SPC Samlip Co Ltd (005610) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of SPC Samlip Co Ltd KRW 36,490, price KRW 38,750, upside -5.8%, quality 53 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch SPC Samlip 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 35,750 KRW – 86,194 KRW · fair‑value band 27,699 KRW – 45,455 KRW · the 38,750 KRW price screens above the 36,490 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 SPC Samlip Co in your weekly email
Every Wednesday you see whether SPC Samlip Co 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.
Samlip Co., Ltd. provides various food products in South Korea. It offers rice cakes, sandwiches, wheat flour, breads, sweets, noodles, frozen dumplings and pizza, bread crumbs, Jerry Po, eggs, dairy products, bottled water, ice creams, snacks, fruit products, ham, meat products, bacons, and sausages, as well as convenience and ready-to-eat food.
Show more
Samlip Co., Ltd. provides various food products in South Korea. It offers rice cakes, sandwiches, wheat flour, breads, sweets, noodles, frozen dumplings and pizza, bread crumbs, Jerry Po, eggs, dairy products, bottled water, ice creams, snacks, fruit products, ham, meat products, bacons, and sausages, as well as convenience and ready-to-eat food. The company provides its products under the SPC Samlip, Debt, Ta pio, Leopie, Minda Won, Grik Schwein, A snowy pasture, Egg Palm, Sanuki Borle, and Petrefomie brands. The company was formerly known as SPC Samlip Co., Ltd. and changed its name to Samlip Co., Ltd. in April 2026. The company was founded in 1945 and is based in Siheung-si, South Korea. Samlip Co., Ltd. is a subsidiary of SPC Group. Samlip Co., Ltd. operates as a subsidiary of SPC Group.
Stock analysis
SPC Samlip Co Ltd (005610) currently trades at 38,750 KRW, while our model-based Fair Value estimate is 36,490 KRW, implying the stock looks roughly 6.2% fairly valued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 67,844 KRW per share, and 15 of the 26 models we run sit above the 38,750 KRW price.
Bear case: the Earnings-Based group reads lowest at 13,680 KRW, and 11 of the 26 models stay below the price. Evidence for this calculation is medium.
Scenario range: 27,699 KRW (bear) to 45,455 KRW (bull), the price of 38,750 KRW sits inside 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 53/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
SPC Samlip Co Ltd reported revenue of 3.4T KRW in FY2025 versus 2.9T KRW in FY2021, a compound +3.4%/yr. Reported net income was 14.0B KRW in FY2025, compounding −23.2%/yr from FY2021.
Key figures
Market cap 314B KRW (≈ $231M) · P/S ratio 0.09 · Dividend yield 2.6% · Net margin 0.4% · Return on equity −0.5% · Return on assets (EBIT) 6.0% · Operating margin −0.5% · Revenue (TTM) 3.4T KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 29% 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 Defensive peers we cover trades at −3% fair-value upside, at −6%, 005610 screens richer than that median.
Fair Value models
Bear 27,699 KRWFair Value 36,490 KRWBull 45,455 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.60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.7%
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.
+0.6%
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.
+5.8%
Start year 2020 (pandemic). Over 10 years: +9.4% a year
Revenue growth 14 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.
+12.8%
’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.
−11.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−14.3%
Dividend (yield on the price)2.6%
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.2% → 1%
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+3.0%
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 +0.9% 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.Packaged Foods · 668 stocks
Beats the industry median on 1/9 measures
Overall it trails its industry peers.
Valuation
Quality Score53 · Below median
Fair Value upside−6% · Below median
Profitability
Return on assets1% · Bottom 25%
Net margin (TTM)0% · Bottom 25%
Operating margin (TTM)−1% · Bottom 25%
Growth and dividend
Revenue growth0% · Below median
Dividend yield (TTM)2.6% · Below median
Balance sheet
Debt / equity0.15× · Above median
Valuation Multiplesvs Packaged Foods 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.
Cite: Fair Value Calculator (2026). "SPC Samlip Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/005610
Frequently asked questions
Is SPC Samlip Co Ltd (005610) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 36,490 KRW versus a price of 38,750 KRW, about −6% upside (fairly valued).
What is the fair value of 005610?
Our model-based fair value for SPC Samlip Co Ltd is 36,490 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 38,750 KRW.
What is the quality score of 005610?
SPC Samlip Co Ltd has a Quality Score of 53/100. 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 SPC Samlip Co Ltd (005610)?
Our model-based price target is the fair value of 36,490 KRW (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 27,699 KRW, optimistic scenario 45,455 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the SPC Samlip Co Ltd stock forecast for 2026?
Our models put fair value at 36,490 KRW, about −6% upside versus a price of 38,750 KRW (fairly valued). Cautious scenario 27,699 KRW, optimistic scenario 45,455 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of SPC Samlip Co Ltd (005610)?
SPC Samlip Co Ltd reported trailing-twelve-month revenue of about 3.4T KRW (latest available figure, as of Sep 24, 2026).
Does SPC Samlip Co Ltd pay a dividend?
SPC Samlip Co Ltd currently shows a dividend yield of about 2.58% relative to its recent price (as of Sep 24, 2026).
What growth is priced into SPC Samlip Co Ltd (005610)?
For today's price to be fair in a discounted-cash-flow model, SPC Samlip Co Ltd would have to grow free cash flow by +3.0 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 005610 use?
Our models discount SPC Samlip Co Ltd at 13.1 %: a base by market capitalisation (micro), 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 SPC Samlip Co Ltd that is +3.0 % per year a year over ten years, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has SPC Samlip Co Ltd (005610) delivered so far?
Over the past 5 years revenue at SPC Samlip Co Ltd grew +5.8 % a year. The price currently implies +3.0 % 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 SPC Samlip Co Ltd (005610) growing?
The median revenue growth in the sector is +2.9 % a year. That is the yardstick for the growth priced into SPC Samlip Co Ltd (+3.0 % 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 SPC Samlip Co Ltd (005610)?
The free-cash-flow yield on the price is 14.72 %: that much free cash flow SPC Samlip Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SPC Samlip Co Ltd (005610)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SPC Samlip Co Ltd it is 36,490 KRW per share (as of Sep 24, 2026), against a price of 38,750 KRW. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is SPC Samlip Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 005610 trades above its calculated fair value: price 38,750 KRW, fair value 36,490 KRW, a gap of about −6% (fairly valued). 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 005610?
No. The price is what the market pays today (38,750 KRW); the fair value is what the company's own numbers justify (36,490 KRW). For SPC Samlip Co Ltd the two are 2,260 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is SPC Samlip Co Ltd worth?
The market values SPC Samlip Co Ltd at about 314B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 38,750 KRW; our models calculate a fair value of 36,490 KRW per share.
What do the bullish and bearish scenarios say about 005610?
Our models span a range for SPC Samlip Co Ltd: cautious scenario 27,699 KRW, base 36,490 KRW, optimistic 45,455 KRW per share (as of Sep 24, 2026, price 38,750 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of SPC Samlip Co Ltd (005610)?
Balance-sheet figures for SPC Samlip Co Ltd (as of Sep 24, 2026): return on equity −0.5%, debt of 0.15 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 005610 from its 52-week high?
SPC Samlip Co Ltd trades at 38,750 KRW, about 29% below its 52-week high of 54,506 KRW and 8% above the low of 35,750 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 36,490 KRW is for.
Which stocks are comparable to SPC Samlip Co Ltd?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, The Kraft Heinz Company, Foshan Haitian Flavouring and Food Company, 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 SPC Samlip Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 38,750 KRW, calculated fair value 36,490 KRW (−6%), Quality Score 53/100, from 26 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 005610 calculated?
We run SPC Samlip Co Ltd through 26 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 36,490 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 14.0 % above its aggregate fair value. SPC Samlip 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 SPC Samlip Co Ltd (005610)?
The closing price on Sep 23, 2026 was 38,750 KRW. Our model-based fair value is 36,490 KRW, about −6% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SPC Samlip Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of SPC Samlip Co Ltd
How large is the market capitalisation of SPC Samlip Co Ltd (005610)?
The market capitalisation of SPC Samlip Co Ltd is 314B KRW (≈ $231M). 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 SPC Samlip Co Ltd (005610)?
The price-to-sales ratio of SPC Samlip Co Ltd is 0.09 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of SPC Samlip Co Ltd (005610)?
The dividend yield of SPC Samlip Co Ltd is 2.6%. 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 SPC Samlip Co Ltd (005610)?
The net margin of SPC Samlip Co Ltd is 0.4% (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 SPC Samlip Co Ltd (005610)?
The return on equity (ROE) of SPC Samlip 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 SPC Samlip Co Ltd (005610)?
On an EBIT basis the return on assets of SPC Samlip Co Ltd is 6.0% (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 SPC Samlip Co Ltd (005610)?
The operating margin of SPC Samlip Co Ltd is −0.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SPC Samlip Co Ltd (005610)?
Revenue at SPC Samlip Co Ltd is growing −0.3% versus a year earlier (3y avg +0.6%). 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 SPC Samlip Co Ltd (005610)?
Earnings per share at SPC Samlip Co Ltd are growing −94.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does SPC Samlip Co Ltd (005610) carry?
The net debt of SPC Samlip Co Ltd is 132B KRW (fiscal year 2025, ≈ 2.8 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 SPC Samlip Co Ltd in the live analysis
One click puts SPC Samlip 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.
