Dongsuh (026960) fair value: what the stock is really worth
We calculate from audited financials what Dongsuh is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.
Compare price with fair valuebelow fair value = cheap, above = expensive
Check the quality50 and up solid, 75 and up strong
Watch it or check another stockalert when fair value or trend changes
A solid business, but trading 126% above our fair value of 11,287 KRW.
As of Sep 5, 2026, the fair value of Dongsuh is 11,287 KRW per share against a price of 25,500 KRW, so the fair value sits 56% below the price. A model estimate from reported figures, not an analyst target.
!Weak Growth (revenue 5y +1.6 %/yr)
✓Highly profitable · 26.7% net margin
✓Low debt · generates free cash flow
·4.47% dividend yield
✓Ranks above peers (8/10)
!Moderate moat 48/100
!Evidence only medium, so the estimate is less certain
!Weak on future: 25 out of 100
Evidence: MediumRange 9,012 KRW to 13,812 KRW
Fair value as of: Sep 5, 2026
From 22 valuation models · updated 4 days ago
Share price −3.8% over the past month.
This is the short version. In the app for Dongsuh:
Watch Dongsuh for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
69 individual criteria per stock, every one traceable See the method →
What matters now
The price sits above even our optimistic bull case (13,812 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.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 5, 2026.
How to read this chart
60‑month range 14,327 KRW – 32,271 KRW · fair‑value band 9,012 KRW – 13,812 KRW · the 25,500 KRW price screens above the 11,287 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 5, 2026.
Dongsuh (026960) currently trades at 25,500 KRW, while our model-based Fair Value estimate is 11,287 KRW, implying the stock looks roughly 125.9% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Defensive sector. Bull case: the Growth Earnings group reads highest at a median of 23,754 KRW per share, and 2 of the 22 models we run sit above the 25,500 KRW price. Bear case: the Earnings-Based group reads lowest at 5,237 KRW, and 20 of the 22 models stay below the price. Evidence for this calculation is medium.
Over the trailing twelve months, Dongsuh 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 Sep 5, 2026
Scenario range: 9,012 KRW (bear) to 13,812 KRW (bull), the price of 25,500 KRW sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 18% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −25% fair-value upside, at −56%, 026960 screens richer than that median.
Fair Value models
Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →
ModelBear ⓘ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
Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
P/S ratio4.78TTM
Dividend yield4.5%
Net margin27.2%FY2025
Return on equity8.7%TTM
Return on assets (EBIT)2.5%avg 5y
Operating margin7.7%TTM
More key figures
Growth
Revenue (TTM)539B KRWTTM
Revenue growth (YoY)+5.0%3y avg −1.4%
EPS growth (YoY)−1.8%
Balance sheet & cash flow
Free cash flow104B KRWFY2025
Figures from reported company fundamentals · as of Sep 5, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality66/100
Of which business quality 65
· Market factors (momentum, volatility) 52
Profitability43
Margins and returns on capital today
Quality Growth38
Are margins and returns improving?
Cashflow67
Earnings quality: real cash, not paper profit
Fin. Strength81
Balance sheet, leverage, solvency risk
Investment88
Disciplined investing over empire-building
Low Volatility83
Calm price path (market factor)
Momentum41
Price trend over the last 3–12 months (market factor)
52W Momentum36
Distance to the 52-week high (market factor)
Net Issuance82
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.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
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
Dongsuh 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. revenue 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. revenue 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. revenue growth/yr (22Y) ⓘ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.
+4.6%
Value creation/yr (5Y, in KRW) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
+8.9%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+4.4%
Dividend yield4.5%
Operating margin (EBIT) ⓘ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.9.2% (2020) → 8.5% (2025) · steady
⚠ Revenue per share shrinking 2.1%/yr over ~6Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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). "Dongsuh Fair Value". https://www.fairvalue-calculator.com/stock/026960
Peer Group
Food Distribution · 80 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.
Valuation
Quality Score66 · Top 25%
Fair Value upside−56% · Bottom 25%
Profitability
Return on equity (TTM)9% · Above median
Return on assets2% · Below median
Net margin (TTM)27% · Top 25%
Operating margin (TTM)8% · Above median
Growth and dividend
Revenue growth5% · Above median
Dividend yield (TTM)4.5% · Above median
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiples vs Food Distribution median · lower = cheaper
P/FCF0.0× · Cheapest 25%
What the price implies (reverse DCF)
The inverse question: what free-cash-flow growth must Dongsuh deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.
Implied FCF growth, 10 years+11.0 % per year
Achieved revenue growth, 5 years+1.6 % p.a.
Sector median revenue growth+2.9 %
FCF yield on price4.14 %
Discount rate (WACC) in the models10.2 %
The price demands an acceleration versus past growth: a high bar the company still has to clear. Ranking of the largest stocks →
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.
This stockSector peers
VALUE0· sector 15
FUTURE25· sector 12
PAST35· sector 32
HEALTH100· sector 94
DIVIDEND89· sector 56
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
Similar stocks
10 more Food Distribution stocks, each showing price versus our Fair Value estimate (as of Sep 5, 2026).
As of Sep 5, 2026, our model estimates a fair value of 11,287 KRW versus a price of 25,500 KRW, about −56% upside (overvalued).
What is the fair value of 026960?
Our model-based fair value for Dongsuh is 11,287 KRW (as of Sep 5, 2026), built from audited fundamentals. The current price: 25,500 KRW.
What is the quality score of 026960?
Dongsuh 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 price target for Dongsuh (026960)?
Our model-based price target is the fair value of 11,287 KRW (as of Sep 5, 2026) from 22 valuation models. Cautious scenario 9,012 KRW, optimistic scenario 13,812 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Dongsuh stock forecast for 2026?
Our models put fair value at 11,287 KRW, about −56% upside versus a price of 25,500 KRW (overvalued). Cautious scenario 9,012 KRW, optimistic scenario 13,812 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Dongsuh (026960)?
Dongsuh reported trailing-twelve-month revenue of about 539B KRW (latest available figure, as of Sep 5, 2026).
What is the net profit margin of 026960?
The net profit margin of Dongsuh is about 26.7%, meaning it keeps roughly 26.7% of revenue as net income. Based on the latest reported figures.
Does Dongsuh pay a dividend?
Dongsuh currently shows a dividend yield of about 4.47% relative to its recent price (as of Sep 5, 2026).
What growth is priced into Dongsuh (026960)?
For today's price to be fair in a discounted-cash-flow model, Dongsuh would have to grow free cash flow by +11.0 % per year for ten years (discount rate 10.2 %, then 2 % perpetual growth). Over the last 5 years revenue grew +1.6 % per year. As of Sep 5, 2026.
What discount rate (WACC) does the fair value of 026960 use?
Our models discount Dongsuh at 10.2 %: a base by market capitalisation (small), damped by beta 0.13, country premium for South Korea. The same rate applies in all 26 models.
What is the intrinsic value of Dongsuh (026960)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dongsuh it is 11,287 KRW per share (as of Sep 5, 2026), against a price of 25,500 KRW. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Dongsuh stock overvalued or undervalued in 2026?
As of Sep 5, 2026, 026960 trades above its calculated fair value: price 25,500 KRW, fair value 11,287 KRW, a gap of about −56% (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 026960?
No. The price is what the market pays today (25,500 KRW); the fair value is what the company's own numbers justify (11,287 KRW). For Dongsuh the two are 14,213 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Dongsuh worth?
The market values Dongsuh at about 2.6T KRW (market capitalisation, as of Sep 5, 2026). Per share that is 25,500 KRW; our models calculate a fair value of 11,287 KRW per share.
What do the bullish and bearish scenarios say about 026960?
Our models span a range for Dongsuh: cautious scenario 9,012 KRW, base 11,287 KRW, optimistic 13,812 KRW per share (as of Sep 5, 2026, price 25,500 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Dongsuh (026960)?
Balance-sheet figures for Dongsuh (as of Sep 5, 2026): return on equity 8.7%, debt of 0.00 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 026960 from its 52-week high?
Dongsuh trades at 25,500 KRW, about 18% below its 52-week high of 30,924 KRW and 12% above the low of 22,750 KRW (as of Sep 5, 2026). Distance from the high says nothing about value: that is what the fair value of 11,287 KRW is for.
Which stocks are comparable to Dongsuh?
From the same area (Consumer Defensive) we also value Sysco Corporation, US Foods Holding, Performance Food Group, Jerónimo Martins, SGPS, S.A, 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 Dongsuh stock attractive at the current price?
The data as of Sep 5, 2026: price 25,500 KRW, calculated fair value 11,287 KRW (−56%), Quality Score 66/100, from 22 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 026960 calculated?
We run Dongsuh through 22 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 11,287 KRW, with the spread shown as a cautious and an optimistic scenario.
Free · no account needed
Watch Dongsuh in the live analysis
One click puts Dongsuh on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
