EN DE

Samhwa Crown & Closure Co (004450) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 48.4B KRW

SC Samhwa Crown & Closure Co 004450 · KO
Price26,200 KRW
Fair Value38,049 KRW
Upside+45.2%
Quality54/100
Watch Samhwa Crown & Closure Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.3% net margin
Low debt · generates free cash flow
4.79% dividend yield
Ranks above peers (8/11)
Narrow moat 36/100
Evidence: High Range 28,537 KRW – 47,561 KRW Share as image

Fair value as of: Jul 23, 2026

From 25 valuation models · updated 17 days ago

Share price +2.7% over the past month.

A solid business, screening 45% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (28,537 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (54/100) 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)

49,193 KRW 24,400 KRW Fair Value 38,049 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 24,400 KRW – 49,193 KRW · fair‑value band 28,537 KRW – 47,561 KRW · the 26,200 KRW price screens below the 38,049 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

Samhwa Crown & Closure Co (004450) currently trades at 26,200 KRW, while our model-based Fair Value estimate is 38,049 KRW, implying the stock looks roughly 45.2% undervalued today. The Quality Score stands at 54/100 (solid quality), in the Consumer Cyclical 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: high), always confirm before acting.

Over the trailing twelve months, Samhwa Crown & Closure Co generated revenue of 110B KRW at a net margin of 9.3%. Revenue declined 5.9% year over year. It earns a return on equity of 7.2%. Net debt stands at 48.5B KRW. Fundamentals as of Jul 23, 2026

Our scenario range runs from 28,537 KRW (bear case) to 47,561 KRW (bull case); at 26,200 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 36% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -22% fair-value upside, at 45%, 004450 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 35,852 KRW 56,062 KRW 83,783 KRW 80
Residual Income 45,769 KRW 45,260 KRW 40,102 KRW 76
Rev-Margin DCF 23,158 KRW 40,580 KRW 59,539 KRW 74
All 25 models by family
DCF Models
FCF DCF 34,499 KRW 56,346 KRW 87,703 KRW 38
Owner Earnings 37,438 KRW 60,620 KRW 93,894 KRW 31
5Y Revenue Exit 23,158 KRW 39,953 KRW 60,439 KRW 39
5Y EBITDA Exit 39,838 KRW 69,763 KRW 103,274 KRW 41
5Y P/E Exit 19,768 KRW 33,894 KRW 47,830 KRW 38
10Y Revenue Exit 26,021 KRW 41,866 KRW 61,208 KRW 36
10Y EBITDA Exit 37,398 KRW 62,066 KRW 92,559 KRW 37
10Y P/E Exit 24,831 KRW 37,760 KRW 51,979 KRW 35
Earnings-Based
Graham-Dodd 15,220 KRW 36,810 KRW 47,556 KRW 54
PEG = 1.0 6,518 KRW 9,311 KRW 12,104 KRW 46
EPV 16,822 KRW 21,891 KRW 26,326 KRW 59
Dividend Discount
Gordon GGM 10,357 KRW 18,531 KRW 29,056 KRW 70
DDM Multi-Stage 10,357 KRW 15,496 KRW 21,122 KRW 61
Multiples
P/E Multiple 28,537 KRW 38,049 KRW 47,561 KRW 63
P/S Multiple 28,537 KRW 38,049 KRW 47,561 KRW 58
P/B Multiple 28,537 KRW 38,049 KRW 47,561 KRW 55
EV/EBIT 23,665 KRW 36,083 KRW 48,502 KRW 53
EV/EBITDA 50,805 KRW 72,269 KRW 93,734 KRW 54
EV/Revenue 18,698 KRW 32,535 KRW 46,373 KRW 43
Asset-Based
NCAV (Graham) 30,914 KRW 41,425 KRW 61,829 KRW 50
Growth DCF
Growth DCF 35,852 KRW 56,062 KRW 83,783 KRW 80
Rev-Margin DCF 23,158 KRW 40,580 KRW 59,539 KRW 74
Economic Profit
Residual Income 45,769 KRW 45,260 KRW 40,102 KRW 76
ROIC Compounder 16,822 KRW 21,891 KRW 26,326 KRW 72
Growth Earnings
Growth-Adj P/E 22,151 KRW 31,644 KRW 41,137 KRW 68

Widest divergence: DCF Models (41,866 KRW) versus Dividend Discount (15,496 KRW). Highest evidence: Growth DCF (80).

Notify me when 004450 reaches fair value

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

Key figures & financial health

Revenue (TTM) 110B KRW
Revenue growth (YoY) -5.9%
Net margin 9.3%
Return on equity 7.2%
Free cash flow 8.6B KRW FY2025
Operating margin 4.5%
More key figures
Dividend yield 4.8%
EPS growth (YoY) +32.1%
Net debt 48.5B KRW FY2025

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 52 · Market factors (momentum, volatility) 39

Profitability 30
Margins and returns on capital today
Quality Growth 18
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 85
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

Samhwa Crown & Closure Co., Ltd manufactures and sells bottle caps used in the packaging of beverages, alcohol, and food in South Korea and internationally. It offers crown, roll on pilfer proof, plastic, white, press on twist off, and injection caps. The company also provides metal printing services for caps.

Full company description

Samhwa Crown & Closure Co., Ltd manufactures and sells bottle caps used in the packaging of beverages, alcohol, and food in South Korea and internationally. It offers crown, roll on pilfer proof, plastic, white, press on twist off, and injection caps. The company also provides metal printing services for caps. The company was founded in 1965 and is headquartered in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Samhwa Crown & Closure Co reported revenue of 163B KRW in FY2025 versus 150B KRW in FY2021, a compound +2.1%/yr. Reported net income was 4.3B KRW in FY2025, compounding +31.8%/yr from FY2021.

Growth Quality 53/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
163B KRW
Latest YoY
−2.5%
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.
+1.8%
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 (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.
+4.7%
Revenue +2.1%/yr
FY21 150B KRW
FY22 154B KRW
FY23 158B KRW
FY24 167B KRW
FY25 163B KRW
Net income +31.8%/yr
FY21 1.4B KRW
FY22 −17.2B KRW
FY23 −6.7B KRW
FY24 8.0B KRW
FY25 4.3B KRW

Watch 004450: 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). "Samhwa Crown & Closure Co Fair Value". https://www.fairvalue-calculator.com/stock/004450

Peer Group

Packaging & Containers · 272 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 54 · Above median
Fair Value upside +45% · Top 25%
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 5% · Below median
Revenue growth -6% · Below median
Dividend yield (TTM) 4.8% · Top 25%
Debt / equity 0.41× · Higher than 75% of peers

Valuation Multiples vs Packaging & Containers median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 1.6× · 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 94 · sector 9
FUTURE 0 · sector 1
PAST 29 · sector 21
HEALTH 79 · sector 92
DIVIDEND 96 · sector 42

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 Packaging & Containers stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Stora Enso Oyj STER kr 101.90 kr 126.39 +24%
ShenZhen YUTO Packaging Technology Co 002831 ¥29.10 ¥20.88 -28%
SCG Packaging Public Company SCGP 29.00 THB 16.12 THB -44%
AblePrint Technology Co 7734 2,850 TWD 661.69 TWD -77%
PT Fajar Surya Wisesa Tbk, FASW 5,312 IDR 1,194 IDR -78%
Taiwan Hon Chuan Enterprise Co 9939 132.50 TWD 127.06 TWD -4%
Time Technoplast Limited TIMETECHNO ₹206.82 ₹161.42 -22%
EPL Limited 500135 ₹222.25 ₹111.65 -50%
Ton Yi Industrial Corp 9907 15.15 TWD 23.17 TWD +53%
Dongwon Systems Corporation 014820 19,330 KRW 31,473 KRW +63%

Compare Samhwa Crown & Closure 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 Samhwa Crown & Closure Co (004450) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 38,049 KRW versus a price of 26,200 KRW, about +45% (undervalued).
What is the fair value of 004450?
Our model-based fair value for Samhwa Crown & Closure Co is 38,049 KRW (as of Jul 23, 2026), built from audited fundamentals. The current price is 26,200 KRW.
What is the quality score of 004450?
Samhwa Crown & Closure Co has a Quality Score of 54/100. 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 Samhwa Crown & Closure Co (004450)?
Samhwa Crown & Closure Co reported trailing-twelve-month revenue of about 110B KRW (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 004450?
The net profit margin of Samhwa Crown & Closure Co is about 9.3%, meaning it keeps roughly 9.3% of revenue as net income. Based on the latest reported figures.
Does Samhwa Crown & Closure Co pay a dividend?
Samhwa Crown & Closure Co currently shows a dividend yield of about 4.78% 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 Samhwa Crown & Closure 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.