EN DE

SAMRYOONG Co (014970) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 62.9B KRW

SC SAMRYOONG Co 014970 · KQ
Price4,540 KRW
Fair Value4,355 KRW
Upside-4.1%
Quality61/100
Watch SAMRYOONG Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 5.8% net margin
Low debt · generates free cash flow
2.47% dividend yield
Ranks above peers (9/10)
Narrow moat 40/100
Evidence: High Range 3,441 KRW – 6,888 KRW Share as image

Fair value as of: Jul 20, 2026

From 23 valuation models · updated 21 days ago

Share price +1.5% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (3,441 KRW to 6,888 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

11,217 KRW 2,506 KRW Fair Value 4,355 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 2,506 KRW – 11,217 KRW · fair‑value band 3,441 KRW – 6,888 KRW · the 4,540 KRW price screens above the 4,355 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

SAMRYOONG Co (014970) currently trades at 4,540 KRW, while our model-based Fair Value estimate is 4,355 KRW, implying the stock looks roughly 4.1% fairly valued today. The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, SAMRYOONG Co generated revenue of 96.1B KRW at a net margin of 5.8%. Revenue grew 8.1% year over year. It earns a return on equity of 10.4%. Net debt stands at 14.3B KRW. Fundamentals as of Jul 20, 2026

Our scenario range runs from 3,441 KRW (bear case) to 6,888 KRW (bull case); at 4,540 KRW, the current price sits within 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 64% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -22% fair-value upside, at -4%, 014970 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
Growth DCF 1,365 KRW 1,466 KRW 1,652 KRW 80
Residual Income 3,441 KRW 3,881 KRW 6,916 KRW 76
ROIC Compounder 4,868 KRW 5,613 KRW 6,448 KRW 72
All 23 models by family
DCF Models
FCF DCF 1,353 KRW 1,456 KRW 1,663 KRW 38
Owner Earnings 5,973 KRW 7,704 KRW 11,173 KRW 31
5Y Revenue Exit 3,468 KRW 5,081 KRW 7,500 KRW 39
5Y EBITDA Exit 3,514 KRW 5,158 KRW 7,395 KRW 41
5Y P/E Exit 3,961 KRW 5,919 KRW 8,307 KRW 38
10Y Revenue Exit 2,538 KRW 3,807 KRW 5,297 KRW 36
10Y EBITDA Exit 2,674 KRW 3,858 KRW 5,230 KRW 37
10Y P/E Exit 2,949 KRW 4,355 KRW 5,812 KRW 35
Earnings-Based
Graham-Dodd 2,776 KRW 4,392 KRW 5,277 KRW 54
EPV 4,828 KRW 5,456 KRW 6,006 KRW 59
Dividend Discount
Gordon GGM 702.57 KRW 837.56 KRW 987.44 KRW 70
DDM Multi-Stage 702.57 KRW 929.81 KRW 1,216 KRW 61
Multiples
P/E Multiple 5,206 KRW 6,941 KRW 8,677 KRW 63
P/S Multiple 5,206 KRW 6,941 KRW 8,677 KRW 58
P/B Multiple 5,206 KRW 6,941 KRW 8,677 KRW 55
EV/EBIT 5,676 KRW 7,215 KRW 8,754 KRW 53
EV/EBITDA 5,431 KRW 6,888 KRW 8,345 KRW 54
EV/Revenue 5,061 KRW 6,775 KRW 8,490 KRW 43
Asset-Based
NCAV (Graham) 1,931 KRW 2,588 KRW 3,863 KRW 50
Growth DCF
Growth DCF 1,365 KRW 1,466 KRW 1,652 KRW 80
Economic Profit
Residual Income 3,441 KRW 3,881 KRW 6,916 KRW 76
ROIC Compounder 4,868 KRW 5,613 KRW 6,448 KRW 72
Growth Earnings
Growth-Adj P/E 3,709 KRW 5,298 KRW 6,888 KRW 68

Widest divergence: Multiples (6,941 KRW) versus Dividend Discount (837.56 KRW). Highest evidence: Growth DCF (80).

Notify me when 014970 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 96.1B KRW
Revenue growth (YoY) +8.1%
Net margin 5.8%
Return on equity 10.4%
Free cash flow 434M KRW FY2025
Operating margin 2.8%
More key figures
Dividend yield 2.5%
EPS growth (YoY) -45.9%
Net debt 14.3B KRW FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 56 · Market factors (momentum, volatility) 16

Profitability 44
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 9
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 1
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 95
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.

About the company

SAMRYOONG Co.,Ltd provides liquid packaging products in South Korea. It offers carton pack, a square pillar form of liquid packaging container that can hold milk, juice, and soft drinks. The company is also involved in the real estate rental business. SAMRYOONG Co.,Ltd was founded in 1980 and is headquartered in Bucheon-si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SAMRYOONG Co reported revenue of 94.3B KRW in FY2025 versus 87.7B KRW in FY2021, a compound +1.8%/yr. Reported net income was 6.1B KRW in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
94.3B KRW
Latest YoY
+0.2%
Avg. 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.
+1.4%
Avg. 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.
+1.6%
Avg. 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.
+6.6%
Revenue +1.8%/yr
FY21 87.7B KRW
FY22 90.3B KRW
FY23 86.3B KRW
FY24 94.0B KRW
FY25 94.3B KRW
Net income
FY21 −1.2B KRW
FY22 −2.6B KRW
FY23 2.0B KRW
FY24 −5.9B KRW
FY25 6.1B KRW

Watch 014970: get an alert when its fair value changes →

Share or link this analysis
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). "SAMRYOONG Co Fair Value". https://www.fairvalue-calculator.com/stock/014970

Peer Group

Packaging & Containers · 272 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 61 · Top 25%
Fair Value upside −4% · Above median
Return on equity (TTM) 10% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 3% · Below median
Revenue growth 8% · Above median
Dividend yield (TTM) 2.5% · Above median

Valuation Multiples vs Packaging & Containers median · lower = cheaper

P/FCF 0.1× · Cheaper than 75% of peers

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.

VALUE 28 · sector 9
FUTURE 41 · sector 1
PAST 42 · sector 21
HEALTH 100 · sector 92
DIVIDEND 49 · sector 42

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaging & Containers stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Stora Enso Oyj STER kr 101.90 kr 126.39 +24%
ShenZhen YUTO Packaging Technology Co 002831 ¥29.10 ¥20.88 -28%
SCG Packaging Public Company SCGP 29.00 THB 16.12 THB -44%
AblePrint Technology Co 7734 2,850 TWD 661.69 TWD -77%
PT Fajar Surya Wisesa Tbk, FASW 5,312 IDR 1,194 IDR -78%
Taiwan Hon Chuan Enterprise Co 9939 132.50 TWD 127.06 TWD -4%
Time Technoplast Limited TIMETECHNO ₹206.82 ₹161.42 -22%
EPL Limited 500135 ₹222.25 ₹111.65 -50%
Ton Yi Industrial Corp 9907 15.15 TWD 23.17 TWD +53%
Dongwon Systems Corporation 014820 19,330 KRW 31,473 KRW +63%

Compare SAMRYOONG Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Frequently asked questions

Is SAMRYOONG Co (014970) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 4,355 KRW versus a price of 4,540 KRW, about −4% (fairly valued).
What is the fair value of 014970?
Our model-based fair value for SAMRYOONG Co is 4,355 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 4,540 KRW.
What is the quality score of 014970?
SAMRYOONG Co has a Quality Score of 61/100. 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 SAMRYOONG Co (014970)?
SAMRYOONG Co reported trailing-twelve-month revenue of about 96.1B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 014970?
The net profit margin of SAMRYOONG Co is about 5.8%, meaning it keeps roughly 5.8% of revenue as net income. Based on the latest reported figures.
Does SAMRYOONG Co pay a dividend?
SAMRYOONG Co currently shows a dividend yield of about 2.11% relative to its recent price (as of Jul 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track SAMRYOONG Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.