EN DE

Shinyoungwacoal,Inc. (005800) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 119B KRW

SI Shinyoungwacoal,Inc. 005800 · KO
Price13,580 KRW
Fair Value11,850 KRW
Upside-12.7%
Quality56/100
Watch Shinyoungwacoal,Inc. for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 2.4% net margin
Low debt · generates free cash flow
1.32% dividend yield
Trails peers (3/10)
Narrow moat 22/100
Evidence: High Range 8,888 KRW – 14,813 KRW Share as image

Fair value as of: Jul 24, 2026

From 24 valuation models · updated 18 days ago

Share price +6.9% over the past month.

A solid business, but screening 13% overvalued on our models.

What matters now

  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from 8,888 KRW (bear) to 14,813 KRW (bull), base 11,850 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 56/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

18,993 KRW 8,340 KRW Fair Value 11,850 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range 8,340 KRW – 18,993 KRW · fair‑value band 8,888 KRW – 14,813 KRW · the 13,580 KRW price screens above the 11,850 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

Shinyoungwacoal,Inc. (005800) currently trades at 13,580 KRW, while our model-based Fair Value estimate is 11,850 KRW, implying the stock looks roughly 12.7% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Consumer Cyclical 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, Shinyoungwacoal,Inc. generated revenue of 183B KRW at a net margin of 2.4%. Revenue declined 4.3% year over year. It earns a return on equity of 1.2%. Fundamentals as of Jul 24, 2026

Our scenario range runs from 8,888 KRW (bear case) to 14,813 KRW (bull case); at 13,580 KRW, the current price sits within 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 39% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -3% fair-value upside, at -13%, 005800 screens richer 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 8,267 KRW 10,384 KRW 14,033 KRW 80
Residual Income 29,992 KRW 28,104 KRW 21,467 KRW 76
Rev-Margin DCF 5,287 KRW 6,100 KRW 7,169 KRW 74
All 24 models by family
DCF Models
FCF DCF 8,009 KRW 10,188 KRW 14,259 KRW 38
Owner Earnings 9,547 KRW 12,321 KRW 17,506 KRW 31
5Y Revenue Exit 5,287 KRW 5,968 KRW 6,953 KRW 39
5Y EBITDA Exit 7,389 KRW 9,600 KRW 12,542 KRW 41
5Y P/E Exit 10,615 KRW 15,172 KRW 20,625 KRW 38
10Y Revenue Exit 6,276 KRW 6,895 KRW 7,499 KRW 36
10Y EBITDA Exit 7,588 KRW 9,155 KRW 10,814 KRW 37
10Y P/E Exit 9,548 KRW 12,625 KRW 15,608 KRW 35
Earnings-Based
Graham-Dodd 4,740 KRW 5,998 KRW 6,817 KRW 54
EPV 3,141 KRW 3,266 KRW 3,376 KRW 59
Dividend Discount
Gordon GGM 1,377 KRW 1,508 KRW 1,706 KRW 70
DDM Multi-Stage 1,377 KRW 1,739 KRW 2,239 KRW 61
Multiples
P/E Multiple 11,502 KRW 15,336 KRW 19,170 KRW 63
P/S Multiple 8,888 KRW 11,850 KRW 14,813 KRW 58
P/B Multiple 8,888 KRW 11,850 KRW 14,813 KRW 55
EV/EBIT 4,325 KRW 4,970 KRW 5,614 KRW 53
EV/EBITDA 7,775 KRW 9,570 KRW 11,364 KRW 54
EV/Revenue 3,695 KRW 4,254 KRW 4,812 KRW 43
Asset-Based
NCAV (Graham) 21,600 KRW 28,944 KRW 43,200 KRW 50
Growth DCF
Growth DCF 8,267 KRW 10,384 KRW 14,033 KRW 80
Rev-Margin DCF 5,287 KRW 6,100 KRW 7,169 KRW 74
Economic Profit
Residual Income 29,992 KRW 28,104 KRW 21,467 KRW 76
ROIC Compounder 3,141 KRW 3,266 KRW 3,376 KRW 72
Growth Earnings
Growth-Adj P/E 8,108 KRW 11,583 KRW 15,058 KRW 68

Widest divergence: Asset-Based (28,944 KRW) versus Dividend Discount (1,508 KRW). Highest evidence: Growth DCF (80).

Notify me when 005800 reaches fair value

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

Key figures & financial health

Revenue (TTM) 183B KRW
Revenue growth (YoY) -4.3%
Net margin 2.4%
Return on equity 1.2%
Free cash flow 5.2B KRW FY2025
Operating margin 0.4%
More key figures
Dividend yield 1.3%
EPS growth (YoY) -91.0%

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 56 · Market factors (momentum, volatility) 43

Profitability 28
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 70
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 28
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

Shinyoungwacoal,Inc. engages in the production and sale of foundation and lingerie products in South Korea. The company offers its products under the VENUS, PINK VENUS, VENUS MEN, ORLFA, SOLB, WACOAL, SALUTE, MC, RIECHE, MOTHERPIA, REMAMMA, ART-BEAU, VENUS CHOU, JASMIN, and ANETA brands.

Full company description

Shinyoungwacoal,Inc. engages in the production and sale of foundation and lingerie products in South Korea. The company offers its products under the VENUS, PINK VENUS, VENUS MEN, ORLFA, SOLB, WACOAL, SALUTE, MC, RIECHE, MOTHERPIA, REMAMMA, ART-BEAU, VENUS CHOU, JASMIN, and ANETA brands. It is also involved in the manufacturing, processing, and sale of sewing products; leasing of real estate; import/export; and e-commerce and internet-related businesses. Shinyoungwacoal,Inc. was founded in 1954 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

Shinyoungwacoal,Inc. reported revenue of 185B KRW in FY2025 versus 189B KRW in FY2021, a compound −0.6%/yr. Reported net income was 6.3B KRW in FY2025, compounding −0.9%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
185B KRW
Latest YoY
−5.9%
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.
−2.8%
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.
+0.8%
Avg. growth/yr (16Y) 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.
+0.3%
Revenue −0.6%/yr
FY21 189B KRW
FY22 201B KRW
FY23 203B KRW
FY24 197B KRW
FY25 185B KRW
Net income −0.9%/yr
FY21 6.5B KRW
FY22 23.5B KRW
FY23 5.0B KRW
FY24 3.9B KRW
FY25 6.3B KRW

005800 screens 13% overvalued. Compare with H & M Hennes & Mauritz AB →

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). "Shinyoungwacoal,Inc. Fair Value". https://www.fairvalue-calculator.com/stock/005800

Peer Group

Apparel Manufacturing · 212 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 56 · Above median
Fair Value upside −13% · Below median
Return on equity (TTM) 1% · Below median
Return on assets -0% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 0% · Below median
Revenue growth -4% · Below median
Dividend yield (TTM) 1.3% · Below median
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Apparel Manufacturing 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 16 · sector 32
FUTURE 0 · sector 4
PAST 5 · sector 21
HEALTH 100 · sector 98
DIVIDEND 26 · sector 49

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 Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 163.45 kr 165.47 +1%
Ralph Lauren Corporation RL $374.08 $224.21 -40%
Moncler S.p.A MONC €52.08 €50.69 -3%
Gildan Activewear Inc GIL C$73.17 C$32.85 -55%
LPP SA LPP 19,380 PLN 17,754 PLN -8%
Bosideng International Holdings 3998 HK$4.88 HK$5.92 +21%
Youngor Fashion Co 600177 ¥7.57 ¥5.59 -26%
Page Industries Limited PAGEIND ₹39,900 ₹12,395 -69%
Hla Group 600398 ¥6.05 ¥9.92 +64%
Eclat Textile Co 1476 333.50 TWD 357.81 TWD +7%

Compare Shinyoungwacoal,Inc. 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 Shinyoungwacoal,Inc. (005800) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of 11,850 KRW versus a price of 13,580 KRW, about −13% (overvalued).
What is the fair value of 005800?
Our model-based fair value for Shinyoungwacoal,Inc. is 11,850 KRW (as of Jul 24, 2026), built from audited fundamentals. The current price is 13,580 KRW.
What is the quality score of 005800?
Shinyoungwacoal,Inc. has a Quality Score of 56/100. 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 Shinyoungwacoal,Inc. (005800)?
Shinyoungwacoal,Inc. reported trailing-twelve-month revenue of about 183B KRW (latest available figure, as of Jul 24, 2026).
What is the net profit margin of 005800?
The net profit margin of Shinyoungwacoal,Inc. is about 2.4%, meaning it keeps roughly 2.4% of revenue as net income. Based on the latest reported figures.
Does Shinyoungwacoal,Inc. pay a dividend?
Shinyoungwacoal,Inc. currently shows a dividend yield of about 1.30% relative to its recent price (as of Jul 24, 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 Shinyoungwacoal,Inc. 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.