EN DE

SAMWONSTEEL Co (023000) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 86.8B KRW

SC SAMWONSTEEL Co 023000 · KO
Price2,250 KRW
Fair Value4,578 KRW
Upside+103.5%
Quality61/100
Watch SAMWONSTEEL Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.2% net margin
Low debt · generates free cash flow
5.07% dividend yield
Mixed vs. peers (5/10)
Narrow moat 31/100
Evidence: High Range 3,433 KRW – 5,722 KRW Share as image

Fair value as of: Jul 22, 2026

From 21 valuation models · updated 19 days ago

Share price +0.9% over the past month.

A solid business, screening 103% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (3,433 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

3,520 KRW 1,937 KRW Fair Value 4,578 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 1,937 KRW – 3,520 KRW · fair‑value band 3,433 KRW – 5,722 KRW · the 2,250 KRW price screens below the 4,578 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

SAMWONSTEEL Co (023000) currently trades at 2,250 KRW, while our model-based Fair Value estimate is 4,578 KRW, implying the stock looks roughly 103.5% undervalued today. The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, SAMWONSTEEL Co generated revenue of 356B KRW at a net margin of 3.2%. Revenue declined 3.4% year over year. It earns a return on equity of 4.5%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 3,433 KRW (bear case) to 5,722 KRW (bull case); at 2,250 KRW, the current price sits below 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 11% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at 103%, 023000 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 4,240 KRW 5,613 KRW 8,020 KRW 80
Residual Income 4,871 KRW 4,837 KRW 4,392 KRW 76
Rev-Margin DCF 2,930 KRW 4,015 KRW 5,397 KRW 74
All 21 models by family
DCF Models
FCF DCF 4,086 KRW 5,495 KRW 8,172 KRW 38
5Y Revenue Exit 2,930 KRW 3,939 KRW 5,406 KRW 39
5Y EBITDA Exit 3,304 KRW 4,577 KRW 6,263 KRW 41
5Y P/E Exit 3,475 KRW 4,868 KRW 6,532 KRW 38
10Y Revenue Exit 3,280 KRW 4,229 KRW 5,287 KRW 36
10Y EBITDA Exit 3,571 KRW 4,650 KRW 5,851 KRW 37
10Y P/E Exit 3,676 KRW 4,843 KRW 6,028 KRW 35
Earnings-Based
Graham-Dodd 1,831 KRW 3,139 KRW 3,835 KRW 54
EPV 1,559 KRW 1,795 KRW 2,002 KRW 59
Multiples
P/E Multiple 3,433 KRW 4,578 KRW 5,722 KRW 63
P/S Multiple 3,433 KRW 4,578 KRW 5,722 KRW 58
P/B Multiple 3,433 KRW 4,578 KRW 5,722 KRW 55
EV/EBIT 2,752 KRW 3,622 KRW 4,492 KRW 53
EV/EBITDA 3,259 KRW 4,298 KRW 5,337 KRW 54
EV/Revenue 2,404 KRW 3,374 KRW 4,343 KRW 43
Asset-Based
NCAV (Graham) 3,255 KRW 4,362 KRW 6,511 KRW 50
Growth DCF
Growth DCF 4,240 KRW 5,613 KRW 8,020 KRW 80
Rev-Margin DCF 2,930 KRW 4,015 KRW 5,397 KRW 74
Economic Profit
Residual Income 4,871 KRW 4,837 KRW 4,392 KRW 76
ROIC Compounder 1,559 KRW 1,795 KRW 2,002 KRW 72
Growth Earnings
Growth-Adj P/E 2,446 KRW 3,494 KRW 4,543 KRW 68

Widest divergence: DCF Models (4,650 KRW) versus Earnings-Based (1,795 KRW). Highest evidence: Growth DCF (80).

Notify me when 023000 reaches fair value

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

Key figures & financial health

Revenue (TTM) 356B KRW
Revenue growth (YoY) -3.4%
Net margin 3.2%
Return on equity 4.5%
Free cash flow 15.5B KRW FY2025
Operating margin 2.9%
More key figures
Dividend yield 5.1%
EPS growth (YoY) +24.2%

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 61 · Market factors (momentum, volatility) 50

Profitability 37
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 96
Calm price path (market factor)
Momentum 30
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 82
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

SAMWONSTEEL Co.,Ltd. manufactures and sells bars and spring materials for the automotive industry South Korea and internationally. It offers round and square edge flat bars, round bars, peeled bars, centerless ground bars, pipes, and parabolic and multi-leaf springs for automobiles. The company also provides coil springs, and stabilizer and torsion bars.

Full company description

SAMWONSTEEL Co.,Ltd. manufactures and sells bars and spring materials for the automotive industry South Korea and internationally. It offers round and square edge flat bars, round bars, peeled bars, centerless ground bars, pipes, and parabolic and multi-leaf springs for automobiles. The company also provides coil springs, and stabilizer and torsion bars. The company was founded in 1992 and is headquartered in Pohang, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SAMWONSTEEL Co reported revenue of 359B KRW in FY2025 versus 300B KRW in FY2021, a compound +4.6%/yr. Reported net income was 10.7B KRW in FY2025, compounding +5.0%/yr from FY2021.

Growth Quality 71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
359B KRW
Latest YoY
+4.6%
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.
−0.4%
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.
+7.9%
Avg. growth/yr (12Y) 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.
+1.1%
Revenue +4.6%/yr
FY21 300B KRW
FY22 364B KRW
FY23 359B KRW
FY24 344B KRW
FY25 359B KRW
Net income +5.0%/yr
FY21 8.8B KRW
FY22 13.0B KRW
FY23 16.6B KRW
FY24 13.2B KRW
FY25 10.7B KRW

Watch 023000: 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). "SAMWONSTEEL Co Fair Value". https://www.fairvalue-calculator.com/stock/023000

Peer Group

Auto Parts · 642 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 +104% · Top 25%
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth -3% · Below median
Dividend yield (TTM) 5.1% · Top 25%

Valuation Multiples vs Auto Parts median · lower = cheaper

P/FCF 0.0× · 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 100 · sector 16
FUTURE 0 · sector 23
PAST 18 · sector 26
HEALTH 100 · sector 95
DIVIDEND 100 · sector 30

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare SAMWONSTEEL 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 SAMWONSTEEL Co (023000) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 4,578 KRW versus a price of 2,250 KRW, about +103% (undervalued).
What is the fair value of 023000?
Our model-based fair value for SAMWONSTEEL Co is 4,578 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 2,250 KRW.
What is the quality score of 023000?
SAMWONSTEEL 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 SAMWONSTEEL Co (023000)?
SAMWONSTEEL Co reported trailing-twelve-month revenue of about 356B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 023000?
The net profit margin of SAMWONSTEEL Co is about 3.2%, meaning it keeps roughly 3.2% of revenue as net income. Based on the latest reported figures.
Does SAMWONSTEEL Co pay a dividend?
SAMWONSTEEL Co currently shows a dividend yield of about 4.89% relative to its recent price (as of Jul 22, 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 SAMWONSTEEL 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.