Sam Hwa Capaci (001820) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Sam Hwa Capaci stock KRW 20,154, price KRW 78,100, that is 74.2% below the price, quality 55 out of 100. Rating: strongly overvalued. Calculated from audited financials with 25 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 5, 2026.
How to read this chart
60‑month range 21,390 KRW – 190,100 KRW · fair‑value band 14,287 KRW – 26,907 KRW · the 78,100 KRW price screens above the 20,154 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Sam Hwa Capaci in your weekly email
Every Wednesday you see whether Sam Hwa Capaci 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.
SAMWHA CAPACITOR Co.,LTD engages in the manufacture and sale of capacitors in South Korea.
Show moreShow less
It offers multi-layer ceramic capacitors for general, automotive, and industrial applications; disc ceramic capacitors, EMI filters, film capacitors, beads, common mode filters, inductors, power capacitors, DC link capacitors, capacitor bank systems, battery capacitors, and disc varistors.
The company was founded in 1956 and is headquartered in Yongin-Si, South Korea.
Stock analysis
Sam Hwa Capaci (001820) currently trades at 78,100 KRW, while our model-based Fair Value estimate is 20,154 KRW, 74% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 31,207 KRW per share, and 0 of the 25 models we run sit above the 78,100 KRW price.
Bear case: the Dividend Discount group reads lowest at 4,630 KRW, and 25 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 14,287 KRW (bear) to 26,907 KRW (bull), the price of 78,100 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 55/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Sam Hwa Capaci reported revenue of 294B KRW in FY2025 versus 262B KRW in FY2021, a compound +3.0%/yr. Reported net income was 12.5B KRW in FY2025, compounding −18.5%/yr from FY2021.
Key figures
Market cap 803B KRW (≈ $589M) Small · P/E ratio 41.5 · P/S ratio 2.69 · EPS (TTM) 1,840 KRW · Dividend yield 0.6% · Net margin 6.4% · Return on equity 6.9% · Return on assets (EBIT) 8.0% (5-year average).
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 59% below its 52-week high and 181% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at −74%, 001820 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (4,379 KRW to 68,782 KRW). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear14,287 KRWFair Value 20,154 KRWBull26,907 KRW
Price 78,100 KRW · Downside -74.2%
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 (1,146 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.55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−0.3%
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.
+3.8%
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.
+4.0%
Start year 2020 (pandemic). Over 10 years: +6.4% a year
Revenue growth 24 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.
+4.0%
’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. 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.
−14.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−15.1%
Dividend (yield on the price)0.6%
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.−15.1% vs 8.4%, 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.11% → 4%
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).
+50.4%
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.
+9.8%
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 +47.3% a year for the price and +7.6% 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.Electronic Components · 651 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside−74.2% · Bottom 25%
Profitability
Return on equity (12 months)6.9% · Below median
Return on assets3.7% · Above median
Net margin (12 months)6.4% · Above median
Operating margin (12 months)10.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)5.2% · Below median
Dividend yield (12 months)0.6% · Below median
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Electronic Components 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.
Is Sam Hwa Capaci (001820) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 20,154 KRW versus a price of 78,100 KRW, about 74% lower (overvalued).
What is the fair value of 001820?
Our model-based fair value for Sam Hwa Capaci is 20,154 KRW (as of Nov 5, 2026), built from audited fundamentals. The current price: 78,100 KRW.
What is the quality score of 001820?
Sam Hwa Capaci has a Quality Score of 55/100. 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 Sam Hwa Capaci (001820)?
Our model-based price target is the fair value of 20,154 KRW (as of Nov 5, 2026) from 25 valuation models. Cautious scenario 14,287 KRW, optimistic scenario 26,907 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Sam Hwa Capaci stock forecast for 2026?
Our models put fair value at 20,154 KRW, about 74% lower versus a price of 78,100 KRW (overvalued). Cautious scenario 14,287 KRW, optimistic scenario 26,907 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Sam Hwa Capaci (001820)?
Sam Hwa Capaci reported trailing-twelve-month revenue of about 299B KRW (latest available figure, as of Nov 5, 2026).
Does Sam Hwa Capaci pay a dividend?
Sam Hwa Capaci currently shows a dividend yield of 0.64% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Sam Hwa Capaci (001820) and when is the ex-dividend date?
Sam Hwa Capaci pays a dividend of 500.00 KRW per share a year, a dividend yield of 0.6%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 2006. The payout ratio is 27.2% of earnings. Free cash flow covers the dividend 1.76 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Sam Hwa Capaci (001820)?
For today's price to be fair in a discounted-cash-flow model, Sam Hwa Capaci would have to grow free cash flow by +50.4 % per year for five years (discount rate 14.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.0 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 001820 use?
Our models discount Sam Hwa Capaci at 14.1 %: a base by market capitalisation (small), damped by beta 2.15, 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 Sam Hwa Capaci that is +50.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.1 %) and the same formula as our fair value.
How much growth has Sam Hwa Capaci (001820) delivered so far?
Over the past 5 years revenue at Sam Hwa Capaci grew +4.0 % a year. The price currently implies free-cash-flow growth of +50.4 % 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 Sam Hwa Capaci (001820) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Sam Hwa Capaci (+50.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sam Hwa Capaci (001820)?
The free-cash-flow yield on the price is 1.14 %: that much free cash flow Sam Hwa Capaci produces per unit of market value. When it exceeds the discount rate of our models (14.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sam Hwa Capaci (001820)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sam Hwa Capaci it is 20,154 KRW per share (as of Nov 5, 2026), against a price of 78,100 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Sam Hwa Capaci stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 001820 trades above its calculated fair value: price 78,100 KRW, fair value 20,154 KRW, a gap of about −74% (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 001820?
No. The price is what the market pays today (78,100 KRW); the fair value is what the company's own numbers justify (20,154 KRW). For Sam Hwa Capaci the two are 57,946 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Sam Hwa Capaci worth?
The market values Sam Hwa Capaci at about 803B KRW (market capitalisation, as of Nov 5, 2026). Per share that is 78,100 KRW; our models calculate a fair value of 20,154 KRW per share.
What do the bullish and bearish scenarios say about 001820?
Our models span a range for Sam Hwa Capaci: cautious scenario 14,287 KRW, base 20,154 KRW, optimistic 26,907 KRW per share (as of Nov 5, 2026, price 78,100 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 001820?
Sam Hwa Capaci trades at a price-to-earnings ratio of 41.5 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 20,154 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 19.2. Other multiples: P/B 2.9, P/S 2.7, EV/EBITDA 22.4.
How solid is the balance sheet of Sam Hwa Capaci (001820)?
Balance-sheet figures for Sam Hwa Capaci (as of Nov 5, 2026): return on equity 6.9%, debt of 0.00 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 001820 from its 52-week high?
Sam Hwa Capaci trades at 78,100 KRW, about 59% below its 52-week high of 190,100 KRW and 181% above the low of 27,832 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 20,154 KRW is for.
Which stocks are comparable to Sam Hwa Capaci?
From the same area (Technology) we also value Amphenol Corporation, Hon Hai Precision Industry Co, Corning Incorporated, Delta Electronics, 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 Sam Hwa Capaci stock attractive at the current price?
The data as of Nov 5, 2026: price 78,100 KRW, calculated fair value 20,154 KRW (−74%), Quality Score 55/100, from 25 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 001820 calculated?
We run Sam Hwa Capaci through 25 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 20,154 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. Sam Hwa Capaci 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 Sam Hwa Capaci (001820)?
The closing price on Nov 6, 2026 was 78,100 KRW. Our model-based fair value is 20,154 KRW, about 74% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sam Hwa Capaci right now?
The price sits above even our optimistic bull case (26,907 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (14,287 KRW to 26,907 KRW) leaves room in how you read the outcome.
Key figures of Sam Hwa Capaci
How large is the market capitalisation of Sam Hwa Capaci (001820)?
The market capitalisation of Sam Hwa Capaci is 803B KRW (≈ $589M). 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 Sam Hwa Capaci (001820)?
The price-to-sales ratio of Sam Hwa Capaci is 2.69 (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 Sam Hwa Capaci (001820)?
Earnings per share at Sam Hwa Capaci are 1,840 KRW (price ÷ EPS = P/E 41.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sam Hwa Capaci (001820)?
The dividend yield of Sam Hwa Capaci is 0.6% (payout 27.2%). 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 Sam Hwa Capaci (001820)?
The net margin of Sam Hwa Capaci is 6.4% (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 Sam Hwa Capaci (001820)?
The return on equity (ROE) of Sam Hwa Capaci is 6.9% (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 Sam Hwa Capaci (001820)?
On an EBIT basis the return on assets of Sam Hwa Capaci is 8.0% (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 Sam Hwa Capaci (001820)?
The operating margin of Sam Hwa Capaci is 10.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sam Hwa Capaci (001820)?
Revenue at Sam Hwa Capaci is growing +5.2% versus a year earlier (3y avg +3.8%). 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 Sam Hwa Capaci (001820)?
Earnings per share at Sam Hwa Capaci are growing +188% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Sam Hwa Capaci (001820) carry?
The net debt of Sam Hwa Capaci is 10.9B KRW (fiscal year 2017, ≈ 1.2 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 Sam Hwa Capaci in the live analysis
One click puts Sam Hwa Capaci on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 5, 2026