Hanil Chemical Ind. Co. Ltd (007770) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Hanil Chemical Ind. Co. Ltd KRW 12,832, price KRW 8,020, upside +60.0%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Hanil Chemical Ind. 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 6,210 KRW – 34,464 KRW · fair‑value band 10,504 KRW – 15,490 KRW · the 8,020 KRW price screens below the 12,832 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 Sep 24, 2026.
Follow Hanil Chemical Ind. Co. in your weekly email
Every Wednesday you see whether Hanil Chemical Ind. 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 Chemical Ind. Co., Ltd. engages in the manufacture and sale of zinc oxide and other chemical materials in South Korea and internationally.
Show more
Hanil Chemical Ind. Co., Ltd. engages in the manufacture and sale of zinc oxide and other chemical materials in South Korea and internationally. Its products are used in various industries, such as tires and rubbers, paints and coatings, cosmetics, steel cord adhesives, ceramics, electronic materials, plastic additives, surface treatment agents, adhesives, and other industries. The company was formerly known as Hanil Zinc Oxide Ind. Co., Ltd. and changed its name to Hanil Chemical Ind. Co., Ltd. in November 1976. Hanil Chemical Ind. Co., Ltd. was founded in 1961 and is headquartered in Dangjin-Si, South Korea.
Stock analysis
Hanil Chemical Ind. Co. Ltd (007770) currently trades at 8,020 KRW, while our model-based Fair Value estimate is 12,832 KRW, implying the stock looks roughly 37.5% undervalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 16,964 KRW per share, and 6 of the 9 models we run sit above the 8,020 KRW price.
Bear case: the Multiples group reads lowest at 7,469 KRW, and 3 of the 9 models stay below the price. Evidence for this calculation is low.
Scenario range: 10,504 KRW (bear) to 15,490 KRW (bull), the price of 8,020 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 48/100 (below-average quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Hanil Chemical Ind. Co. Ltd reported revenue of 124B KRW in FY2025 versus 114B KRW in FY2021, a compound +2.2%/yr. Reported net income was −18.3B KRW in FY2025.
Key figures
Market cap 28.2B KRW (≈ $20.7M) · P/S ratio 0.18 · Dividend yield 0.6% · Net margin −14.7% · Return on equity −19.9% · Return on assets (EBIT) −3.3% · Operating margin −2.3% · Revenue (TTM) 127B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 12% below its 52-week high and 29% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −40% fair-value upside, at 60%, 007770 screens cheaper than that median.
Fair Value models
Bear 10,504 KRWFair Value 12,832 KRWBull 15,490 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−0.7%
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.
−7.2%
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.
+7.5%
Start year 2020 (pandemic). Over 10 years: +1.5% a year
Revenue growth 15 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.
+0.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
1.7% (2020) → −9.6% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+13.1%
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 +10.8% a year for the price.
Compare Hanil Chemical Ind. Co. Ltd with another stock
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.Specialty Chemicals · 713 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside+60% · Top 25%
Profitability
Return on assets−5% · Bottom 25%
Net margin (TTM)−13% · Bottom 25%
Operating margin (TTM)−2% · Bottom 25%
Growth and dividend
Revenue growth10% · Above median
Dividend yield (TTM)0.6% · Bottom 25%
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Specialty Chemicals 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). "Hanil Chemical Ind. Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/007770
Frequently asked questions
Is Hanil Chemical Ind. Co. Ltd (007770) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 12,832 KRW versus a price of 8,020 KRW, about +60% upside (undervalued).
What is the fair value of 007770?
Our model-based fair value for Hanil Chemical Ind. Co. Ltd is 12,832 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 8,020 KRW.
What is the quality score of 007770?
Hanil Chemical Ind. Co. Ltd has a Quality Score of 48/100. 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 Chemical Ind. Co. Ltd (007770)?
Our model-based price target is the fair value of 12,832 KRW (as of Sep 24, 2026) from 9 valuation models. Cautious scenario 10,504 KRW, optimistic scenario 15,490 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hanil Chemical Ind. Co. Ltd stock forecast for 2026?
Our models put fair value at 12,832 KRW, about +60% upside versus a price of 8,020 KRW (undervalued). Cautious scenario 10,504 KRW, optimistic scenario 15,490 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hanil Chemical Ind. Co. Ltd (007770)?
Hanil Chemical Ind. Co. Ltd reported trailing-twelve-month revenue of about 127B KRW (latest available figure, as of Sep 24, 2026).
Does Hanil Chemical Ind. Co. Ltd pay a dividend?
Hanil Chemical Ind. Co. Ltd currently shows a dividend yield of about 0.62% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Hanil Chemical Ind. Co. Ltd (007770)?
For today's price to be fair in a discounted-cash-flow model, Hanil Chemical Ind. Co. Ltd would have to grow free cash flow by +13.1 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 007770 use?
Our models discount Hanil Chemical Ind. Co. Ltd at 8.9 %: a base by market capitalisation (nano), damped by beta 0.19, 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 Chemical Ind. Co. Ltd that is +13.1 % per year a year over ten years, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has Hanil Chemical Ind. Co. Ltd (007770) delivered so far?
Over the past 5 years revenue at Hanil Chemical Ind. Co. Ltd grew +7.5 % a year. The price currently implies +13.1 % 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 Hanil Chemical Ind. Co. Ltd (007770) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Hanil Chemical Ind. Co. Ltd (+13.1 % 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 Hanil Chemical Ind. Co. Ltd (007770)?
The free-cash-flow yield on the price is 5.81 %: that much free cash flow Hanil Chemical Ind. Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), 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 Chemical Ind. Co. Ltd (007770)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hanil Chemical Ind. Co. Ltd it is 12,832 KRW per share (as of Sep 24, 2026), against a price of 8,020 KRW. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is Hanil Chemical Ind. Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 007770 trades below its calculated fair value: price 8,020 KRW, fair value 12,832 KRW, a gap of about +60% (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 007770?
No. The price is what the market pays today (8,020 KRW); the fair value is what the company's own numbers justify (12,832 KRW). For Hanil Chemical Ind. Co. Ltd the two are 4,812 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hanil Chemical Ind. Co. Ltd worth?
The market values Hanil Chemical Ind. Co. Ltd at about 28.2B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 8,020 KRW; our models calculate a fair value of 12,832 KRW per share.
What do the bullish and bearish scenarios say about 007770?
Our models span a range for Hanil Chemical Ind. Co. Ltd: cautious scenario 10,504 KRW, base 12,832 KRW, optimistic 15,490 KRW per share (as of Sep 24, 2026, price 8,020 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hanil Chemical Ind. Co. Ltd (007770)?
Balance-sheet figures for Hanil Chemical Ind. Co. Ltd (as of Sep 24, 2026): return on equity −19.9%, debt of 0.02 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 007770 from its 52-week high?
Hanil Chemical Ind. Co. Ltd trades at 8,020 KRW, about 12% below its 52-week high of 9,123 KRW and 29% above the low of 6,210 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 12,832 KRW is for.
Which stocks are comparable to Hanil Chemical Ind. Co. Ltd?
From the same area (Basic Materials) we also value Linde plc, The Sherwin-Williams Company, Ecolab Inc, Air Products and Chemicals, Inc, 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 Chemical Ind. Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 8,020 KRW, calculated fair value 12,832 KRW (+60%), Quality Score 48/100, from 9 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 007770 calculated?
We run Hanil Chemical Ind. Co. Ltd through 9 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 12,832 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 13.0 % above its aggregate fair value. Hanil Chemical Ind. Co. Ltd currently trades 60 % 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 Chemical Ind. Co. Ltd (007770)?
The closing price on Sep 23, 2026 was 8,020 KRW. Our model-based fair value is 12,832 KRW, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hanil Chemical Ind. Co. Ltd right now?
The price is below even our cautious bear case (10,504 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Hanil Chemical Ind. Co. Ltd
How large is the market capitalisation of Hanil Chemical Ind. Co. Ltd (007770)?
The market capitalisation of Hanil Chemical Ind. Co. Ltd is 28.2B KRW (≈ $20.7M). 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 Chemical Ind. Co. Ltd (007770)?
The price-to-sales ratio of Hanil Chemical Ind. Co. Ltd is 0.18 (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 Hanil Chemical Ind. Co. Ltd (007770)?
The dividend yield of Hanil Chemical Ind. Co. Ltd is 0.6%. 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 Hanil Chemical Ind. Co. Ltd (007770)?
The net margin of Hanil Chemical Ind. Co. Ltd is −14.7% (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 Hanil Chemical Ind. Co. Ltd (007770)?
The return on equity (ROE) of Hanil Chemical Ind. Co. Ltd is −19.9% (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 Chemical Ind. Co. Ltd (007770)?
On an EBIT basis the return on assets of Hanil Chemical Ind. Co. Ltd is −3.3% (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 Chemical Ind. Co. Ltd (007770)?
The operating margin of Hanil Chemical Ind. Co. Ltd is −2.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hanil Chemical Ind. Co. Ltd (007770)?
Revenue at Hanil Chemical Ind. Co. Ltd is growing +9.5% versus a year earlier (3y avg −7.2%). 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 Chemical Ind. Co. Ltd (007770)?
Earnings per share at Hanil Chemical Ind. Co. Ltd are growing +174% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hanil Chemical Ind. Co. Ltd (007770) carry?
The net debt of Hanil Chemical Ind. Co. Ltd is 16.4B KRW (fiscal year 2025, ≈ 10.1 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 Chemical Ind. Co. Ltd in the live analysis
One click puts Hanil Chemical Ind. 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.
