EN DE

Dong Suh Companies Inc (026960) Fair Value & Analysis

Consumer Defensive · KR · Market cap 2.6T KRW

DS Dong Suh Companies Inc 026960 · KO
Price26,500 KRW
Fair Value11,665 KRW
Upside-56.0%
Quality66/100
Watch Dong Suh Companies Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 26.7% net margin
Low debt · generates free cash flow
4.41% dividend yield
Ranks above peers (7/10)
Moderate moat 48/100
Evidence: High Range 9,278 KRW – 14,317 KRW Share as image

Fair value as of: Jul 24, 2026

From 22 valuation models · updated 17 days ago

Share price +3.9% over the past month.

A solid business, but screening 56% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (14,317 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

32,271 KRW 14,327 KRW Fair Value 11,665 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range 14,327 KRW – 32,271 KRW · fair‑value band 9,278 KRW – 14,317 KRW · the 26,500 KRW price screens above the 11,665 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

Dong Suh Companies Inc (026960) currently trades at 26,500 KRW, while our model-based Fair Value estimate is 11,665 KRW, implying the stock looks roughly 56.0% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Defensive 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, Dong Suh Companies Inc generated revenue of 539B KRW at a net margin of 26.7%. Revenue grew 5.0% year over year. It earns a return on equity of 8.7%. Fundamentals as of Jul 24, 2026

Our scenario range runs from 9,278 KRW (bear case) to 14,317 KRW (bull case); at 26,500 KRW, the current price sits above 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 14% below its 52-week high and 16% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at -56%, 026960 screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF 12,280 KRW 16,906 KRW 24,149 KRW 80
Residual Income 14,935 KRW 16,243 KRW 21,532 KRW 76
Rev-Margin DCF 6,958 KRW 9,278 KRW 11,968 KRW 74
All 22 models by family
DCF Models
FCF DCF 11,821 KRW 16,610 KRW 24,521 KRW 38
Owner Earnings 16,509 KRW 23,259 KRW 34,408 KRW 31
5Y Revenue Exit 6,958 KRW 9,070 KRW 11,773 KRW 39
5Y EBITDA Exit 7,178 KRW 9,451 KRW 12,105 KRW 41
5Y P/E Exit 17,372 KRW 27,095 KRW 37,387 KRW 38
10Y Revenue Exit 8,522 KRW 10,703 KRW 13,143 KRW 36
10Y EBITDA Exit 8,783 KRW 10,963 KRW 13,379 KRW 37
10Y P/E Exit 15,231 KRW 22,993 KRW 31,322 KRW 35
Earnings-Based
Graham-Dodd 9,984 KRW 19,352 KRW 24,183 KRW 54
EPV 4,507 KRW 5,237 KRW 5,885 KRW 59
Multiples
P/E Multiple 23,124 KRW 30,832 KRW 38,540 KRW 63
P/S Multiple 6,480 KRW 8,640 KRW 10,801 KRW 58
P/B Multiple 18,720 KRW 24,959 KRW 31,199 KRW 55
EV/EBIT 6,230 KRW 8,183 KRW 10,135 KRW 53
EV/EBITDA 5,246 KRW 6,870 KRW 8,495 KRW 54
EV/Revenue 4,553 KRW 6,345 KRW 8,137 KRW 43
Asset-Based
NCAV (Graham) 8,726 KRW 11,693 KRW 17,452 KRW 50
Growth DCF
Growth DCF 12,280 KRW 16,906 KRW 24,149 KRW 80
Rev-Margin DCF 6,958 KRW 9,278 KRW 11,968 KRW 74
Economic Profit
Residual Income 14,935 KRW 16,243 KRW 21,532 KRW 76
ROIC Compounder 4,507 KRW 5,237 KRW 5,885 KRW 72
Growth Earnings
Growth-Adj P/E 16,628 KRW 23,754 KRW 30,880 KRW 68

Widest divergence: Growth Earnings (23,754 KRW) versus Earnings-Based (5,237 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 539B KRW
Revenue growth (YoY) +5.0%
Net margin 26.7%
Return on equity 8.7%
Free cash flow 104B KRW FY2025
Operating margin 7.7%
More key figures
Dividend yield 4.4%
EPS growth (YoY) -1.8%

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 65 · Market factors (momentum, volatility) 48

Profitability 43
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 36
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

Dong Suh Companies Inc. engages in the food, packaging, tea, logistics, and import and export businesses. The company produces, imports, and sells food, such as palm oils, cheese, processed fruit and vegetable products, and processed grain products; packaging materials, such as flexible packaging films for food; and tea products, such as coffee, brown rice …

Full company description

Dong Suh Companies Inc. engages in the food, packaging, tea, logistics, and import and export businesses. The company produces, imports, and sells food, such as palm oils, cheese, processed fruit and vegetable products, and processed grain products; packaging materials, such as flexible packaging films for food; and tea products, such as coffee, brown rice green tea, and roundworm tea, as well as desserts. Dong Suh Companies Inc. was founded in 1975 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Dong Suh Companies Inc reported revenue of 533B KRW in FY2025 versus 535B KRW in FY2021, a compound −0.1%/yr. Reported net income was 145B KRW in FY2025, compounding +6.3%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
533B KRW
Latest YoY
+9.0%
Avg. growth/yr (3Y)
−1.4%
Avg. growth/yr (5Y)
+1.6%
Avg. growth/yr (22Y)
+4.6%
Revenue −0.1%/yr
FY21 535B KRW
FY22 556B KRW
FY23 490B KRW
FY24 489B KRW
FY25 533B KRW
Net income +6.3%/yr
FY21 113B KRW
FY22 168B KRW
FY23 145B KRW
FY24 157B KRW
FY25 145B KRW

026960 screens 56% overvalued. Compare with Sysco Corporation →

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). "Dong Suh Companies Inc Fair Value". https://www.fairvalue-calculator.com/stock/026960

Peer Group

Food Distribution · 77 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 66 · Top 25%
Fair Value upside −56% · Bottom 25%
Return on equity (TTM) 9% · Below median
Return on assets 2% · Bottom 25%
Net margin (TTM) 27% · Top 25%
Operating margin (TTM) 8% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 4.4% · Top 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Food Distribution 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 0 · sector 21
FUTURE 25 · sector 14
PAST 35 · sector 36
HEALTH 100 · sector 94
DIVIDEND 88 · sector 42

VALUE 0: the price sits above our fair-value range.

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 Food Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
Sysco Corporation SYY $81.69 $60.58 -26%
US Foods Holding USFD $99.13 $55.10 -44%
Performance Food Group PFGC $113.17 $37.94 -66%
Jerónimo Martins, SGPS, S.A JMT €17.68 €21.59 +22%
CP Axtra Public Company CPAXT 14.90 THB 17.04 THB +14%
The Chefs' Warehouse, Inc CHEF $95.79 $37.27 -61%
Olam Group VC2 1.33 SGD 2.12 SGD +59%
United Natural Foods, Inc UNFI $50.19 $6.00 -88%
The Andersons, Inc ANDE $79.24 $47.78 -40%
Metcash Limited MTS A$2.92 A$5.33 +83%

Compare Dong Suh Companies Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Dong Suh Companies Inc (026960) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of 11,665 KRW versus a price of 26,500 KRW, about −56% (overvalued).
What is the fair value of 026960?
Our model-based fair value for Dong Suh Companies Inc is 11,665 KRW (as of Jul 24, 2026), built from audited fundamentals. The current price is 26,500 KRW.
What is the quality score of 026960?
Dong Suh Companies Inc has a Quality Score of 66/100. 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 Dong Suh Companies Inc (026960)?
Dong Suh Companies Inc reported trailing-twelve-month revenue of about 539B KRW (latest available figure, as of Jul 24, 2026).
What is the net profit margin of 026960?
The net profit margin of Dong Suh Companies Inc is about 26.7%, meaning it keeps roughly 26.7% of revenue as net income. Based on the latest reported figures.
Does Dong Suh Companies Inc pay a dividend?
Dong Suh Companies Inc currently shows a dividend yield of about 4.47% relative to its recent price (as of Jul 24, 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 Dong Suh Companies Inc 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.