Hansol Csn (009180) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hansol Csn stock KRW 5,449, price KRW 2,605, upside +109.2%, quality 65 out of 100. Rating: strongly 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 1,602 KRW – 4,228 KRW · fair‑value band 4,086 KRW – 6,811 KRW · the 2,605 KRW price screens below the 5,449 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Hansol Csn in your weekly email
Every Wednesday you see whether Hansol Csn 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.
Hansol Logistics Co., Ltd. provides logistics services in South Korea and internationally. The company offers storage and warehousing of feeder pulp; cargo handling; freight forwarding business; logistics consulting; and logistics-related services.
Show moreShow less
It also provides 3PL services, such as transportation and customs clearance; digital truck transportation solutions; container transportation; OMS, WMS, and TMS, as well as on-offline delivery services; and SCM consulting services.
The company was formerly known as Hansol CSN Co., Ltd. and changed its name to Hansol Logistics Co., Ltd. in May 2014. Hansol Logistics Co., Ltd. was founded in 1973 and is headquartered in Seoul, South Korea.
Stock analysis
Hansol Csn (009180) currently trades at 2,605 KRW, while our model-based Fair Value estimate is 5,449 KRW, implying the stock looks roughly 52% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 12,483 KRW per share, and 21 of the 25 models we run sit above the 2,605 KRW price.
Bear case: the Dividend Discount group reads lowest at 1,565 KRW, and 4 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 4,086 KRW (bear) to 6,811 KRW (bull), the price of 2,605 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 65/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Hansol Csn reported revenue of 675B KRW in FY2025 versus 747B KRW in FY2021, a compound −2.5%/yr. Reported net income was 15.8B KRW in FY2025, compounding −9.4%/yr from FY2021.
Key figures
Market cap 73.3B KRW (≈ $54.2M) Micro · P/E ratio 6.2 · P/S ratio 0.11 · EPS (TTM) 417.04 KRW · Dividend yield 10.0% · Net margin 1.8% · Return on equity 8.2% · Return on assets (EBIT) 10.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (medium confidence).
What moves the price
The share trades about 23% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −36% fair-value upside, at 109%, 009180 screens cheaper than that median.
Fair Value models
Bear4,086 KRWFair Value 5,449 KRWBull6,811 KRW
Price 2,605 KRW · Upside +109.2%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (134.67 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.
Best data coverage
FCF DCF9,522 KRW12,373 KRW15,743 KRW80
Growth DCF9,622 KRW12,182 KRW15,070 KRW78
Owner Earnings9,849 KRW12,804 KRW16,297 KRW76
All 25 models by family
DCF Models
FCF DCF9,522 KRW12,373 KRW15,743 KRW80
Owner Earnings9,849 KRW12,804 KRW16,297 KRW76
5Y Revenue Exit8,034 KRW11,118 KRW14,851 KRW71
5Y EBITDA Exit10,713 KRW15,904 KRW21,688 KRW73
5Y P/E Exit8,859 KRW12,592 KRW16,289 KRW69
10Y Revenue Exit8,474 KRW11,113 KRW14,284 KRW66
10Y EBITDA Exit10,077 KRW13,925 KRW18,620 KRW67
10Y P/E Exit9,068 KRW11,979 KRW15,196 KRW63
Earnings-Based
Graham-Dodd3,827 KRW9,333 KRW12,071 KRW63
PEG = 1.01,666 KRW2,381 KRW3,095 KRW55
EPV4,367 KRW4,831 KRW5,209 KRW74
Dividend Discount
Gordon GGM1,069 KRW1,656 KRW2,207 KRW66
DDM Multi-Stage1,069 KRW1,475 KRW1,837 KRW65
Multiples
P/E Multiple8,864 KRW11,819 KRW14,773 KRW63
P/S Multiple7,176 KRW9,568 KRW11,959 KRW58
P/B Multiple2,685 KRW3,580 KRW4,475 KRW55
EV/EBIT9,244 KRW12,368 KRW15,492 KRW66
EV/EBITDA12,547 KRW16,772 KRW20,998 KRW67
EV/Revenue6,560 KRW9,427 KRW12,294 KRW53
Asset-Based
NCAV (Graham)1,453 KRW2,201 KRW2,751 KRW54
Growth DCF
Growth DCF9,622 KRW12,182 KRW15,070 KRW78
Rev-Margin DCF8,034 KRW11,271 KRW14,813 KRW71
Economic Profit
Residual Income4,237 KRW4,608 KRW5,286 KRW74
ROIC Compounder4,367 KRW4,831 KRW5,261 KRW70
Growth Earnings
Growth-Adj P/E6,781 KRW9,687 KRW12,593 KRW65
The fair value above starts from this blend and is adjusted for a cyclical peak 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
−1.8%
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.
−12.7%
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.
+5.8%
Start year 2020 (pandemic). Over 10 years: +6.1% a year
Revenue growth 14 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.
+4.0%
’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.
+22.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.2%
Dividend (yield on the price)10.0%
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.12.2% vs 11.4%, steady
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.3% → 3%
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).
−28.4%
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.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −29.9% 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.Integrated Freight & Logistics · 210 stocks
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). "Hansol Csn Fair Value". https://www.fairvalue-calculator.com/stock/009180
Frequently asked questions
Is Hansol Csn (009180) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 5,449 KRW versus a price of 2,605 KRW, about +109% upside (undervalued).
What is the fair value of 009180?
Our model-based fair value for Hansol Csn is 5,449 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 2,605 KRW.
What is the quality score of 009180?
Hansol Csn has a Quality Score of 65/100. 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 Hansol Csn (009180)?
Our model-based price target is the fair value of 5,449 KRW (as of Nov 9, 2026) from 25 valuation models. Cautious scenario 4,086 KRW, optimistic scenario 6,811 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hansol Csn stock forecast for 2026?
Our models put fair value at 5,449 KRW, about +109% upside versus a price of 2,605 KRW (undervalued). Cautious scenario 4,086 KRW, optimistic scenario 6,811 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hansol Csn (009180)?
Hansol Csn reported trailing-twelve-month revenue of about 670B KRW (latest available figure, as of Nov 9, 2026).
Does Hansol Csn pay a dividend?
Hansol Csn currently shows a dividend yield of 9.98% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Hansol Csn (009180) and when is the ex-dividend date?
Hansol Csn pays a dividend of 260.00 KRW per share a year, a dividend yield of 10.0%. The last ex-dividend date was Jun 29, 2026. The payout ratio is 62.3% of earnings. Free cash flow covers the dividend 3.97 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Hansol Csn (009180)?
For today's price to be fair in a discounted-cash-flow model, Hansol Csn would have to grow free cash flow by -28.4 % per year for five years (discount rate 12.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.8 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 009180 use?
Our models discount Hansol Csn at 12.2 %: a base by market capitalisation (micro), damped by beta 0.71, 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 Hansol Csn that is -28.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.2 %) and the same formula as our fair value.
How much growth has Hansol Csn (009180) delivered so far?
Over the past 5 years revenue at Hansol Csn grew +5.8 % a year. The price currently implies free-cash-flow growth of -28.4 % 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 Hansol Csn (009180) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Hansol Csn (-28.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hansol Csn (009180)?
The free-cash-flow yield on the price is 39.62 %: that much free cash flow Hansol Csn produces per unit of market value. When it exceeds the discount rate of our models (12.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hansol Csn (009180)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hansol Csn it is 5,449 KRW per share (as of Nov 9, 2026), against a price of 2,605 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 Hansol Csn stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 009180 trades below its calculated fair value: price 2,605 KRW, fair value 5,449 KRW, a gap of about +109% (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 009180?
No. The price is what the market pays today (2,605 KRW); the fair value is what the company's own numbers justify (5,449 KRW). For Hansol Csn the two are 2,844 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hansol Csn worth?
The market values Hansol Csn at about 73.3B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 2,605 KRW; our models calculate a fair value of 5,449 KRW per share.
What do the bullish and bearish scenarios say about 009180?
Our models span a range for Hansol Csn: cautious scenario 4,086 KRW, base 5,449 KRW, optimistic 6,811 KRW per share (as of Nov 9, 2026, price 2,605 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 009180?
Hansol Csn trades at a price-to-earnings ratio of 6.2 (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 5,449 KRW is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2018 to 2025), reported earnings, FY2025 ex one-offs: 5.8. Other multiples: P/B 0.5, P/S 0.1, EV/EBITDA 1.6.
How solid is the balance sheet of Hansol Csn (009180)?
Balance-sheet figures for Hansol Csn (as of Nov 9, 2026): return on equity 8.2%, debt of 0.01 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 009180 from its 52-week high?
Hansol Csn trades at 2,605 KRW, about 23% below its 52-week high of 3,383 KRW and 11% above the low of 2,352 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 5,449 KRW is for.
Which stocks are comparable to Hansol Csn?
From the same area (Industrials) we also value United Parcel Service, Inc, FedEx Corporation, Deutsche Post AG, DSV A/S, 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 Hansol Csn stock attractive at the current price?
The data as of Nov 9, 2026: price 2,605 KRW, calculated fair value 5,449 KRW (+109%), Quality Score 65/100, 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 009180 calculated?
We run Hansol Csn 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 5,449 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. Hansol Csn currently trades 52% 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 Hansol Csn (009180)?
The closing price on Nov 6, 2026 was 2,605 KRW. Our model-based fair value is 5,449 KRW, about +109% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hansol Csn right now?
The price is below even our cautious bear case (4,086 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 (65/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Hansol Csn
How large is the market capitalisation of Hansol Csn (009180)?
The market capitalisation of Hansol Csn is 73.3B KRW (≈ $54.2M). 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 Hansol Csn (009180)?
The price-to-sales ratio of Hansol Csn is 0.11 (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 Hansol Csn (009180)?
Earnings per share at Hansol Csn are 417.04 KRW (price ÷ EPS = P/E 6.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hansol Csn (009180)?
The dividend yield of Hansol Csn is 10.0% (payout 62.3%). 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 Hansol Csn (009180)?
The net margin of Hansol Csn is 1.8% (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 Hansol Csn (009180)?
The return on equity (ROE) of Hansol Csn is 8.2% (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 Hansol Csn (009180)?
On an EBIT basis the return on assets of Hansol Csn is 10.0% (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 Hansol Csn (009180)?
The operating margin of Hansol Csn is 3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hansol Csn (009180)?
Revenue at Hansol Csn is growing +2.7% versus a year earlier (3y avg −12.7%). 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 Hansol Csn (009180)?
Earnings per share at Hansol Csn are growing −46.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hansol Csn (009180) carry?
The net debt of Hansol Csn is 3.6B KRW (fiscal year 2022, ≈ 0.1 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 Hansol Csn in the live analysis
One click puts Hansol Csn on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026