Shinsegae Inte (031430) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Shinsegae Inte KRW 2,718, price KRW 10,340, upside -73.7%, quality 53 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Shinsegae Inte 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 freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 8,603 KRW – 41,699 KRW · fair‑value band 2,039 KRW – 3,398 KRW · the 10,340 KRW price screens above the 2,718 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Shinsegae Inte in your weekly email
Every Wednesday you see whether Shinsegae Inte 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.
Shinsegae International Co., Ltd. operates department stores and hypermarkets in South Korea. It offers fashion, beauty, and lifestyle brands. It also operates S.I.VILLAGE, an online shopping store that provides fashion and beauty brands; and engages in the licensing business. The company was founded in 1980 and is based in Seoul, South Korea.
Stock analysis
Shinsegae Inte (031430) currently trades at 10,340 KRW, while our model-based Fair Value estimate is 2,718 KRW, implying the stock looks roughly 280.4% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 16,173 KRW per share, and 3 of the 9 models we run sit above the 10,340 KRW price.
Bear case: the Earnings-Based group reads lowest at 1,307 KRW, and 6 of the 9 models stay below the price. Evidence for this calculation is medium.
Scenario range: 2,039 KRW (bear) to 3,398 KRW (bull), the price of 10,340 KRW sits above 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 53/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Shinsegae Inte reported revenue of 1.1T KRW in FY2025 versus 1.5T KRW in FY2021, a compound −6.5%/yr. Reported net income was 4.3B KRW in FY2025, compounding −52.2%/yr from FY2021.
Key figures
Market cap 392B KRW (≈ $288M) · P/S ratio 0.34 · Dividend yield 3.9% · Net margin 0.4% · Return on equity 0.4% · Return on assets (EBIT) 4.2% · Operating margin 5.0% · Revenue (TTM) 1.2T KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 39% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −1% fair-value upside, at −74%, 031430 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (1,307 KRW to 16,173 KRW). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear 2,039 KRWFair Value 2,718 KRWBull 3,398 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.20/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+3.4%
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.
−10.6%
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.
−3.5%
Start year 2020 (pandemic). Over 10 years: +1.0% a year
Revenue growth 13 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.
+2.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘ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. 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.
−54.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−58.8%
Dividend (yield on the price)3.9%
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.3% → −1%
⚠ Revenue per share shrinking 24.8%/yr over ~6Y (margins eroding too) ⓘ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.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Apparel Manufacturing · 227 stocks
Beats the industry median on 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score53 · Below median
Fair Value upside−74% · Bottom 25%
Profitability
Return on equity (TTM)0% · Below median
Return on assets0% · Below median
Net margin (TTM)1% · Below median
Operating margin (TTM)5% · Above median
Growth and dividend
Revenue growth16% · Top 25%
Dividend yield (TTM)3.9% · Above median
Balance sheet
Debt / equity0.14× · Above median
Valuation Multiplesvs Apparel Manufacturing median · lower = cheaper
EV/EBITDA1.3× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 36
FUTURE (revenue growth)79· sector 5
PAST (return on equity)2· sector 19
HEALTH (low debt)93· sector 98
DIVIDEND (yield)77· sector 57
VALUE 0: the price sits above our fair-value range.
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). "Shinsegae Inte Fair Value". https://www.fairvalue-calculator.com/stock/031430
Frequently asked questions
Is Shinsegae Inte (031430) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2,718 KRW versus a price of 10,340 KRW, about −74% upside (overvalued).
What is the fair value of 031430?
Our model-based fair value for Shinsegae Inte is 2,718 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 10,340 KRW.
What is the quality score of 031430?
Shinsegae Inte has a Quality Score of 53/100. 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 Shinsegae Inte (031430)?
Our model-based price target is the fair value of 2,718 KRW (as of Sep 24, 2026) from 9 valuation models. Cautious scenario 2,039 KRW, optimistic scenario 3,398 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Shinsegae Inte stock forecast for 2026?
Our models put fair value at 2,718 KRW, about −74% upside versus a price of 10,340 KRW (overvalued). Cautious scenario 2,039 KRW, optimistic scenario 3,398 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Shinsegae Inte (031430)?
Shinsegae Inte reported trailing-twelve-month revenue of about 1.2T KRW (latest available figure, as of Sep 24, 2026).
Does Shinsegae Inte pay a dividend?
Shinsegae Inte currently shows a dividend yield of about 3.87% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of Shinsegae Inte (031430)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shinsegae Inte it is 2,718 KRW per share (as of Sep 24, 2026), against a price of 10,340 KRW. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is Shinsegae Inte stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 031430 trades above its calculated fair value: price 10,340 KRW, fair value 2,718 KRW, a gap of about −74% (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 031430?
No. The price is what the market pays today (10,340 KRW); the fair value is what the company's own numbers justify (2,718 KRW). For Shinsegae Inte the two are 7,622 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Shinsegae Inte worth?
The market values Shinsegae Inte at about 392B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 10,340 KRW; our models calculate a fair value of 2,718 KRW per share.
What do the bullish and bearish scenarios say about 031430?
Our models span a range for Shinsegae Inte: cautious scenario 2,039 KRW, base 2,718 KRW, optimistic 3,398 KRW per share (as of Sep 24, 2026, price 10,340 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Shinsegae Inte (031430)?
Balance-sheet figures for Shinsegae Inte (as of Sep 24, 2026): return on equity 0.4%, debt of 0.14 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 031430 from its 52-week high?
Shinsegae Inte trades at 10,340 KRW, about 39% below its 52-week high of 16,900 KRW and 11% above the low of 9,291 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 2,718 KRW is for.
Which stocks are comparable to Shinsegae Inte?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, Gildan Activewear Inc, LPP SA, 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 Shinsegae Inte stock attractive at the current price?
The data as of Sep 24, 2026: price 10,340 KRW, calculated fair value 2,718 KRW (−74%), Quality Score 53/100, from 9 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 031430 calculated?
We run Shinsegae Inte through 9 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 2,718 KRW, 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 13.0 % above its aggregate fair value. Shinsegae Inte itself currently trades above fair value. 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 Shinsegae Inte (031430)?
The closing price on Sep 23, 2026 was 10,340 KRW. Our model-based fair value is 2,718 KRW, about −74% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shinsegae Inte right now?
The price sits above even our optimistic bull case (3,398 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Shinsegae Inte
How large is the market capitalisation of Shinsegae Inte (031430)?
The market capitalisation of Shinsegae Inte is 392B KRW (≈ $288M). 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 Shinsegae Inte (031430)?
The price-to-sales ratio of Shinsegae Inte is 0.34 (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 Shinsegae Inte (031430)?
The dividend yield of Shinsegae Inte is 3.9%. 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 Shinsegae Inte (031430)?
The net margin of Shinsegae Inte is 0.4% (fiscal year 2025). 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 Shinsegae Inte (031430)?
The return on equity (ROE) of Shinsegae Inte is 0.4% (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 Shinsegae Inte (031430)?
On an EBIT basis the return on assets of Shinsegae Inte is 4.2% (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 Shinsegae Inte (031430)?
The operating margin of Shinsegae Inte is 5.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shinsegae Inte (031430)?
Revenue at Shinsegae Inte is growing +15.7% versus a year earlier (3y avg −10.6%). 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 Shinsegae Inte (031430)?
Earnings per share at Shinsegae Inte are growing +215% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Shinsegae Inte (031430) generate?
The free cash flow of Shinsegae Inte is −29.7B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Shinsegae Inte (031430) carry?
The net debt of Shinsegae Inte is 257B KRW (fiscal year 2025). 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 Shinsegae Inte in the live analysis
One click puts Shinsegae Inte 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.
