EN DE

Sempio Foods (007540) Fair Value & Analysis

Consumer Defensive · KR · Market cap 85.5B KRW (≈ $59.8M) · ISIN KR7007540008

What is Sempio Foods really worth?

SF Sempio Foods 007540 · KO
Price43,000 KRW
Fair Value101,520 KRW
Upside+136.1%
Quality63/100

A solid business, trading 58% below our fair value of 101,520 KRW.

Watch Sempio Foods 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 free

Strengths

Low debt · generates free cash flow
Ranks above peers (6/10)

Risks

!Mixed Growth (revenue 5y +5.1 %/yr)
!Thin margins · 3.3% net margin
!Narrow moat 34/100
!Evidence only medium, so the estimate is less certain
!Weak on future: 15 out of 100
!Weak on dividend: 9 out of 100

For context

·0.47% dividend yield
Evidence: Medium Range 79,088 KRW – 126,900 KRW

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 22 days ago

Share price −0.7% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price is below even our cautious bear case (79,088 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.

Price vs Fair Value (5 years)

92,069 KRW 35,521 KRW Fair Value 101,520 KRW Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 35,521 KRW – 92,069 KRW · fair‑value band 79,088 KRW – 126,900 KRW · the 43,000 KRW price screens below the 101,520 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. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Sempio Foods (007540) currently trades at 43,000 KRW, while our model-based Fair Value estimate is 101,520 KRW, implying the stock looks roughly 57.6% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Consumer Defensive sector. Bull case: the DCF Models group reads highest at a median of 372,293 KRW per share, and 24 of the 26 models we run sit above the 43,000 KRW price. Bear case: the Asset-Based group reads lowest at 71,887 KRW, and 2 of the 26 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Sempio Foods generated revenue of 412B KRW at a net margin of 3.3%. Revenue grew 2.9% year over year. It earns a return on equity of 7.5%. Net debt stands at 20.7B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 79,088 KRW (bear case) to 126,900 KRW (bull case); at 43,000 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 41% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −27% fair-value upside, at 136%, 007540 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
EPV 116,208 KRW 133,320 KRW 148,294 KRW 74
Residual Income 80,731 KRW 80,238 KRW 73,943 KRW 74
FCF DCF 338,701 KRW 525,194 KRW 1,119,051 KRW 73
All 26 models by family
DCF Models
FCF DCF 338,701 KRW 525,194 KRW 1,119,051 KRW 73
Owner Earnings 119,539 KRW 254,768 KRW 538,649 KRW 68
5Y Revenue Exit 190,750 KRW 296,775 KRW 516,728 KRW 68
5Y EBITDA Exit 288,387 KRW 494,210 KRW 897,626 KRW 70
5Y P/E Exit 160,047 KRW 283,000 KRW 440,636 KRW 67
10Y Revenue Exit 231,908 KRW 438,409 KRW 552,625 KRW 65
10Y EBITDA Exit 308,102 KRW 648,658 KRW 1,235,683 KRW 62
10Y P/E Exit 214,456 KRW 372,293 KRW 608,747 KRW 60
Earnings-Based
Graham-Dodd 32,873 KRW 229,252 KRW 321,721 KRW 61
Lynch FV 118,440 KRW 169,200 KRW 219,960 KRW 59
PEG = 1.0 118,440 KRW 169,200 KRW 219,960 KRW 55
EPV 116,208 KRW 133,320 KRW 148,294 KRW 74
Dividend Discount
Gordon GGM 3,939 KRW 8,191 KRW 12,994 KRW 64
DDM Multi-Stage 3,939 KRW 6,907 KRW 8,597 KRW 64
Multiples
P/E Multiple 76,140 KRW 101,520 KRW 126,900 KRW 63
P/S Multiple 61,637 KRW 82,183 KRW 102,728 KRW 58
P/B Multiple 61,637 KRW 82,183 KRW 102,728 KRW 55
EV/EBIT 166,262 KRW 217,172 KRW 268,082 KRW 66
EV/EBITDA 259,605 KRW 341,629 KRW 423,654 KRW 67
EV/Revenue 122,540 KRW 169,257 KRW 215,974 KRW 54
Asset-Based
NCAV (Graham) 53,647 KRW 71,887 KRW 107,294 KRW 54
Growth DCF
Growth DCF 319,376 KRW 620,581 KRW 1,114,156 KRW 73
Rev-Margin DCF 207,780 KRW 337,945 KRW 612,159 KRW 68
Economic Profit
Residual Income 80,731 KRW 80,238 KRW 73,943 KRW 74
ROIC Compounder 128,731 KRW 175,483 KRW 222,094 KRW 70
Growth Earnings
Growth-Adj P/E 154,919 KRW 221,313 KRW 287,707 KRW 65

Widest divergence: DCF Models (372,293 KRW) versus Dividend Discount (6,907 KRW). Highest evidence: EPV (74).

Notify me when 007540 reaches fair value

Put 007540 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 0.21 TTM
Dividend yield 0.5%
Net margin 2.4% FY2025
Return on equity 7.5% TTM
Return on assets (EBIT) 3.0% avg 5y
Operating margin 6.3% TTM
More key figures
Growth
Revenue (TTM) 412B KRW TTM
Revenue growth (YoY) +2.9% 3y avg +3.2%
EPS growth (YoY) +407%
Balance sheet & cash flow
Free cash flow 38.9B KRW FY2025
Net debt 20.7B KRW FY2025 · ≈ 0.5 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 62 · Market factors (momentum, volatility) 39

Profitability 39
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 90
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Sempio Company engages in the manufacture and sale of fermented food products in South Korea. The company offers cooking, dipping, dressing and pickling, and soy sauces; seasoning sauces; jang pastes; Korean BBQ sauces; instant curry, yogurt lassi powder, plain naan mix, Asian sauces, and Asian rice noodles; tea and tea bags; vinegar and fruit and vegetable …

Full company description

Sempio Company engages in the manufacture and sale of fermented food products in South Korea. The company offers cooking, dipping, dressing and pickling, and soy sauces; seasoning sauces; jang pastes; Korean BBQ sauces; instant curry, yogurt lassi powder, plain naan mix, Asian sauces, and Asian rice noodles; tea and tea bags; vinegar and fruit and vegetable juices; fresh and instant noodles; side dishes, ready to cook, and canned fruit; and sesame and perilla oils, toasted sesame seeds, sea salt, vinegar, white corn syrup, red pepper powder, and seasoning powder. It also provides dried sea food products; and chilled and frozen fishcakes, dumplings, Naengmyun, fried rice, and batter mixes. The company also exports its products to approximately 76 countries. Sempio Company was founded in 1946 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

Sempio Foods reported revenue of 409B KRW in FY2025 versus 349B KRW in FY2021, a compound +4.0%/yr. Reported net income was 9.7B KRW in FY2025, compounding −4.8%/yr from FY2021.

Growth Quality 61/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
409B KRW
Latest YoY
+1.0%
Avg. revenue 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.
+3.2%
Avg. revenue 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.
+5.1%
Avg. revenue growth/yr (14Y) 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.
+3.9%
Value creation/yr (5Y, in KRW) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
−1.8% (−2.3 + 0.5)
Revenue +4.0%/yr
FY21 349B KRW
FY22 372B KRW
FY23 384B KRW
FY24 405B KRW
FY25 409B KRW
Net income −4.8%/yr
FY21 11.9B KRW
FY22 10.4B KRW
FY23 6.1B KRW
FY24 6.6B KRW
FY25 9.7B KRW

Watch 007540: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Sempio Foods Fair Value". https://www.fairvalue-calculator.com/stock/007540

Peer Group

Packaged Foods · 649 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 63 · Top 25%
Fair Value upside +136% · Top 25%
Return on equity (TTM) 7% · Above median
Return on assets 4% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 6% · Above median
Revenue growth 3% · Below median
Dividend yield (TTM) 0.5% · Bottom 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 26
FUTURE15 · sector 21
PAST30 · sector 28
HEALTH100 · sector 96
DIVIDEND9 · sector 54

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

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Nestlé S.A NESN CHF 78.62 CHF 57.26 −27%
Danone S.A BN €64.28 €48.41 −25%
Nestlé India Limited NESTLEIND ₹1,478 ₹251.94 −83%
The Kraft Heinz Company KHC $25.13 $24.59 −2%
Foshan Haitian Flavouring and Food Company 603288 ¥35.05 ¥21.93 −37%
Inner Mongolia Yili Industrial Group 600887 ¥25.51 ¥32.50 +27%
Yihai Kerry Arawana Holdings 300999 ¥25.28 ¥9.89 −61%
General Mills, Inc GIS $40.44 $28.32 −30%
Wilmar International Limited F34 3.64 SGD 3.89 SGD +7%
Britannia Industries Limited BRITANNIA ₹5,511 ₹1,765 −68%

Compare Sempio Foods with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Sempio Foods (007540) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 101,520 KRW versus a price of 43,000 KRW, about +136% upside (undervalued).
What is the fair value of 007540?
Our model-based fair value for Sempio Foods is 101,520 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 43,000 KRW.
What is the quality score of 007540?
Sempio Foods has a Quality Score of 63/100. 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 Sempio Foods (007540)?
Sempio Foods reported trailing-twelve-month revenue of about 412B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 007540?
The net profit margin of Sempio Foods is about 3.3%, meaning it keeps roughly 3.3% of revenue as net income. Based on the latest reported figures.
Does Sempio Foods pay a dividend?
Sempio Foods currently shows a dividend yield of about 0.47% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Sempio Foods in the live analysis

One click puts Sempio Foods 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.