EN DE

Silla Textile Co (001000) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 23.3B KRW

ST Silla Textile Co 001000 · KQ
Price589.00 KRW
Fair Value246.45 KRW
Upside-58.2%
Quality58/100
Watch Silla Textile Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 2.0% net margin
Low debt · generates free cash flow
Mixed vs. peers (4/9)
Narrow moat 38/100
Evidence: High Range 204.63 KRW – 279.85 KRW Share as image

Fair value as of: Jul 20, 2026

From 22 valuation models · updated 21 days ago

Share price −30.6% over the past month.

A solid business, but screening 58% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (279.85 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

3,695 KRW 577.00 KRW Fair Value 246.45 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 577.00 KRW – 3,695 KRW · fair‑value band 204.63 KRW – 279.85 KRW · the 589.00 KRW price screens above the 246.45 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Silla Textile Co (001000) currently trades at 589.00 KRW, while our model-based Fair Value estimate is 246.45 KRW, implying the stock looks roughly 58.2% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Silla Textile Co generated revenue of 3.5B KRW at a net margin of 2.0%. Revenue declined 12.2% year over year. It earns a return on equity of 0.5%. Net debt stands at 14.2B KRW. Fundamentals as of Jul 20, 2026

Our scenario range runs from 204.63 KRW (bear case) to 279.85 KRW (bull case); at 589.00 KRW, the current price sits above 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. For context, the median of 10 Consumer Cyclical peers we cover trades at -27% fair-value upside, at -58%, 001000 screens richer 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 318.11 KRW 427.83 KRW 615.50 KRW 80
Rev-Margin DCF 197.72 KRW 263.33 KRW 346.33 KRW 74
ROIC Compounder 189.04 KRW 217.74 KRW 242.86 KRW 72
All 22 models by family
DCF Models
FCF DCF 304.71 KRW 417.75 KRW 627.11 KRW 38
Owner Earnings 80.28 KRW 105.21 KRW 151.37 KRW 31
5Y Revenue Exit 197.72 KRW 256.58 KRW 341.63 KRW 39
5Y EBITDA Exit 183.77 KRW 232.42 KRW 296.96 KRW 41
5Y P/E Exit 144.01 KRW 163.60 KRW 188.02 KRW 38
10Y Revenue Exit 234.24 KRW 281.91 KRW 330.69 KRW 36
10Y EBITDA Exit 229.04 KRW 266.97 KRW 304.47 KRW 37
10Y P/E Exit 204.91 KRW 224.41 KRW 240.51 KRW 35
Earnings-Based
Graham-Dodd 20.09 KRW 24.55 KRW 27.62 KRW 54
EPV 189.04 KRW 217.74 KRW 242.86 KRW 59
Multiples
P/E Multiple 31.02 KRW 41.36 KRW 51.70 KRW 63
P/S Multiple 37.67 KRW 50.22 KRW 62.78 KRW 58
P/B Multiple 37.67 KRW 50.22 KRW 62.78 KRW 55
EV/EBIT 167.51 KRW 217.74 KRW 267.97 KRW 53
EV/EBITDA 123.39 KRW 158.92 KRW 194.45 KRW 54
EV/Revenue 141.04 KRW 194.28 KRW 247.53 KRW 43
Asset-Based
NCAV (Graham) 298.09 KRW 399.44 KRW 596.18 KRW 50
Growth DCF
Growth DCF 318.11 KRW 427.83 KRW 615.50 KRW 80
Rev-Margin DCF 197.72 KRW 263.33 KRW 346.33 KRW 74
Economic Profit
Residual Income 400.92 KRW 367.34 KRW 257.56 KRW 61
ROIC Compounder 189.04 KRW 217.74 KRW 242.86 KRW 72
Growth Earnings
Growth-Adj P/E 22.32 KRW 31.88 KRW 41.45 KRW 68

Widest divergence: Asset-Based (399.44 KRW) versus Earnings-Based (24.55 KRW). Highest evidence: Growth DCF (80).

Notify me when 001000 reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.5B KRW
Revenue growth (YoY) -12.2%
Net margin 2.0%
Return on equity 0.5%
Free cash flow 719M KRW FY2025
Operating margin 36.4%
More key figures
EPS growth (YoY) +129%
Net debt 14.2B KRW FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 55 · Market factors (momentum, volatility) 17

Profitability 13
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 89
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 5
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 82
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

Silla Textile Co.,Ltd. engages in the manufacture and sale of polyester fabric in South Korea. It also leases real estate properties, including used car dealerships and factory buildings; and sells wired and wireless products, such as mobile phone terminals, and Internet and security products.

Full company description

Silla Textile Co.,Ltd. engages in the manufacture and sale of polyester fabric in South Korea. It also leases real estate properties, including used car dealerships and factory buildings; and sells wired and wireless products, such as mobile phone terminals, and Internet and security products. The company was founded in 1976 and is headquartered in Daegu, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Silla Textile Co reported revenue of 3.6B KRW in FY2025 versus 4.4B KRW in FY2021, a compound −4.7%/yr. Reported net income was 71.7M KRW in FY2025, compounding −42.8%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
3.6B KRW
Latest YoY
−2.2%
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.
−6.8%
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.
−3.0%
Avg. growth/yr (11Y) 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.
+1.5%
Revenue −4.7%/yr
FY21 4.4B KRW
FY22 4.4B KRW
FY23 3.8B KRW
FY24 3.7B KRW
FY25 3.6B KRW
Net income −42.8%/yr
FY21 670M KRW
FY22 −35.8M KRW
FY23 −672M KRW
FY24 −302M KRW
FY25 71.7M KRW

001000 screens 58% overvalued. Compare with Shenzhou International Group →

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). "Silla Textile Co Fair Value". https://www.fairvalue-calculator.com/stock/001000

Peer Group

Textile Manufacturing · 307 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 58 · Above median
Fair Value upside −58% · Below median
Return on equity (TTM) 0% · Below median
Return on assets 1% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 36% · Top 25%
Revenue growth -12% · Below median

Valuation Multiples vs Textile Manufacturing 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 0 · sector 8
FUTURE 0 · sector 0
PAST 2 · sector 15
HEALTH 100 · sector 95
DIVIDEND 0 · sector 34

VALUE 0: the price sits above our fair-value range.

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 Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$44.40 HK$75.65 +70%
Tongkun Group 601233 ¥23.56 ¥14.53 -38%
Inner Mongolia ERDOS Resources Co 600295 ¥12.04 ¥14.35 +19%
HMT (Xiamen) New Technical Materials Co 603306 ¥91.75 ¥12.85 -86%
Far Eastern New Century Corporation 1402 27.55 TWD 28.72 TWD +4%
K.P.R. Mill Limited KPRMILL ₹1,083 ₹467.49 -57%
Zhejiang Orient Holdings 600120 ¥5.18 ¥2.21 -57%
Vardhman Textiles Limited VTL ₹602.20 ₹437.53 -27%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 323.84 TRY +86%
Shandong Fiberglass Group 605006 ¥16.75 ¥6.42 -62%

Compare Silla Textile Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Silla Textile Co (001000) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 246.45 KRW versus a price of 589.00 KRW, about −58% (overvalued).
What is the fair value of 001000?
Our model-based fair value for Silla Textile Co is 246.45 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 589.00 KRW.
What is the quality score of 001000?
Silla Textile Co has a Quality Score of 58/100. 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 Silla Textile Co (001000)?
Silla Textile Co reported trailing-twelve-month revenue of about 3.5B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 001000?
The net profit margin of Silla Textile Co is about 2.0%, meaning it keeps roughly 2.0% of revenue as net income. Based on the latest reported figures.

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 Silla Textile Co 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.