EN DE

Korea United Pharm Inc (033270) Fair Value & Analysis

Healthcare · KR · Market cap 247B KRW

KU Korea United Pharm Inc 033270 · KO
Price18,170 KRW
Fair Value50,029 KRW
Upside+175.3%
Quality63/100
Watch Korea United Pharm Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 12.4% net margin
Low debt · generates free cash flow
3.59% dividend yield
Ranks above peers (10/10)
Moderate moat 51/100
Evidence: High Range 31,342 KRW – 72,225 KRW Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated today

Fair value updated Aug 13, 2026, revised from 52,222 KRW to 50,029 KRW (−4.2%) since Jul 22, 2026. Share price +4.2% over the past month.

A solid business, screening 175% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (31,342 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (31,342 KRW to 72,225 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

54,598 KRW 16,317 KRW Fair Value 50,029 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 16,317 KRW – 54,598 KRW · fair‑value band 31,342 KRW – 72,225 KRW · the 18,170 KRW price screens below the 50,029 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Korea United Pharm Inc (033270) currently trades at 18,170 KRW, while our model-based Fair Value estimate is 50,029 KRW, implying the stock looks roughly 175.3% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Healthcare sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Korea United Pharm Inc generated revenue of 161B KRW at a net margin of 12.4%. Revenue grew 6.1% year over year. It earns a return on equity of 12.2%. Net debt stands at 15.5B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 31,342 KRW (bear case) to 72,225 KRW (bull case); at 18,170 KRW, the current price sits below 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 17% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at 175%, 033270 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.

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
Highest evidence
Growth DCF 23,491 KRW 33,714 KRW 48,769 KRW 80
Residual Income 26,951 KRW 29,318 KRW 38,953 KRW 76
Rev-Margin DCF 28,862 KRW 45,798 KRW 64,525 KRW 74
All 24 models by family
DCF Models
FCF DCF 22,922 KRW 34,114 KRW 51,474 KRW 38
Owner Earnings 21,902 KRW 32,547 KRW 49,059 KRW 31
5Y Revenue Exit 28,862 KRW 45,855 KRW 67,336 KRW 39
5Y EBITDA Exit 35,267 KRW 57,548 KRW 83,136 KRW 41
5Y P/E Exit 34,644 KRW 56,412 KRW 78,777 KRW 38
10Y Revenue Exit 25,594 KRW 40,759 KRW 60,613 KRW 36
10Y EBITDA Exit 30,708 KRW 48,957 KRW 72,678 KRW 37
10Y P/E Exit 30,306 KRW 48,161 KRW 69,350 KRW 35
Earnings-Based
Graham-Dodd 18,038 KRW 49,331 KRW 64,707 KRW 54
Lynch FV 9,767 KRW 13,953 KRW 18,139 KRW 50
PEG = 1.0 9,767 KRW 13,953 KRW 18,139 KRW 46
EPV 33,271 KRW 38,783 KRW 43,681 KRW 59
Multiples
P/E Multiple 43,768 KRW 58,357 KRW 72,947 KRW 63
P/S Multiple 33,821 KRW 45,094 KRW 56,368 KRW 58
P/B Multiple 33,821 KRW 45,094 KRW 56,368 KRW 55
EV/EBIT 46,284 KRW 61,031 KRW 75,778 KRW 53
EV/EBITDA 46,880 KRW 61,825 KRW 76,771 KRW 54
EV/Revenue 33,618 KRW 47,151 KRW 60,684 KRW 43
Asset-Based
NCAV (Graham) 15,740 KRW 21,092 KRW 31,480 KRW 50
Growth DCF
Growth DCF 23,491 KRW 33,714 KRW 48,769 KRW 80
Rev-Margin DCF 28,862 KRW 45,798 KRW 64,525 KRW 74
Economic Profit
Residual Income 26,951 KRW 29,318 KRW 38,953 KRW 76
ROIC Compounder 33,686 KRW 42,117 KRW 52,756 KRW 72
Growth Earnings
Growth-Adj P/E 34,533 KRW 49,333 KRW 64,133 KRW 68

Widest divergence: Growth Earnings (49,333 KRW) versus Earnings-Based (13,953 KRW). Highest evidence: Growth DCF (80).

Notify me when 033270 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 161B KRW
Revenue growth (YoY) +6.1%
Net margin 12.4%
Return on equity 12.2%
Free cash flow 26.0B KRW FY2025
Operating margin 9.9%
More key figures
Dividend yield 3.6%
EPS growth (YoY) -5.8%
Net debt 15.5B KRW FY2023

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 63 · Market factors (momentum, volatility) 45

Profitability 48
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 25
Distance to the 52-week high (market factor)
Net Issuance 94
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

Korea United Pharm Inc. engages in the manufacture and sale of pharmaceutical products in South Korea. It offers products in the areas of respiratory system, musculo-skeletal system, gastro-intestinal tract system, cardiovascular system, anti-cancer, anti-infectives, allergy, immune system, central nervous system, and other diseases, as well OTC drugs.

Full company description

Korea United Pharm Inc. engages in the manufacture and sale of pharmaceutical products in South Korea. It offers products in the areas of respiratory system, musculo-skeletal system, gastro-intestinal tract system, cardiovascular system, anti-cancer, anti-infectives, allergy, immune system, central nervous system, and other diseases, as well OTC drugs. The company also exports its products to approximately 40 countries. Korea United Pharm Inc. was founded in 1987 and is headquartered in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Korea United Pharm Inc reported revenue of 289B KRW in FY2025 versus 221B KRW in FY2021, a compound +6.9%/yr. Reported net income was 38.3B KRW in FY2025, compounding +7.5%/yr from FY2021.

Growth Quality 73/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
289B KRW
Latest YoY
+0.0%
Avg. 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.
+3.2%
Avg. 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.
+6.0%
Avg. growth/yr (14Y) 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.
+5.0%
Revenue +6.9%/yr
FY21 221B KRW
FY22 263B KRW
FY23 279B KRW
FY24 289B KRW
FY25 289B KRW
Net income +7.5%/yr
FY21 28.6B KRW
FY22 45.3B KRW
FY23 48.3B KRW
FY24 32.5B KRW
FY25 38.3B KRW

Watch 033270: get an alert when its fair value changes →

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). "Korea United Pharm Inc Fair Value". https://www.fairvalue-calculator.com/stock/033270

Peer Group

Drug Manufacturers - Specialty & Generic · 624 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 63 · Top 25%
Fair Value upside +175% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 12% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 6% · Above median
Dividend yield (TTM) 3.6% · Top 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Drug Manufacturers - Specialty & Generic 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 100 · sector 6
FUTURE 31 · sector 21
PAST 49 · sector 25
HEALTH 99 · sector 97
DIVIDEND 72 · sector 34

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 Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.76 ¥25.94 -52%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,944 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹8,500 ₹1,932 -77%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,915 ₹1,163 -76%
PharmaEssentia Corporation 6446 1,440 TWD 233.93 TWD -84%
Cipla Limited CIPLA ₹1,463 ₹1,001 -32%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,167 ₹703.32 -40%
Lupin Limited LUPIN ₹2,281 ₹2,477 +9%
Mankind Pharma Limited MANKIND ₹2,433 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,200 ₹874.79 -27%

Compare Korea United Pharm Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Korea United Pharm Inc (033270) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 50,029 KRW versus a price of 18,170 KRW, about +175% (undervalued).
What is the fair value of 033270?
Our model-based fair value for Korea United Pharm Inc is 50,029 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 18,170 KRW.
What is the quality score of 033270?
Korea United Pharm Inc has a Quality Score of 63/100. 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 Korea United Pharm Inc (033270)?
Korea United Pharm Inc reported trailing-twelve-month revenue of about 161B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 033270?
The net profit margin of Korea United Pharm Inc is about 12.4%, meaning it keeps roughly 12.4% of revenue as net income. Based on the latest reported figures.
Does Korea United Pharm Inc pay a dividend?
Korea United Pharm Inc currently shows a dividend yield of about 3.34% relative to its recent price (as of Aug 13, 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 Korea United Pharm 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.