EN DE

SAMIL C&S Co (004440) Fair Value & Analysis

Basic Materials · KR · Market cap 63.7B KRW

SC SAMIL C&S Co 004440 · KO
Price4,845 KRW
Fair Value1,995 KRW
Upside-58.8%
Quality50/100
Watch SAMIL C&S Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Loss-making · -0.3% net margin
Low debt · generates free cash flow
Trails peers (2/9)
Narrow moat 22/100
Evidence: High Range 1,496 KRW – 2,494 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 2,533 KRW to 1,995 KRW (−21.2%) since Jun 25, 2026. Share price −16.0% over the past month.

A solid business, but screening 59% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (2,494 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

17,250 KRW 3,170 KRW Fair Value 1,995 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 3,170 KRW – 17,250 KRW · fair‑value band 1,496 KRW – 2,494 KRW · the 4,845 KRW price screens above the 1,995 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

SAMIL C&S Co (004440) currently trades at 4,845 KRW, while our model-based Fair Value estimate is 1,995 KRW, implying the stock looks roughly 58.8% overvalued today. The Quality Score stands at 50/100 (solid quality), in the Basic Materials 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, SAMIL C&S Co generated revenue of 219B KRW at a net margin of -0.3%. Revenue grew 2.0% year over year. It earns a return on equity of -0.2%. Net debt stands at 32.1B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 1,496 KRW (bear case) to 2,494 KRW (bull case); at 4,845 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. The share trades about 56% below its 52-week high and 21% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -59% fair-value upside, at -59%, 004440 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 7,506 KRW 8,754 KRW 10,905 KRW 80
Residual Income 14,192 KRW 13,033 KRW 9,181 KRW 76
Rev-Margin DCF 7,315 KRW 8,933 KRW 10,919 KRW 74
All 24 models by family
DCF Models
FCF DCF 7,354 KRW 8,639 KRW 11,038 KRW 38
Owner Earnings 4,964 KRW 5,320 KRW 5,986 KRW 31
5Y Revenue Exit 7,315 KRW 8,855 KRW 11,103 KRW 39
5Y EBITDA Exit 9,792 KRW 13,136 KRW 17,578 KRW 41
5Y P/E Exit 6,105 KRW 6,766 KRW 7,567 KRW 38
10Y Revenue Exit 7,210 KRW 8,378 KRW 9,640 KRW 36
10Y EBITDA Exit 8,809 KRW 11,040 KRW 13,475 KRW 37
10Y P/E Exit 6,569 KRW 7,078 KRW 7,546 KRW 35
Earnings-Based
Graham-Dodd 797.98 KRW 1,005 KRW 1,141 KRW 54
EPV 5,896 KRW 6,205 KRW 6,475 KRW 59
Dividend Discount
Gordon GGM 348.91 KRW 381.90 KRW 432.17 KRW 70
DDM Multi-Stage 348.91 KRW 440.21 KRW 566.53 KRW 61
Multiples
P/E Multiple 1,496 KRW 1,995 KRW 2,494 KRW 63
P/S Multiple 1,496 KRW 1,995 KRW 2,494 KRW 58
P/B Multiple 1,496 KRW 1,995 KRW 2,494 KRW 55
EV/EBIT 8,127 KRW 9,488 KRW 10,848 KRW 53
EV/EBITDA 12,535 KRW 15,365 KRW 18,195 KRW 54
EV/Revenue 7,583 KRW 9,099 KRW 10,615 KRW 43
Asset-Based
NCAV (Graham) 10,529 KRW 14,109 KRW 21,058 KRW 50
Growth DCF
Growth DCF 7,506 KRW 8,754 KRW 10,905 KRW 80
Rev-Margin DCF 7,315 KRW 8,933 KRW 10,919 KRW 74
Economic Profit
Residual Income 14,192 KRW 13,033 KRW 9,181 KRW 76
ROIC Compounder 5,896 KRW 6,205 KRW 6,475 KRW 72
Growth Earnings
Growth-Adj P/E 1,066 KRW 1,523 KRW 1,980 KRW 68

Widest divergence: Asset-Based (14,109 KRW) versus Dividend Discount (381.90 KRW). Highest evidence: Growth DCF (80).

Notify me when 004440 reaches fair value

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

Key figures & financial health

Revenue (TTM) 219B KRW
Revenue growth (YoY) +2.0%
Net margin -0.3%
Return on equity -0.2%
Free cash flow 4.3B KRW FY2025
Operating margin -4.8%
More key figures
EPS growth (YoY) -62.6%
Net debt 32.1B KRW FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 49 · Market factors (momentum, volatility) 29

Profitability 19
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 17
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

SAMIL C&S Co., Ltd. engages in the production and sale of concrete piles and steel structures in South Korea. It offers PHC, ultra-high strength, large-diameter, and earth retaining piles; and produces and installs steel structures, including marine steel bridges and marine structures.

Full company description

SAMIL C&S Co., Ltd. engages in the production and sale of concrete piles and steel structures in South Korea. It offers PHC, ultra-high strength, large-diameter, and earth retaining piles; and produces and installs steel structures, including marine steel bridges and marine structures. The company also provides construction materials, such as aggregate, ready-mixed concrete, and asphalt concrete. In addition, it engages in the manufacturing of equipment for the offshore wind power generation business. The company was formerly known as Daelim C&S Co. Ltd. and changed its name to SAMIL C&S Co., Ltd. in September 2020. The company was founded in 1965 and is headquartered in Seoul, South Korea. SAMIL C&S Co., Ltd. operates as a subsidiary of Samil Holdings Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SAMIL C&S Co reported revenue of 223B KRW in FY2025 versus 227B KRW in FY2021, a compound −0.4%/yr. Reported net income was 1.5B KRW in FY2025.

Growth Quality 62/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
223B KRW
Latest YoY
+0.8%
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.
−2.6%
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.
+3.7%
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.
−1.3%
Revenue −0.4%/yr
FY21 227B KRW
FY22 241B KRW
FY23 216B KRW
FY24 221B KRW
FY25 223B KRW
Net income
FY21 −3.2B KRW
FY22 −6.2B KRW
FY23 2.0B KRW
FY24 −2.0B KRW
FY25 1.5B KRW

004440 screens 59% overvalued. Compare with CRH plc →

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). "SAMIL C&S Co Fair Value". https://www.fairvalue-calculator.com/stock/004440

Peer Group

Building Materials · 253 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 50 · Below median
Fair Value upside −59% · Bottom 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) -0% · Bottom 25%
Operating margin (TTM) -5% · Bottom 25%
Revenue growth 2% · Above median
Debt / equity 0.17× · Higher than median

Valuation Multiples vs Building Materials 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 27
FUTURE 10 · sector 2
PAST 0 · sector 15
HEALTH 92 · sector 92
DIVIDEND 0 · sector 42

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 Building Materials stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
CRH plc CRH $102.92 $70.57 -31%
UltraTech Cement Limited ULTRACEMCO ₹11,711 ₹4,719 -60%
China Jushi Co 600176 ¥54.52 ¥13.95 -74%
Grasim Industries Limited GRASIM ₹3,073 ₹1,245 -59%
CEMEX, S.A. CEMEXCPO 21.71 MXN 15.42 MXN -29%
Anhui Conch Cement Company 600585 ¥16.99 ¥26.14 +54%
Ambuja Cements Limited AMBUJACEM ₹435.25 ₹227.96 -48%
Shree Cement Limited SHREECEM ₹26,930 ₹8,215 -69%
TCC Group 1101B 43.70 TWD 10.48 TWD -76%
Taiwan Glass Ind. Corp 1802 53.30 TWD 13.98 TWD -74%

Compare SAMIL C&S Co 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 SAMIL C&S Co (004440) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 1,995 KRW versus a price of 4,845 KRW, about −59% (overvalued).
What is the fair value of 004440?
Our model-based fair value for SAMIL C&S Co is 1,995 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 4,845 KRW.
What is the quality score of 004440?
SAMIL C&S Co has a Quality Score of 50/100. 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 SAMIL C&S Co (004440)?
SAMIL C&S Co reported trailing-twelve-month revenue of about 219B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 004440?
The net profit margin of SAMIL C&S Co is about -0.3%, meaning it is currently running at a net loss. 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 SAMIL C&S 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.