Silla Textile Co.Ltd (001000) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Silla Textile Co.Ltd KRW 221, price KRW 1,695, upside -87.0%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Structural break:
The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.
Stretched ValuationStrong overvaluation with only moderate quality.
!Fair value 220.63 KRW · Strongly overvalued (−87%)
!Quality 58/100
!Weak Growth(revenue 5y −3.0 %/yr)
!Thin margins · 2.0% net margin (TTM)
✓Low debt · generates free cash flow
!Mixed vs. peers(4/9)
!Narrow moat38/100
!Evidence only low, so the estimate is less certain
Watch Silla Textile Co.Ltd 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 1,695 KRW – 18,475 KRW · fair‑value band 191.15 KRW – 246.52 KRW · the 1,695 KRW price screens above the 220.63 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Silla Textile Co.Ltd in your weekly email
Every Wednesday you see whether Silla Textile Co.Ltd 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.
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.
Show more
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.
Stock analysis
Silla Textile Co.Ltd (001000) currently trades at 1,695 KRW, while our model-based Fair Value estimate is 220.63 KRW, implying the stock looks roughly 668.0% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 399.44 KRW per share, and 0 of the 22 models we run sit above the 1,695 KRW price.
Bear case: the Earnings-Based group reads lowest at 24.55 KRW, and 22 of the 22 models stay below the price. Evidence for this calculation is low.
Scenario range: 191.15 KRW (bear) to 246.52 KRW (bull), the price of 1,695 KRW sits above 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 58/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Silla Textile Co.Ltd 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.
Key figures
Market cap 41.2B KRW (≈ $30.2M) · P/S ratio 6.71 · Net margin 2.0% · Return on equity 0.5% · Return on assets (EBIT) 1.5% · Operating margin 36.4% · Revenue (TTM) 3.5B KRW · Revenue growth (YoY) −12.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 87% below its 52-week high and at its 52-week low.
For context, the median of 10 Consumer Cyclical peers we cover trades at −21% fair-value upside, at −87%, 001000 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (24.55 KRW to 703.18 KRW). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear 191.15 KRWFair Value 220.63 KRWBull 246.52 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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−2.2%
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.
−6.8%
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.
−3.0%
Start year 2020 (pandemic). Over 10 years: +0.4% a year
Revenue growth 11 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.
+1.5%
’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. 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.
−27.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−27.1%
Dividend (yield on the price)0.0%
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.−27% vs −12%, 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.16% → 14%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 1.2%/yr over ~7Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
+32.8%
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 +30.1% 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.Textile Manufacturing · 344 stocks
Beats the industry median on 3/8 measures
Overall it trails its industry peers.
Valuation
Quality Score58 · Top 25%
Fair Value upside−87% · Bottom 25%
Profitability
Return on equity (TTM)0% · Below median
Return on assets1% · Below median
Net margin (TTM)2% · Below median
Operating margin (TTM)36% · Top 25%
Growth and dividend
Revenue growth−12% · Bottom 25%
Valuation Multiplesvs Textile Manufacturing median · lower = cheaper
P/FCF0.0× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 11
FUTURE (revenue growth)0· sector 0
PAST (return on equity)2· sector 15
HEALTH (low debt)100· sector 95
DIVIDEND (yield)0· sector 37
VALUE 0: the price sits above our fair-value range.
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.
Is Silla Textile Co.Ltd (001000) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 220.63 KRW versus a price of 1,695 KRW, about −87% upside (overvalued).
What is the fair value of 001000?
Our model-based fair value for Silla Textile Co.Ltd is 220.63 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 1,695 KRW.
What is the quality score of 001000?
Silla Textile Co.Ltd 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 price target for Silla Textile Co.Ltd (001000)?
Our model-based price target is the fair value of 220.63 KRW (as of Sep 24, 2026) from 22 valuation models. Cautious scenario 191.15 KRW, optimistic scenario 246.52 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Silla Textile Co.Ltd stock forecast for 2026?
Our models put fair value at 220.63 KRW, about −87% upside versus a price of 1,695 KRW (overvalued). Cautious scenario 191.15 KRW, optimistic scenario 246.52 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Silla Textile Co.Ltd (001000)?
Silla Textile Co.Ltd reported trailing-twelve-month revenue of about 3.5B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into Silla Textile Co.Ltd (001000)?
For today's price to be fair in a discounted-cash-flow model, Silla Textile Co.Ltd would have to grow free cash flow by +32.8 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 001000 use?
Our models discount Silla Textile Co.Ltd at 8.9 %: a base by market capitalisation (nano), damped by beta 0.33, 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 Silla Textile Co.Ltd that is +32.8 % per year a year over ten years, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has Silla Textile Co.Ltd (001000) delivered so far?
Over the past 5 years revenue at Silla Textile Co.Ltd grew -3.0 % a year. The price currently implies +32.8 % 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 Silla Textile Co.Ltd (001000) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Silla Textile Co.Ltd (+32.8 % 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 Silla Textile Co.Ltd (001000)?
The free-cash-flow yield on the price is 1.75 %: that much free cash flow Silla Textile Co.Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Silla Textile Co.Ltd (001000)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Silla Textile Co.Ltd it is 220.63 KRW per share (as of Sep 24, 2026), against a price of 1,695 KRW. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Silla Textile Co.Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 001000 trades above its calculated fair value: price 1,695 KRW, fair value 220.63 KRW, a gap of about −87% (overvalued). 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 001000?
No. The price is what the market pays today (1,695 KRW); the fair value is what the company's own numbers justify (220.63 KRW). For Silla Textile Co.Ltd the two are 1,474 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Silla Textile Co.Ltd worth?
The market values Silla Textile Co.Ltd at about 41.2B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 1,695 KRW; our models calculate a fair value of 220.63 KRW per share.
What do the bullish and bearish scenarios say about 001000?
Our models span a range for Silla Textile Co.Ltd: cautious scenario 191.15 KRW, base 220.63 KRW, optimistic 246.52 KRW per share (as of Sep 24, 2026, price 1,695 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Silla Textile Co.Ltd (001000)?
Balance-sheet figures for Silla Textile Co.Ltd (as of Sep 24, 2026): return on equity 0.5%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 001000 from its 52-week high?
Silla Textile Co.Ltd trades at 1,695 KRW, about 87% below its 52-week high of 12,850 KRW and at the low of 1,695 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 220.63 KRW is for.
Which stocks are comparable to Silla Textile Co.Ltd?
From the same area (Consumer Cyclical) we also value Shenzhou International Group, Tongkun Group, Inner Mongolia ERDOS Resources Co, K.P.R. Mill Limited, 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 Silla Textile Co.Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 1,695 KRW, calculated fair value 220.63 KRW (−87%), Quality Score 58/100, from 22 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 001000 calculated?
We run Silla Textile Co.Ltd through 22 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 220.63 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. Silla Textile Co.Ltd itself currently trades above fair value. 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 Silla Textile Co.Ltd (001000)?
The closing price on Sep 23, 2026 was 1,695 KRW. Our model-based fair value is 220.63 KRW, about −87% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Silla Textile Co.Ltd right now?
The price sits above even our optimistic bull case (246.52 KRW). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Silla Textile Co.Ltd
How large is the market capitalisation of Silla Textile Co.Ltd (001000)?
The market capitalisation of Silla Textile Co.Ltd is 41.2B KRW (≈ $30.2M). 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 Silla Textile Co.Ltd (001000)?
The price-to-sales ratio of Silla Textile Co.Ltd is 6.71 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Silla Textile Co.Ltd (001000)?
The net margin of Silla Textile Co.Ltd is 2.0% (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 Silla Textile Co.Ltd (001000)?
The return on equity (ROE) of Silla Textile Co.Ltd is 0.5% (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 Silla Textile Co.Ltd (001000)?
On an EBIT basis the return on assets of Silla Textile Co.Ltd is 1.5% (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 Silla Textile Co.Ltd (001000)?
The operating margin of Silla Textile Co.Ltd is 36.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Silla Textile Co.Ltd (001000)?
Revenue at Silla Textile Co.Ltd is growing −12.2% versus a year earlier (3y avg −6.8%). 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 Silla Textile Co.Ltd (001000)?
Earnings per share at Silla Textile Co.Ltd are growing −1.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Silla Textile Co.Ltd (001000) carry?
The net debt of Silla Textile Co.Ltd is 14.2B KRW (fiscal year 2025, ≈ 19.7 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 Silla Textile Co.Ltd in the live analysis
One click puts Silla Textile Co.Ltd 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.
