Hanil Feed Co. Ltd (005860) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Hanil Feed Co. Ltd stock KRW 2,831, price KRW 2,045, upside +38.4%, quality 60 out of 100. Rating: undervalued. 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 9, 2026.
How to read this chart
60‑month range 1,685 KRW – 12,554 KRW · fair‑value band 2,099 KRW – 3,562 KRW · the 2,045 KRW price screens below the 2,831 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 9, 2026.
Follow Hanil Feed Co. in your weekly email
Every Wednesday you see whether Hanil Feed 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.
Hanil Feed Co., Ltd. produces and sells mixed feed in South Korea. Hanil Feed Co., Ltd. was founded in 1968 and is based in Yongin-si, South Korea.
Stock analysis
Hanil Feed Co. Ltd (005860) currently trades at 2,045 KRW, while our model-based Fair Value estimate is 2,831 KRW, implying the stock looks roughly 28% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 4,114 KRW per share, and 18 of the 25 models we run sit above the 2,045 KRW price.
Bear case: the Dividend Discount group reads lowest at 504.35 KRW, and 7 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 2,099 KRW (bear) to 3,562 KRW (bull), the price of 2,045 KRW sits below 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 60/100 (solid quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Hanil Feed Co. Ltd reported revenue of 455B KRW in FY2025 versus 356B KRW in FY2021, a compound +6.3%/yr. Reported net income was 6.4B KRW in FY2025, compounding −3.0%/yr from FY2021.
Key figures
Market cap 80.6B KRW (≈ $59.6M) Micro · P/E ratio 14.7 · P/S ratio 0.17 · EPS (TTM) 138.84 KRW · Dividend yield 3.7% · Net margin 1.1% · Return on equity 3.4% · Return on assets (EBIT) 1.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (medium confidence).
What moves the price
The share trades about 55% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −1% fair-value upside, at 38%, 005860 screens cheaper than that median.
Fair Value models
Bear2,099 KRWFair Value 2,831 KRWBull3,562 KRW
Price 2,045 KRW · Upside +38.4%
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 (54.74 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.67/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+5.5%
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.
+3.7%
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.
+6.5%
Start year 2020 (pandemic). Over 10 years: +5.1% a year
Revenue growth 23 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.
+2.2%
’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.
+10.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.4%
Dividend (yield on the price)3.7%
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.6.4% vs 11.1%, 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.1% → 1%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than 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).
−11.2%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −13.1% 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 · 627 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside+38.4% · Above median
Profitability
Return on equity (12 months)3.4% · Below median
Return on assets3.0% · Below median
Net margin (12 months)1.1% · Below median
Operating margin (12 months)−0.3% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)11.0% · Above median
Dividend yield (12 months)3.7% · Above median
Balance sheet
Debt / equity0.03× · Below 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.
Is Hanil Feed Co. Ltd (005860) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 2,831 KRW versus a price of 2,045 KRW, about +38% upside (undervalued).
What is the fair value of 005860?
Our model-based fair value for Hanil Feed Co. Ltd is 2,831 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 2,045 KRW.
What is the quality score of 005860?
Hanil Feed Co. Ltd has a Quality Score of 60/100. 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 Hanil Feed Co. Ltd (005860)?
Our model-based price target is the fair value of 2,831 KRW (as of Nov 9, 2026) from 25 valuation models. Cautious scenario 2,099 KRW, optimistic scenario 3,562 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hanil Feed Co. Ltd stock forecast for 2026?
Our models put fair value at 2,831 KRW, about +38% upside versus a price of 2,045 KRW (undervalued). Cautious scenario 2,099 KRW, optimistic scenario 3,562 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hanil Feed Co. Ltd (005860)?
Hanil Feed Co. Ltd reported trailing-twelve-month revenue of about 484B KRW (latest available figure, as of Nov 9, 2026).
Does Hanil Feed Co. Ltd pay a dividend?
Hanil Feed Co. Ltd currently shows a dividend yield of 3.67% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Hanil Feed Co. Ltd (005860) and when is the ex-dividend date?
Hanil Feed Co. Ltd pays a dividend of 75.00 KRW per share a year, a dividend yield of 3.7%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 2009. The payout ratio is 54.0% of earnings. Free cash flow covers the dividend 4.47 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 Hanil Feed Co. Ltd (005860)?
For today's price to be fair in a discounted-cash-flow model, Hanil Feed Co. Ltd would have to grow free cash flow by -11.2 % 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 +6.5 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 005860 use?
Our models discount Hanil Feed 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 Hanil Feed Co. Ltd that is -11.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Hanil Feed Co. Ltd (005860) delivered so far?
Over the past 5 years revenue at Hanil Feed Co. Ltd grew +6.5 % a year. The price currently implies free-cash-flow growth of -11.2 % 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 Hanil Feed Co. Ltd (005860) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Hanil Feed Co. Ltd (-11.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hanil Feed Co. Ltd (005860)?
The free-cash-flow yield on the price is 16.39 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Hanil Feed 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 Hanil Feed Co. Ltd (005860)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hanil Feed Co. Ltd it is 2,831 KRW per share (as of Nov 9, 2026), against a price of 2,045 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 Hanil Feed Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 005860 trades below its calculated fair value: price 2,045 KRW, fair value 2,831 KRW, a gap of about +38% (undervalued). 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 005860?
No. The price is what the market pays today (2,045 KRW); the fair value is what the company's own numbers justify (2,831 KRW). For Hanil Feed Co. Ltd the two are 785.64 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hanil Feed Co. Ltd worth?
The market values Hanil Feed Co. Ltd at about 80.6B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 2,045 KRW; our models calculate a fair value of 2,831 KRW per share.
What do the bullish and bearish scenarios say about 005860?
Our models span a range for Hanil Feed Co. Ltd: cautious scenario 2,099 KRW, base 2,831 KRW, optimistic 3,562 KRW per share (as of Nov 9, 2026, price 2,045 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 005860?
Hanil Feed Co. Ltd trades at a price-to-earnings ratio of 14.7 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2,831 KRW is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2016 to 2025), reported earnings: 35.4. Other multiples: P/B 0.5, P/S 0.2, EV/EBITDA 5.8.
How solid is the balance sheet of Hanil Feed Co. Ltd (005860)?
Balance-sheet figures for Hanil Feed Co. Ltd (as of Nov 9, 2026): return on equity 3.4%, debt of 0.03 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 005860 from its 52-week high?
Hanil Feed Co. Ltd trades at 2,045 KRW, about 55% below its 52-week high of 4,570 KRW and at the low of 2,045 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 2,831 KRW is for.
Which stocks are comparable to Hanil Feed Co. Ltd?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz 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 Hanil Feed Co. Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 2,045 KRW, calculated fair value 2,831 KRW (+38%), Quality Score 60/100, 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 005860 calculated?
We run Hanil Feed Co. Ltd 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 2,831 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 13.3% above its aggregate fair value. Hanil Feed Co. Ltd currently trades 28% below its own fair value, and the market average says nothing about that. 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 Hanil Feed Co. Ltd (005860)?
The closing price on Nov 9, 2026 was 2,045 KRW. Our model-based fair value is 2,831 KRW, about +38% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hanil Feed Co. Ltd right now?
The price is below even our cautious bear case (2,099 KRW). The market is more pessimistic than our downside scenario. Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Hanil Feed Co. Ltd
How large is the market capitalisation of Hanil Feed Co. Ltd (005860)?
The market capitalisation of Hanil Feed Co. Ltd is 80.6B KRW (≈ $59.6M). 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 Hanil Feed Co. Ltd (005860)?
The price-to-sales ratio of Hanil Feed Co. Ltd is 0.17 (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 Hanil Feed Co. Ltd (005860)?
Earnings per share at Hanil Feed Co. Ltd are 138.84 KRW (price ÷ EPS = P/E 14.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hanil Feed Co. Ltd (005860)?
The dividend yield of Hanil Feed Co. Ltd is 3.7% (payout 54.0%). 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 Hanil Feed Co. Ltd (005860)?
The net margin of Hanil Feed Co. Ltd is 1.1% (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 Hanil Feed Co. Ltd (005860)?
The return on equity (ROE) of Hanil Feed Co. Ltd is 3.4% (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 Hanil Feed Co. Ltd (005860)?
On an EBIT basis the return on assets of Hanil Feed Co. Ltd is 1.7% (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 Hanil Feed Co. Ltd (005860)?
The operating margin of Hanil Feed Co. Ltd is −0.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hanil Feed Co. Ltd (005860)?
Revenue at Hanil Feed Co. Ltd is growing +11.0% versus a year earlier (3y avg +3.7%). 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 Hanil Feed Co. Ltd (005860)?
Earnings per share at Hanil Feed Co. Ltd are growing +156% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hanil Feed Co. Ltd (005860) carry?
The net debt of Hanil Feed Co. Ltd is 3.8B KRW (fiscal year 2024, ≈ 0.3 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 Hanil Feed Co. Ltd in the live analysis
One click puts Hanil Feed Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026