Hanil Chemical Ind. Co. Ltd (007770) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hanil Chemical Ind. Co. Ltd stock KRW 13,088, price KRW 8,180, upside +60.0%, quality 48 out of 100. Rating: strongly undervalued. Calculated from audited financials with 7 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 8, 2026.
How to read this chart
60‑month range 6,210 KRW – 34,464 KRW · fair‑value band 10,714 KRW – 15,799 KRW · the 8,180 KRW price screens below the 13,088 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 8, 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 moreShow less
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 8,180 KRW, while our model-based Fair Value estimate is 13,088 KRW, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 11,335 KRW per share, and 5 of the 7 models we run sit above the 8,180 KRW price.
Bear case: the Multiples group reads lowest at 1,368 KRW, and 2 of the 7 models stay below the price. Data coverage for this calculation is low.
Scenario range: 10,714 KRW (bear) to 15,799 KRW (bull), the price of 8,180 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 28.7B KRW (≈ $21.2M) Micro · P/S ratio 0.19 · EPS (TTM) −3,532 KRW · Dividend yield 0.6% · Net margin −9.2% · Return on equity −15.0% · Return on assets (EBIT) −3.3% (5-year average) · Operating margin 4.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 15 out of 100 (low confidence).
What moves the price
The share trades about 5% below its 52-week high and 32% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −43% fair-value upside, at 60%, 007770 screens cheaper than that median.
Fair Value models
Bear10,714 KRWFair Value 13,088 KRWBull15,799 KRW
Price 8,180 KRW · Upside +60.0%
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.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.
Best data coverage
FCF DCF10,055 KRW13,167 KRW19,444 KRW81
Growth DCF10,420 KRW13,476 KRW19,116 KRW79
5Y Revenue Exit7,098 KRW8,999 KRW11,862 KRW74
All 7 models by family
DCF Models
FCF DCF10,055 KRW13,167 KRW19,444 KRW81
5Y Revenue Exit7,098 KRW8,999 KRW11,862 KRW74
10Y Revenue Exit8,044 KRW9,827 KRW11,762 KRW68
Multiples
EV/Revenuen/a1,368 KRW3,185 KRW50
Asset-Based
NCAV (Graham)1,645 KRW2,492 KRW3,115 KRW54
Growth DCF
Growth DCF10,420 KRW13,476 KRW19,116 KRW79
Rev-Margin DCF7,098 KRW9,194 KRW11,923 KRW74
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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).
+13.3%
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 +11.0% 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 · 728 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside+60.0% · Top 25%
Profitability
Return on assets−14.4% · Bottom 25%
Net margin (12 months)−9.2% · Bottom 25%
Operating margin (12 months)4.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)22.6% · Above median
Dividend yield (12 months)0.6% · Bottom 25%
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Specialty Chemicals median · lower = cheaper
P/B0.32× · Cheapest 25%
P/S (12 months)0.21× · Cheapest 25%
Price / free cash flow (fiscal year)17.6× · Cheaper than median
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 Nov 8, 2026, our model estimates a fair value of 13,088 KRW versus a price of 8,180 KRW, about +60% upside (undervalued).
What is the fair value of 007770?
Our model-based fair value for Hanil Chemical Ind. Co. Ltd is 13,088 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 8,180 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 13,088 KRW (as of Nov 8, 2026) from 7 valuation models. Cautious scenario 10,714 KRW, optimistic scenario 15,799 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 13,088 KRW, about +60% upside versus a price of 8,180 KRW (undervalued). Cautious scenario 10,714 KRW, optimistic scenario 15,799 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 135B KRW (latest available figure, as of Nov 8, 2026).
Does Hanil Chemical Ind. Co. Ltd pay a dividend?
Hanil Chemical Ind. Co. Ltd currently shows a dividend yield of 0.61% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Hanil Chemical Ind. Co. Ltd (007770)?
Hanil Chemical Ind. Co. Ltd pays a dividend of 50.00 KRW per share a year, a dividend yield of 0.6%. A dividend has been paid every year since at least 2001. Free cash flow covers the dividend 9.31 times. Our assessment: Cash covered. The dividend is fully funded by free cash flow. The payout ratio on earnings is not available for this company.
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 +13.3 % 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 Nov 8, 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 0.36, 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 +13.3 % per year for five years, then slowing evenly to 2 % by year ten, 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 free-cash-flow growth of +13.3 % 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 Chemical Ind. Co. Ltd (007770) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Hanil Chemical Ind. Co. Ltd (+13.3 % per 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 5.69 %: 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 13,088 KRW per share (as of Nov 8, 2026), against a price of 8,180 KRW. It is the blended result of 7 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Hanil Chemical Ind. Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 007770 trades below its calculated fair value: price 8,180 KRW, fair value 13,088 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 (8,180 KRW); the fair value is what the company's own numbers justify (13,088 KRW). For Hanil Chemical Ind. Co. Ltd the two are 4,908 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 28.7B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 8,180 KRW; our models calculate a fair value of 13,088 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 10,714 KRW, base 13,088 KRW, optimistic 15,799 KRW per share (as of Nov 8, 2026, price 8,180 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 Nov 8, 2026): return on equity −15.0%, 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 8,180 KRW, about 5% below its 52-week high of 8,630 KRW and 32% above the low of 6,210 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 13,088 KRW is for.
Which stocks are comparable to Hanil Chemical Ind. Co. Ltd?
From the same area (Basic Materials) we also value Linde plc, Ecolab Inc, The Sherwin-Williams Company, Nan Ya Plastics Corporation, 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 Nov 8, 2026: price 8,180 KRW, calculated fair value 13,088 KRW (+60%), Quality Score 48/100, from 7 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 7 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 13,088 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 Chemical Ind. Co. Ltd currently trades 38% 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 Nov 6, 2026 was 8,180 KRW. Our model-based fair value is 13,088 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 large discount to fair value meets weak quality (48/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (10,714 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.
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 28.7B KRW (≈ $21.2M). 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 0.19 (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 Chemical Ind. Co. Ltd (007770)?
Earnings per share at Hanil Chemical Ind. Co. Ltd are −3,532 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
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 −9.2% (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 Chemical Ind. Co. Ltd (007770)?
The return on equity (ROE) of Hanil Chemical Ind. Co. Ltd is −15.0% (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 4.0% (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 +22.6% 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 27,000+ stock screener.
Thin data
Nov 8, 2026