Jinro Distillers Co. Ltd (018120) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Jinro Distillers Co. Ltd stock KRW 23,204, price KRW 16,330, upside +42.1%, quality 70 out of 100. Rating: undervalued. 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 9, 2026.
How to read this chart
60‑month range 11,240 KRW – 27,331 KRW · fair‑value band 17,738 KRW – 29,196 KRW · the 16,330 KRW price screens below the 23,204 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Jinro Distillers Co. in your weekly email
Every Wednesday you see whether Jinro Distillers 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.
Jinro Distillers Co., Ltd. produces and sells alcohol for food industries in South Korea. The company was founded in 1966 and is headquartered in Ansan, South Korea.
Stock analysis
Jinro Distillers Co. Ltd (018120) currently trades at 16,330 KRW, while our model-based Fair Value estimate is 23,204 KRW, implying the stock looks roughly 30% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 27,569 KRW per share, and 18 of the 24 models we run sit above the 16,330 KRW price.
Bear case: the Asset-Based group reads lowest at 7,589 KRW, and 6 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 17,738 KRW (bear) to 29,196 KRW (bull), the price of 16,330 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 70/100 (solid quality), in the Consumer Non-Cyclicals sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Jinro Distillers Co. Ltd reported revenue of 99.8B KRW in FY2025 versus 90.3B KRW in FY2021, a compound +2.5%/yr. Reported net income was 12.1B KRW in FY2025, compounding +6.9%/yr from FY2021.
Key figures
Market cap 108B KRW (≈ $79.9M) Micro · P/S ratio 1.12 · Dividend yield 6.1% · Net margin 5.6% · Return on equity 1,486% · Return on assets (EBIT) 10.1% (5-year average) · Operating margin 7.1% · Revenue (TTM) 96.8B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 12% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Non-Cyclicals peers we cover trades at 4% fair-value upside, at 42%, 018120 screens cheaper than that median.
Fair Value models
Bear17,738 KRWFair Value 23,204 KRWBull29,196 KRW
Price 16,330 KRW · Upside +42.1%
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.
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 weak: less than 2 % a year.
Revenue growth 1 year
−1.6%
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.
+0.1%
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.
−0.4%
Start year 2020 (pandemic). Over 10 years: +1.2% 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.
+2.0%
’11
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+9.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.3%
Dividend (yield on the price)6.1%
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.1.3% vs −3.8%, picking up
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.15% → 14%
2025 sits 99% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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).
−11.1%
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 −13.0% a year for the price.
Compare Jinro Distillers 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 sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Beverages” was too small, so the broader sector is used.)Consumer Staples · 1694 stocks
Beats the sector median on 8/11 measures
Overall it ranks above its sector peers.
Valuation
Quality Score70 · Top 25%
Fair Value upside+42.8% · Top 25%
Profitability
Return on assets11.9% · Top 25%
Net margin (12 months)5.6% · Above median
Operating margin (12 months)7.1% · Above median
Growth and dividend
Revenue growth (quarter YoY)−4.5% · Bottom 25%
Dividend yield (12 months)6.1% · Top 25%
Valuation Multiplesvs Consumer Staples 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.
Is Jinro Distillers Co. Ltd (018120) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 23,204 KRW versus a price of 16,330 KRW, about +42% upside (undervalued).
What is the fair value of 018120?
Our model-based fair value for Jinro Distillers Co. Ltd is 23,204 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 16,330 KRW.
What is the quality score of 018120?
Jinro Distillers Co. Ltd has a Quality Score of 70/100. 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 Jinro Distillers Co. Ltd (018120)?
Our model-based price target is the fair value of 23,204 KRW (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 17,738 KRW, optimistic scenario 29,196 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Jinro Distillers Co. Ltd stock forecast for 2026?
Our models put fair value at 23,204 KRW, about +42% upside versus a price of 16,330 KRW (undervalued). Cautious scenario 17,738 KRW, optimistic scenario 29,196 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Jinro Distillers Co. Ltd (018120)?
Jinro Distillers Co. Ltd reported trailing-twelve-month revenue of about 96.8B KRW (latest available figure, as of Nov 9, 2026).
Does Jinro Distillers Co. Ltd pay a dividend?
Jinro Distillers Co. Ltd currently shows a dividend yield of 6.09% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Jinro Distillers Co. Ltd (018120)?
Jinro Distillers Co. Ltd has a dividend yield of 6.1%. A dividend has been paid every year since at least 2001. Our assessment: Safety not assessed. Payout ratio and cash coverage are not available, so we do not judge how safe this dividend is.
What growth is priced into Jinro Distillers Co. Ltd (018120)?
For today's price to be fair in a discounted-cash-flow model, Jinro Distillers Co. Ltd would have to grow free cash flow by -11.1 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 018120 use?
Our models discount Jinro Distillers Co. Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.40, 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 Jinro Distillers Co. Ltd that is -11.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Jinro Distillers Co. Ltd (018120) delivered so far?
Over the past 5 years revenue at Jinro Distillers Co. Ltd grew -0.4 % a year. The price currently implies free-cash-flow growth of -11.1 % 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 Jinro Distillers Co. Ltd (018120) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Jinro Distillers Co. Ltd (-11.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Jinro Distillers Co. Ltd (018120)?
The free-cash-flow yield on the price is 14.78 %: that much free cash flow Jinro Distillers Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Jinro Distillers Co. Ltd (018120)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jinro Distillers Co. Ltd it is 23,204 KRW per share (as of Nov 9, 2026), against a price of 16,330 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 Jinro Distillers Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 018120 trades below its calculated fair value: price 16,330 KRW, fair value 23,204 KRW, a gap of about +42% (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 018120?
No. The price is what the market pays today (16,330 KRW); the fair value is what the company's own numbers justify (23,204 KRW). For Jinro Distillers Co. Ltd the two are 6,874 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Jinro Distillers Co. Ltd worth?
The market values Jinro Distillers Co. Ltd at about 108B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 16,330 KRW; our models calculate a fair value of 23,204 KRW per share.
What do the bullish and bearish scenarios say about 018120?
Our models span a range for Jinro Distillers Co. Ltd: cautious scenario 17,738 KRW, base 23,204 KRW, optimistic 29,196 KRW per share (as of Nov 9, 2026, price 16,330 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 018120 from its 52-week high?
Jinro Distillers Co. Ltd trades at 16,330 KRW, about 12% below its 52-week high of 18,520 KRW and at the low of 16,250 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 23,204 KRW is for.
Which stocks are comparable to Jinro Distillers Co. Ltd?
From the same area (Consumer Non-Cyclicals) we also value GSMI, FB, JGS, URC, 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 Jinro Distillers Co. Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 16,330 KRW, calculated fair value 23,204 KRW (+42%), Quality Score 70/100, 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 018120 calculated?
We run Jinro Distillers Co. Ltd 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 23,204 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. Jinro Distillers Co. Ltd currently trades 30% 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 Jinro Distillers Co. Ltd (018120)?
The closing price on Nov 9, 2026 was 16,330 KRW. Our model-based fair value is 23,204 KRW, about +42% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Jinro Distillers Co. Ltd right now?
The price is below even our cautious bear case (17,738 KRW). The market is more pessimistic than our downside scenario. Solid quality (70/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Jinro Distillers Co. Ltd
How large is the market capitalisation of Jinro Distillers Co. Ltd (018120)?
The market capitalisation of Jinro Distillers Co. Ltd is 108B KRW (≈ $79.9M). 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 Jinro Distillers Co. Ltd (018120)?
The price-to-sales ratio of Jinro Distillers Co. Ltd is 1.12 (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 Jinro Distillers Co. Ltd (018120)?
The dividend yield of Jinro Distillers Co. Ltd is 6.1%. 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 Jinro Distillers Co. Ltd (018120)?
The net margin of Jinro Distillers Co. Ltd is 5.6% (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 Jinro Distillers Co. Ltd (018120)?
The return on equity (ROE) of Jinro Distillers Co. Ltd is 1,486% (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 Jinro Distillers Co. Ltd (018120)?
On an EBIT basis the return on assets of Jinro Distillers Co. Ltd is 10.1% (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 Jinro Distillers Co. Ltd (018120)?
The operating margin of Jinro Distillers Co. Ltd is 7.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Jinro Distillers Co. Ltd (018120)?
Revenue at Jinro Distillers Co. Ltd is growing −4.5% versus a year earlier (3y avg +0.1%). 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 Jinro Distillers Co. Ltd (018120)?
Earnings per share at Jinro Distillers Co. Ltd are growing −91.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Jinro Distillers Co. Ltd (018120) carry?
The net debt of Jinro Distillers Co. Ltd is 1.2B KRW (fiscal year 2023, ≈ 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 Jinro Distillers Co. Ltd in the live analysis
One click puts Jinro Distillers Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026