Samwha Electri (009470) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Samwha Electri stock KRW 15,116, price KRW 28,800, that is 47.5% below the price, quality 49 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 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 12,535 KRW – 81,058 KRW · fair‑value band 9,818 KRW – 21,315 KRW · the 28,800 KRW price screens above the 15,116 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Samwha Electri in your weekly email
Every Wednesday you see whether Samwha Electri 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.
Samwha Electric Co.,Ltd. operates in the electrolytic capacitor industry in South Korea and internationally. It offers green and aluminium E-cap capacitor.
Show moreShow less
The company also provides radial lead type, snap-in type, screw type, polymer, miniature, and large aluminium electrolytic capacitor, as well as hybrid, electric double layer, surface mount AI E-cap, and aluminium solid electrolytic capacitor.
Its products are used in transportation, automotive, new and renewable energy, uninterruptible power supply, military and medical devices, communication equipment, household appliances, medical devices, PC, notebook, smart phone, camera, home application, LED, and industrial inverter applications.
The company was formerly known as Samwha Nichicon and changed its name to Samwha Electric Co.,Ltd. in November 1974. Samwha Electric Co.,Ltd. was founded in 1973 and is headquartered in Cheongju, South Korea.
Stock analysis
Samwha Electri (009470) currently trades at 28,800 KRW, while our model-based Fair Value estimate is 15,116 KRW, 48% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 36,569 KRW per share, and 5 of the 24 models we run sit above the 28,800 KRW price.
Bear case: the Dividend Discount group reads lowest at 3,469 KRW, and 19 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 9,818 KRW (bear) to 21,315 KRW (bull), the price of 28,800 KRW sits above 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 49/100 (below-average quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Samwha Electri reported revenue of 230B KRW in FY2025 versus 247B KRW in FY2021, a compound −1.8%/yr. Reported net income was 9.4B KRW in FY2025, compounding −9.5%/yr from FY2021.
Key figures
Market cap 190B KRW (≈ $141M) Micro · P/E ratio 30.5 · P/S ratio 0.87 · EPS (TTM) 932.21 KRW · Dividend yield 2.1% · Net margin 2.8% · Return on equity 5.4% · Return on assets (EBIT) 10.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 35 out of 100 (low confidence).
What moves the price
The share trades about 49% below its 52-week high and 55% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at −48%, 009470 screens richer than that median.
Fair Value models
Bear9,818 KRWFair Value 15,116 KRWBull21,315 KRW
Price 28,800 KRW · Downside -47.5%
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 (284.88 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.44/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.3%
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.
−1.3%
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.
+2.9%
Start year 2020 (pandemic). Over 10 years: +3.0% a year
Revenue growth 25 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.
+2.0%
’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.
+19.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+17.5%
Dividend (yield on the price)2.1%
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.17.5% vs 29.0%, 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.3% → 5%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+45.5%
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 +42.5% 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.Electronic Components · 655 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside−47.5% · Below median
Profitability
Return on equity (12 months)5.4% · Below median
Return on assets5.2% · Above median
Net margin (12 months)2.8% · Below median
Operating margin (12 months)2.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)−9.5% · Bottom 25%
Dividend yield (12 months)2.1% · Above median
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Electronic Components 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). "Samwha Electri Fair Value". https://www.fairvalue-calculator.com/stock/009470
Frequently asked questions
Is Samwha Electri (009470) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 15,116 KRW versus a price of 28,800 KRW, about 48% lower (overvalued).
What is the fair value of 009470?
Our model-based fair value for Samwha Electri is 15,116 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 28,800 KRW.
What is the quality score of 009470?
Samwha Electri has a Quality Score of 49/100. 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 Samwha Electri (009470)?
Our model-based price target is the fair value of 15,116 KRW (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 9,818 KRW, optimistic scenario 21,315 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Samwha Electri stock forecast for 2026?
Our models put fair value at 15,116 KRW, about 48% lower versus a price of 28,800 KRW (overvalued). Cautious scenario 9,818 KRW, optimistic scenario 21,315 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Samwha Electri (009470)?
Samwha Electri reported trailing-twelve-month revenue of about 220B KRW (latest available figure, as of Nov 8, 2026).
Does Samwha Electri pay a dividend?
Samwha Electri currently shows a dividend yield of 2.08% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Samwha Electri (009470) and when is the ex-dividend date?
Samwha Electri pays a dividend of 600.00 KRW per share a year, a dividend yield of 2.1%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 1999. The payout ratio is 64.4% of earnings. Free cash flow covers the dividend 0.81 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Samwha Electri (009470)?
For today's price to be fair in a discounted-cash-flow model, Samwha Electri would have to grow free cash flow by +45.5 % per year for five years (discount rate 15.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.9 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 009470 use?
Our models discount Samwha Electri at 15.6 %: a base by market capitalisation (micro), damped by beta 1.96, 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 Samwha Electri that is +45.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (15.6 %) and the same formula as our fair value.
How much growth has Samwha Electri (009470) delivered so far?
Over the past 5 years revenue at Samwha Electri grew +2.9 % a year. The price currently implies free-cash-flow growth of +45.5 % 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 Samwha Electri (009470) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Samwha Electri (+45.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Samwha Electri (009470)?
The free-cash-flow yield on the price is 1.69 %: that much free cash flow Samwha Electri produces per unit of market value. When it exceeds the discount rate of our models (15.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Samwha Electri (009470)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Samwha Electri it is 15,116 KRW per share (as of Nov 8, 2026), against a price of 28,800 KRW. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Samwha Electri stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 009470 trades above its calculated fair value: price 28,800 KRW, fair value 15,116 KRW, a gap of about −48% (overvalued). 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 009470?
No. The price is what the market pays today (28,800 KRW); the fair value is what the company's own numbers justify (15,116 KRW). For Samwha Electri the two are 13,684 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Samwha Electri worth?
The market values Samwha Electri at about 190B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 28,800 KRW; our models calculate a fair value of 15,116 KRW per share.
What do the bullish and bearish scenarios say about 009470?
Our models span a range for Samwha Electri: cautious scenario 9,818 KRW, base 15,116 KRW, optimistic 21,315 KRW per share (as of Nov 8, 2026, price 28,800 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 009470?
Samwha Electri trades at a price-to-earnings ratio of 30.5 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 15,116 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 20.6. Other multiples: P/B 2.0, P/S 0.9, EV/EBITDA 12.3.
How solid is the balance sheet of Samwha Electri (009470)?
Balance-sheet figures for Samwha Electri (as of Nov 8, 2026): return on equity 5.4%, debt of 0.01 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is 009470 from its 52-week high?
Samwha Electri trades at 28,800 KRW, about 49% below its 52-week high of 56,400 KRW and 55% above the low of 18,560 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 15,116 KRW is for.
Which stocks are comparable to Samwha Electri?
From the same area (Technology) we also value Amphenol Corporation, Hon Hai Precision Industry Co, Corning Incorporated, Delta Electronics, 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 Samwha Electri stock attractive at the current price?
The data as of Nov 8, 2026: price 28,800 KRW, calculated fair value 15,116 KRW (−48%), Quality Score 49/100, from 24 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 009470 calculated?
We run Samwha Electri through 24 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 15,116 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. Samwha Electri itself currently trades above fair value. 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 Samwha Electri (009470)?
The closing price on Nov 9, 2026 was 28,800 KRW. Our model-based fair value is 15,116 KRW, about 48% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Samwha Electri right now?
The price sits above even our optimistic bull case (21,315 KRW). The favourable scenario is already priced in. Weak quality (49/100) and above fair value at the same time, the margin of safety is missing on both counts. A fairly wide model range (9,818 KRW to 21,315 KRW) leaves room in how you read the outcome.
Key figures of Samwha Electri
How large is the market capitalisation of Samwha Electri (009470)?
The market capitalisation of Samwha Electri is 190B KRW (≈ $141M). 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 Samwha Electri (009470)?
The price-to-sales ratio of Samwha Electri is 0.87 (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 Samwha Electri (009470)?
Earnings per share at Samwha Electri are 932.21 KRW (price ÷ EPS = P/E 30.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Samwha Electri (009470)?
The dividend yield of Samwha Electri is 2.1% (payout 64.4%). 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 Samwha Electri (009470)?
The net margin of Samwha Electri is 2.8% (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 Samwha Electri (009470)?
The return on equity (ROE) of Samwha Electri is 5.4% (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 Samwha Electri (009470)?
On an EBIT basis the return on assets of Samwha Electri 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 Samwha Electri (009470)?
The operating margin of Samwha Electri is 2.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Samwha Electri (009470)?
Revenue at Samwha Electri is growing −9.5% versus a year earlier (3y avg −1.3%). 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 Samwha Electri (009470)?
Earnings per share at Samwha Electri are growing −76.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Samwha Electri (009470) carry?
The net debt of Samwha Electri is 2.8B KRW (fiscal year 2020, ≈ 0.9 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 Samwha Electri in the live analysis
One click puts Samwha Electri on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026