Samil Co.Ltd (032280) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Samil Co.Ltd stock KRW 2,067, price KRW 1,292, upside +60.0%, quality 51 out of 100. Rating: strongly undervalued. Calculated from audited financials with 23 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 3, 2026.
How to read this chart
60‑month range 1,042 KRW – 8,351 KRW · fair‑value band 1,225 KRW – 3,057 KRW · the 1,292 KRW price screens below the 2,067 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 3, 2026.
Follow Samil Co.Ltd in your weekly email
Every Wednesday you see whether Samil Co.Ltd 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.
Samil Co.Ltd. engages in the terminal business in South Korea. It offers land transportation services comprising transportation of iron products, steel, and general and heavy cargo; and container shipping, warehouse storage, and logistics information services.
Show moreShow less
The company also provides port unloading, storage, and transportation and delivery; and leases berths and yards. In addition, it offers logistics storage services; manages and rents office buildings; and operates gas stations.
The company was formerly known as Samil Transportation Limited Partnership and changed its name to Samil Co.,Ltd. in 1984. Samil Co.Ltd. was founded in 1965 and is headquartered in Pohang, South Korea.
Stock analysis
Samil Co.Ltd (032280) currently trades at 1,292 KRW, while our model-based Fair Value estimate is 2,067 KRW, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 2,889 KRW per share, and 9 of the 22 models we run sit above the 1,292 KRW price.
Bear case: the Dividend Discount group reads lowest at 377.41 KRW, and 13 of the 22 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1,225 KRW (bear) to 3,057 KRW (bull), the price of 1,292 KRW sits inside 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 51/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Samil Co.Ltd reported revenue of 100.0B KRW in FY2025 versus 85.4B KRW in FY2021, a compound +4.0%/yr. Reported net income was 961M KRW in FY2025.
Key figures
Market cap 20.0B KRW (≈ $14.8M) Micro · P/E ratio 13.8 · P/S ratio 0.20 · EPS (TTM) 94.96 KRW · Dividend yield 3.1% · Net margin 1.4% · Return on equity 2.2% · Return on assets (EBIT) 1.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (medium confidence).
What moves the price
The share trades about 13% below its 52-week high and 24% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −39% fair-value upside, at 60%, 032280 screens cheaper than that median.
Fair Value models
Bear1,225 KRWFair Value 2,067 KRWBull3,057 KRW
Price 1,292 KRW · Upside +60.0%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (46.98 KRW per share) are deliberately not added.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.
Best data coverage
FCF DCF942.02 KRW1,448 KRW2,460 KRW78
Growth DCF1,000 KRW1,496 KRW2,407 KRW77
Residual Income2,823 KRW2,893 KRW3,047 KRW76
All 23 models by family
DCF Models
FCF DCF942.02 KRW1,448 KRW2,460 KRW78
Owner Earnings587.49 KRW966.51 KRW1,725 KRW74
5Y Revenue Exit814.78 KRW1,376 KRW2,214 KRW71
5Y EBITDA Exit931.83 KRW1,575 KRW2,448 KRW74
5Y P/E Exit423.59 KRW711.86 KRW1,071 KRW70
10Y Revenue Exit815.21 KRW1,315 KRW1,881 KRW66
10Y EBITDA Exit923.63 KRW1,447 KRW2,035 KRW68
10Y P/E Exit609.79 KRW873.81 KRW1,134 KRW64
Earnings-Based
Graham-Dodd442.25 KRW733.84 KRW890.82 KRW67
EPV776.97 KRW988.44 KRW1,174 KRW74
Dividend Discount
Gordon GGM292.68 KRW361.31 KRW434.38 KRW69
DDM Multi-Stage292.68 KRW393.50 KRW519.57 KRW67
Multiples
P/E Multiple682.88 KRW910.51 KRW1,138 KRW63
P/S Multiple829.21 KRW1,106 KRW1,382 KRW58
P/B Multiple1,651 KRW2,202 KRW2,752 KRW55
EV/EBITn/an/a172.01 KRW61
EV/EBITDAn/a532.42 KRW1,073 KRW62
EV/Revenuen/a244.09 KRW806.32 KRW50
Asset-Based
NCAV (Graham)2,156 KRW2,889 KRW4,312 KRW54
Growth DCF
Growth DCF1,000 KRW1,496 KRW2,407 KRW77
Economic Profit
Residual Income2,823 KRW2,893 KRW3,047 KRW76
ROIC Compounder776.97 KRW988.44 KRW1,174 KRW72
Growth Earnings
Growth-Adj P/E491.31 KRW701.87 KRW912.43 KRW67
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−4.9%
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.
+2.8%
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.
+3.7%
Start year 2020 (pandemic). Over 10 years: +0.5% a year
Revenue growth 11 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.
+0.0%
’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.
−18.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−21.9%
Dividend (yield on the price)3.1%
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.−21.9% vs −9.3%, slowing
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.−2% → 2%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+26.3%
Yearly growth needed for the next five years to justify today's price.
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 +23.8% a year for the price.
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.Trucking · 44 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score51 · Above median
Fair Value upside+60.0% · Top 25%
Profitability
Return on equity (12 months)2.2% · Below median
Return on assets0.9% · Below median
Net margin (12 months)1.4% · Below median
Operating margin (12 months)2.0% · Below median
Growth and dividend
Revenue growth (quarter YoY)4.4% · Below median
Dividend yield (12 months)3.1% · Above median
Balance sheet
Debt / equity0.12× · Below median
Valuation Multiplesvs Trucking median · lower = cheaper
P/E (12 months)13.8× · Cheaper than median
P/B0.31× · Cheapest 25%
P/S (12 months)0.20× · Cheapest 25%
Price / free cash flow (fiscal year)22.5× · Pricier than median
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). "Samil Co.Ltd Fair Value". https://www.fairvalue-calculator.com/stock/032280
Frequently asked questions
Is Samil Co.Ltd (032280) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 2,067 KRW versus a price of 1,292 KRW, about +60% upside (undervalued).
What is the fair value of 032280?
Our model-based fair value for Samil Co.Ltd is 2,067 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 1,292 KRW.
What is the quality score of 032280?
Samil Co.Ltd has a Quality Score of 51/100. 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 Samil Co.Ltd (032280)?
Our model-based price target is the fair value of 2,067 KRW (as of Nov 3, 2026) from 23 valuation models. Cautious scenario 1,225 KRW, optimistic scenario 3,057 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Samil Co.Ltd stock forecast for 2026?
Our models put fair value at 2,067 KRW, about +60% upside versus a price of 1,292 KRW (undervalued). Cautious scenario 1,225 KRW, optimistic scenario 3,057 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Samil Co.Ltd (032280)?
Samil Co.Ltd reported trailing-twelve-month revenue of about 101B KRW (latest available figure, as of Nov 3, 2026).
Does Samil Co.Ltd pay a dividend?
Samil Co.Ltd currently shows a dividend yield of 3.10% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Samil Co.Ltd (032280) and when is the ex-dividend date?
Samil Co.Ltd pays a dividend of 40.00 KRW per share a year, a dividend yield of 3.1%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 2015. The payout ratio is 42.1% of earnings. Free cash flow covers the dividend 1.51 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Samil Co.Ltd (032280)?
For today's price to be fair in a discounted-cash-flow model, Samil Co.Ltd would have to grow free cash flow by +26.3 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.7 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 032280 use?
Our models discount Samil Co.Ltd at 8.9 %: a base by market capitalisation (nano), damped by beta 0.28, 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 Samil Co.Ltd that is +26.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has Samil Co.Ltd (032280) delivered so far?
Over the past 5 years revenue at Samil Co.Ltd grew +3.7 % a year. The price currently implies free-cash-flow growth of +26.3 % 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 Samil Co.Ltd (032280) growing?
The median revenue growth in the sector is +14.1 % a year. That is the yardstick for the growth priced into Samil Co.Ltd (+26.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Samil Co.Ltd (032280)?
The free-cash-flow yield on the price is 4.45 %: that much free cash flow Samil Co.Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Samil Co.Ltd (032280)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Samil Co.Ltd it is 2,067 KRW per share (as of Nov 3, 2026), against a price of 1,292 KRW. It is the blended result of 23 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Samil Co.Ltd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 032280 trades below its calculated fair value: price 1,292 KRW, fair value 2,067 KRW, a gap of about +60% (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 032280?
No. The price is what the market pays today (1,292 KRW); the fair value is what the company's own numbers justify (2,067 KRW). For Samil Co.Ltd the two are 775.20 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Samil Co.Ltd worth?
The market values Samil Co.Ltd at about 20.0B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 1,292 KRW; our models calculate a fair value of 2,067 KRW per share.
What do the bullish and bearish scenarios say about 032280?
Our models span a range for Samil Co.Ltd: cautious scenario 1,225 KRW, base 2,067 KRW, optimistic 3,057 KRW per share (as of Nov 3, 2026, price 1,292 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 032280?
Samil Co.Ltd trades at a price-to-earnings ratio of 13.8 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2,067 KRW is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2016 to 2025), reported earnings: 16.1. Other multiples: P/B 0.3, P/S 0.2, EV/EBITDA 5.0.
How solid is the balance sheet of Samil Co.Ltd (032280)?
Balance-sheet figures for Samil Co.Ltd (as of Nov 3, 2026): return on equity 2.2%, debt of 0.12 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 032280 from its 52-week high?
Samil Co.Ltd trades at 1,292 KRW, about 13% below its 52-week high of 1,480 KRW and 24% above the low of 1,042 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 2,067 KRW is for.
Which stocks are comparable to Samil Co.Ltd?
From the same area (Industrials) we also value Old Dominion Freight Line, Inc, XPO, Inc, Knight-Swift Transportation Holdings, Saia, Inc, 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 Samil Co.Ltd stock attractive at the current price?
The data as of Nov 3, 2026: price 1,292 KRW, calculated fair value 2,067 KRW (+60%), Quality Score 51/100, from 23 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 032280 calculated?
We run Samil Co.Ltd through 23 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 2,067 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. Samil Co.Ltd currently trades 38% 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 Samil Co.Ltd (032280)?
The closing price on Nov 6, 2026 was 1,292 KRW. Our model-based fair value is 2,067 KRW, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Samil Co.Ltd right now?
The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (1,225 KRW to 3,057 KRW) leaves room in how you read the outcome.
Key figures of Samil Co.Ltd
How large is the market capitalisation of Samil Co.Ltd (032280)?
The market capitalisation of Samil Co.Ltd is 20.0B KRW (≈ $14.8M). 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 Samil Co.Ltd (032280)?
The price-to-sales ratio of Samil Co.Ltd is 0.20 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Samil Co.Ltd (032280)?
Earnings per share at Samil Co.Ltd are 94.96 KRW (price ÷ EPS = P/E 13.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Samil Co.Ltd (032280)?
The dividend yield of Samil Co.Ltd is 3.1% (payout 42.1%). 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 Samil Co.Ltd (032280)?
The net margin of Samil Co.Ltd is 1.4% (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 Samil Co.Ltd (032280)?
The return on equity (ROE) of Samil Co.Ltd is 2.2% (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 Samil Co.Ltd (032280)?
On an EBIT basis the return on assets of Samil Co.Ltd is 1.0% (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 Samil Co.Ltd (032280)?
The operating margin of Samil Co.Ltd is 2.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Samil Co.Ltd (032280)?
Revenue at Samil Co.Ltd is growing +4.4% versus a year earlier (3y avg +2.8%). 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 Samil Co.Ltd (032280)?
Earnings per share at Samil Co.Ltd are growing +351% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Samil Co.Ltd (032280) carry?
The net debt of Samil Co.Ltd is 24.1B KRW (fiscal year 2025, ≈ 27.0 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 Samil Co.Ltd in the live analysis
One click puts Samil Co.Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026