EN DE

NOROO Holdings (000325) Fair Value & Analysis

Basic Materials · KR · Market cap 250B KRW

NH NOROO Holdings 000325 · KO
Price24,650 KRW
Fair Value45,321 KRW
Upside+83.9%
Quality57/100
Watch NOROO Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.7% net margin
Low debt · generates free cash flow
2.53% dividend yield
Ranks above peers (7/10)
Narrow moat 35/100
Evidence: Medium Range 33,991 KRW – 56,651 KRW Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Fair value updated Jul 23, 2026, revised from 53,771 KRW to 45,321 KRW (−15.7%) since Jul 7, 2026. Share price −1.2% over the past month.

A solid business, screening 84% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (33,991 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

114,795 KRW 14,235 KRW Fair Value 45,321 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 14,235 KRW – 114,795 KRW · fair‑value band 33,991 KRW – 56,651 KRW · the 24,650 KRW price screens below the 45,321 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

NOROO Holdings (000325) currently trades at 24,650 KRW, while our model-based Fair Value estimate is 45,321 KRW, implying the stock looks roughly 83.9% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, NOROO Holdings generated revenue of 1.2T KRW at a net margin of 2.7%. Revenue grew 3.4% year over year. It earns a return on equity of 7.8%. Net debt stands at 32.3B KRW. Fundamentals as of Jul 23, 2026

Our scenario range runs from 33,991 KRW (bear case) to 56,651 KRW (bull case); at 24,650 KRW, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 37% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at 84%, 000325 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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
Highest evidence
Growth DCF 76,255 KRW 106,911 KRW 152,632 KRW 80
Residual Income 39,786 KRW 41,667 KRW 44,145 KRW 76
Rev-Margin DCF 71,535 KRW 104,877 KRW 142,631 KRW 74
All 24 models by family
DCF Models
FCF DCF 74,826 KRW 108,829 KRW 162,521 KRW 38
Owner Earnings 51,433 KRW 72,143 KRW 104,845 KRW 31
5Y Revenue Exit 71,535 KRW 104,725 KRW 146,694 KRW 39
5Y EBITDA Exit 74,913 KRW 110,976 KRW 152,483 KRW 41
5Y P/E Exit 58,911 KRW 81,360 KRW 104,373 KRW 38
10Y Revenue Exit 70,347 KRW 101,263 KRW 141,978 KRW 36
10Y EBITDA Exit 74,355 KRW 105,678 KRW 146,455 KRW 37
10Y P/E Exit 63,965 KRW 84,762 KRW 109,252 KRW 35
Earnings-Based
Graham-Dodd 21,508 KRW 63,277 KRW 83,671 KRW 54
Lynch FV 13,240 KRW 18,915 KRW 24,589 KRW 50
PEG = 1.0 13,240 KRW 18,915 KRW 24,589 KRW 46
EPV 69,967 KRW 79,670 KRW 88,294 KRW 59
Multiples
P/E Multiple 40,328 KRW 53,771 KRW 67,214 KRW 63
P/S Multiple 40,328 KRW 53,771 KRW 67,214 KRW 58
P/B Multiple 40,328 KRW 53,771 KRW 67,214 KRW 55
EV/EBIT 81,531 KRW 103,713 KRW 125,895 KRW 53
EV/EBITDA 82,520 KRW 105,031 KRW 127,543 KRW 54
EV/Revenue 72,658 KRW 97,375 KRW 122,092 KRW 43
Asset-Based
NCAV (Graham) 24,529 KRW 32,868 KRW 49,057 KRW 50
Growth DCF
Growth DCF 76,255 KRW 106,911 KRW 152,632 KRW 80
Rev-Margin DCF 71,535 KRW 104,877 KRW 142,631 KRW 74
Economic Profit
Residual Income 39,786 KRW 41,667 KRW 44,145 KRW 76
ROIC Compounder 73,583 KRW 90,116 KRW 110,105 KRW 72
Growth Earnings
Growth-Adj P/E 33,471 KRW 47,816 KRW 62,161 KRW 68

Widest divergence: Growth DCF (104,877 KRW) versus Earnings-Based (18,915 KRW). Highest evidence: Growth DCF (80).

Notify me when 000325 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.2T KRW
Revenue growth (YoY) +3.4%
Net margin 2.7%
Return on equity 7.8%
Free cash flow 52.0B KRW FY2025
Operating margin 5.5%
More key figures
Dividend yield 2.2%
EPS growth (YoY) +10.5%
Net debt 32.3B KRW FY2023

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 57 · Market factors (momentum, volatility) 24

Profitability 40
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 64
Balance sheet, leverage, solvency risk
Investment 80
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 11
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

NOROO Holdings Co., Ltd. operates as a general fine chemical company in South Korea. It produces industrial materials, such as paints, inks, and resins; and color chemicals used in automobiles and building interiors, as well as offers plastic products for automobiles and home appliances.

Full company description

NOROO Holdings Co., Ltd. operates as a general fine chemical company in South Korea. It produces industrial materials, such as paints, inks, and resins; and color chemicals used in automobiles and building interiors, as well as offers plastic products for automobiles and home appliances. The company is also involved in the distribution, processing, sale, and seed cultivation of agricultural products; investment; seed production; intellectual property management and rental; transportation intermediary agency and brokerage; and O2O service businesses. In addition, it provides color consulting and design services; manufactures and sells thinners; and engages in the color education business. The company was formerly known as DPI Holdings Co., Ltd. and changed its name to NOROO Holdings Co., Ltd. in March 2010. NOROO Holdings Co., Ltd. was founded in 1945 and is headquartered in Anyang-Si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

NOROO Holdings reported revenue of 1.2T KRW in FY2025 versus 955B KRW in FY2021, a compound +6.7%/yr. Reported net income was 32.4B KRW in FY2025, compounding +112.3%/yr from FY2021.

Growth Quality 65/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.2T KRW
Latest YoY
−0.7%
Avg. growth/yr (3Y) 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.
+6.1%
Avg. growth/yr (5Y) 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.
+7.9%
Avg. growth/yr (12Y) 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.
+6.0%
Revenue +6.7%/yr
FY21 955B KRW
FY22 1.0T KRW
FY23 1.2T KRW
FY24 1.2T KRW
FY25 1.2T KRW
Net income +112.3%/yr
FY21 1.6B KRW
FY22 25.0B KRW
FY23 25.5B KRW
FY24 50.7B KRW
FY25 32.4B KRW

Watch 000325: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "NOROO Holdings Fair Value". https://www.fairvalue-calculator.com/stock/000325

Peer Group

Specialty Chemicals · 668 stocks

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.

Quality Score 57 · Above median
Fair Value upside +84% · Top 25%
Return on equity (TTM) 8% · Above median
Return on assets 3% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth 3% · Below median
Dividend yield (TTM) 2.5% · Above median
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 0
FUTURE 17 · sector 19
PAST 31 · sector 23
HEALTH 96 · sector 95
DIVIDEND 51 · sector 25

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare NOROO Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is NOROO Holdings (000325) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 45,321 KRW versus a price of 24,650 KRW, about +84% (undervalued).
What is the fair value of 000325?
Our model-based fair value for NOROO Holdings is 45,321 KRW (as of Jul 23, 2026), built from audited fundamentals. The current price is 24,650 KRW.
What is the quality score of 000325?
NOROO Holdings has a Quality Score of 57/100. 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 revenue of NOROO Holdings (000325)?
NOROO Holdings reported trailing-twelve-month revenue of about 1.2T KRW (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 000325?
The net profit margin of NOROO Holdings is about 2.7%, meaning it keeps roughly 2.7% of revenue as net income. Based on the latest reported figures.
Does NOROO Holdings pay a dividend?
NOROO Holdings currently shows a dividend yield of about 2.19% relative to its recent price (as of Jul 23, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track NOROO Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.