Samil Co. (032280) Fair Value & Analysis
Industrials · KR · Market cap 20.1B KRW
Fair value as of: Jul 22, 2026
From 23 valuation models · updated 19 days ago
Fair value updated Jul 22, 2026, revised from 866.99 KRW to 1,330 KRW (+53.4%) since Jul 6, 2026. Share price +11.8% over the past month.
A solid business, currently priced close to our fair value.
What matters now
- The price sits close to our fair value, market and models broadly agree here, little valuation tension.
- Our model range runs from 1,211 KRW (bear) to 1,663 KRW (bull), base 1,330 KRW. The closer the price sits to the lower half, the larger the margin of safety.
- Quality 51/100 (solid quality) with high evidence: the data supports the verdict.
Price vs Fair Value (5 years)
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 1,042 KRW – 8,351 KRW · fair‑value band 1,211 KRW – 1,663 KRW · the 1,359 KRW price screens above the 1,330 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.
Analysis
Samil Co. (032280) currently trades at 1,359 KRW, while our model-based Fair Value estimate is 1,330 KRW, implying the stock looks roughly 2.1% fairly valued today. The Quality Score stands at 51/100 (solid quality), in the Industrials 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, Samil Co. generated revenue of 99.9B KRW at a net margin of 1.1%. Revenue declined 0.4% year over year. It earns a return on equity of 1.7%. Net debt stands at 24.1B KRW. Fundamentals as of Jul 22, 2026
Our scenario range runs from 1,211 KRW (bear case) to 1,663 KRW (bull case); at 1,359 KRW, the current price sits within 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 12% below its 52-week high and 22% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -70% fair-value upside, at -2%, 032280 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.
All 23 models by family
Widest divergence: Asset-Based (2,776 KRW) versus Dividend Discount (339.15 KRW). Highest evidence: Growth DCF (80).
Notify me when 032280 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 49 · Market factors (momentum, volatility) 51
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
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.
Full company description
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. 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.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Samil Co. 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.
Watch 032280: get an alert when its fair value changes →
Peer Group
Trucking · 46 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 Multiples vs Trucking median · lower = cheaper
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.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Trucking stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Old Dominion Freight Line, Inc ODFL | $225.23 | $103.37 | -54% |
| XPO, Inc XPO | $219.29 | $56.52 | -74% |
| TFI International Inc TFII | $155.83 | $110.79 | -29% |
| Knight-Swift Transportation Holdings KNX | $75.19 | $8.58 | -89% |
| Saia, Inc SAIA | $438.29 | $129.64 | -70% |
| Schneider National, Inc SNDR | $38.19 | $12.37 | -68% |
| RXO, Inc RXO | $27.07 | $3.48 | -87% |
| ArcBest Corporation ARCB | $147.13 | $45.89 | -69% |
| Werner Enterprises, Inc WERN | $46.04 | $8.24 | -82% |
| Dazhong Transportation (Group) Co 600611 | ¥4.55 | ¥1.20 | -74% |
Compare Samil Co. with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Industrials stocks →
Frequently asked questions
Is Samil Co. (032280) overvalued or undervalued?
What is the fair value of 032280?
What is the quality score of 032280?
What is the revenue of Samil Co. (032280)?
What is the net profit margin of 032280?
Does Samil Co. pay a dividend?
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.
Track Samil 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.