hitejinro Holdings
How large is the market capitalisation of Hitejinro Holdings (000140)?
The market capitalisation of Hitejinro Holdings is 169B KRW (≈ $124M). 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 Hitejinro Holdings (000140)?
The price-to-sales ratio of Hitejinro Holdings is 0.07 (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 Hitejinro Holdings (000140)?
The dividend yield of Hitejinro Holdings is 4.5%. 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 Hitejinro Holdings (000140)?
The net margin of Hitejinro Holdings is −0.1% (fiscal year 2025). 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 Hitejinro Holdings (000140)?
The return on equity (ROE) of Hitejinro Holdings is 1.1% (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 Hitejinro Holdings (000140)?
On an EBIT basis the return on assets of Hitejinro Holdings is 4.6% (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 Hitejinro Holdings (000140)?
The operating margin of Hitejinro Holdings is 9.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hitejinro Holdings (000140)?
Revenue at Hitejinro Holdings is growing −3.5% 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 Hitejinro Holdings (000140)?
Earnings per share at Hitejinro Holdings are growing −16.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hitejinro Holdings (000140) carry?
The net debt of Hitejinro Holdings is 1.3T KRW (fiscal year 2025, ≈ 20.2 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 Hitejinro Holdings in the live analysis
One click puts Hitejinro Holdings on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
