Sejong Industrial (033530) fair value: what the stock is really worth
As of Nov 11, 2026: fair value (intrinsic value) of Sejong Industrial stock KRW 6,174, price KRW 5,880, upside +5.0%, quality 56 out of 100. Rating: fairly valued. Calculated from audited financials with 24 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 11, 2026.
How to read this chart
60‑month range 3,427 KRW – 11,680 KRW · fair‑value band 3,925 KRW – 9,277 KRW · the 5,880 KRW price screens below the 6,174 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 4 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 11, 2026.
Follow Sejong Industrial in your weekly email
Every Wednesday you see whether Sejong Industrial 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.
Sjg Sejong Co.,Ltd engages in the research and development, production, and supply of automotive parts in South Korea and internationally.
Show moreShow less
The company offers exhaust systems, including exhaust manifold, catalytic converter, selective catalytic reduction (SCR), sub resonator, and main resonator products for passenger and commercial vehicles.
It also provides electronic devices, such as hydrogen sensor, pressure sensor, pressure relief valve-H2, and water trap components of driving devices for hydrogen fuel cell vehicles; electromechanical parts and functions modules related to the exhaust systems comprising nitrogen oxide sensors, temperature sensors, differential pressure sensors, oxygen sensors, particulate matter sensors, and urea-SCR systems; and wheel speed sensors.
In addition, the company develops green energy products, such as portable fuel cell system, which uses hydrogen energy; and power generator that changes liquefied petroleum gas into hydrogen gas and converts it into electricity.
The company was formerly known as Sejong Industrial Co., Ltd. and changed its name to Sjg Sejong Co.,Ltd in April 2024. Sjg Sejong Co.,Ltd was founded in 1976 and is based in Ulsan, South Korea.
Stock analysis
Sejong Industrial (033530) currently trades at 5,880 KRW, while our model-based Fair Value estimate is 6,174 KRW, so the stock looks roughly fairly valued today (gap 4.8%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 49,901 KRW per share, and 21 of the 24 models we run sit above the 5,880 KRW price.
Bear case: the Asset-Based group reads lowest at 1,153 KRW, and 3 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 3,925 KRW (bear) to 9,277 KRW (bull), the price of 5,880 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 56/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Sejong Industrial reported revenue of 1.9T KRW in FY2025 versus 1.6T KRW in FY2021, a compound +4.5%/yr. Reported net income was 68.7B KRW in FY2025.
Key figures
Market cap 159B KRW (≈ $120M) Micro · P/E ratio 1.6 · P/S ratio 0.08 · EPS (TTM) 3,604 KRW · Dividend yield 3.4% · Net margin 4.9% · Return on equity 17.3% · Return on assets (EBIT) 3.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 50% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −26% fair-value upside, at 5%, 033530 screens cheaper than that median.
Fair Value models
Bear3,925 KRWFair Value 6,174 KRWBull9,277 KRW
Price 5,880 KRW · Upside +5.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (2,947 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 DCF11,203 KRW12,964 KRW15,066 KRW82
Growth DCF11,184 KRW12,690 KRW14,375 KRW80
Residual Income15,908 KRW17,440 KRW20,537 KRW76
All 24 models by family
DCF Models
FCF DCF11,203 KRW12,964 KRW15,066 KRW82
5Y Revenue Exit22,904 KRW35,782 KRW52,561 KRW72
5Y EBITDA Exit29,925 KRW48,974 KRW71,547 KRW74
5Y P/E Exit27,918 KRW45,202 KRW63,579 KRW70
10Y Revenue Exit16,490 KRW25,152 KRW37,204 KRW66
10Y EBITDA Exit20,598 KRW32,403 KRW48,686 KRW68
10Y P/E Exit19,583 KRW30,330 KRW43,867 KRW63
Earnings-Based
Graham-Dodd17,279 KRW55,755 KRW74,414 KRW64
Lynch FV13,860 KRW19,800 KRW25,740 KRW61
PEG = 1.013,860 KRW19,800 KRW25,740 KRW57
EPV24,337 KRW26,240 KRW27,746 KRW74
Dividend Discount
Gordon GGM1,008 KRW1,581 KRW1,959 KRW69
DDM Multi-Stage1,008 KRW1,489 KRW1,710 KRW67
Multiples
P/E Multiple41,928 KRW55,904 KRW69,880 KRW63
P/S Multiple32,399 KRW43,199 KRW53,998 KRW58
P/B Multiple5,909 KRW7,879 KRW9,849 KRW55
EV/EBIT39,935 KRW54,272 KRW68,609 KRW66
EV/EBITDA43,203 KRW58,629 KRW74,054 KRW67
EV/Revenue25,917 KRW38,342 KRW50,768 KRW53
Asset-Based
NCAV (Graham)761.18 KRW1,153 KRW1,442 KRW54
Growth DCF
Growth DCF11,184 KRW12,690 KRW14,375 KRW80
Economic Profit
Residual Income15,908 KRW17,440 KRW20,537 KRW76
ROIC Compounder25,004 KRW27,979 KRW31,057 KRW72
Growth Earnings
Growth-Adj P/E34,931 KRW49,901 KRW64,872 KRW67
The fair value above starts from this blend and is adjusted for a cyclical peak 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+4.4%
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.
+0.7%
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.
+9.9%
Start year 2020 (pandemic). Over 10 years: +4.7% a year
Revenue growth 21 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.
+10.1%
’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.
≈ +61.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+58.2%
Dividend (yield on the price)3.4%
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.58.2% vs 14.0%, picking up
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.−1% → 5%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Approximate: the rate leans on 2025, which sits 1,608% above its own trend.
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).
+37.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +35.1% 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.Auto Parts · 671 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside+5.0% · Above median
Profitability
Return on equity (12 months)17.3% · Top 25%
Return on assets5.2% · Above median
Net margin (12 months)4.9% · Above median
Operating margin (12 months)6.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)9.0% · Above median
Dividend yield (12 months)3.4% · Above median
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)1.6× · Cheapest 25%
P/B0.30× · Cheapest 25%
P/S (12 months)0.08× · Cheapest 25%
Price / free cash flow (fiscal year)30.9× · 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). "Sejong Industrial Fair Value". https://www.fairvalue-calculator.com/stock/033530
Frequently asked questions
Is Sejong Industrial (033530) overvalued or undervalued?
As of Nov 11, 2026, our model estimates a fair value of 6,174 KRW versus a price of 5,880 KRW, about +5% upside (fairly valued).
What is the fair value of 033530?
Our model-based fair value for Sejong Industrial is 6,174 KRW (as of Nov 11, 2026), built from audited fundamentals. The current price: 5,880 KRW.
What is the quality score of 033530?
Sejong Industrial has a Quality Score of 56/100. 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 Sejong Industrial (033530)?
Our model-based price target is the fair value of 6,174 KRW (as of Nov 11, 2026) from 24 valuation models. Cautious scenario 3,925 KRW, optimistic scenario 9,277 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Sejong Industrial stock forecast for 2026?
Our models put fair value at 6,174 KRW, about +5% upside versus a price of 5,880 KRW (fairly valued). Cautious scenario 3,925 KRW, optimistic scenario 9,277 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Sejong Industrial (033530)?
Sejong Industrial reported trailing-twelve-month revenue of about 2.0T KRW (latest available figure, as of Nov 11, 2026).
Does Sejong Industrial pay a dividend?
Sejong Industrial currently shows a dividend yield of 3.40% relative to its recent price (as of Nov 11, 2026).
How much is the dividend of Sejong Industrial (033530) and when is the ex-dividend date?
Sejong Industrial pays a dividend of 200.00 KRW per share a year, a dividend yield of 3.4%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2001. The payout ratio is 5.5% of earnings. Free cash flow covers the dividend 0.95 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Sejong Industrial (033530)?
For today's price to be fair in a discounted-cash-flow model, Sejong Industrial would have to grow free cash flow by +37.9 % per year for five years (discount rate 14.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.9 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 11, 2026.
What discount rate (WACC) does the fair value of 033530 use?
Our models discount Sejong Industrial at 14.3 %: a base by market capitalisation (micro), damped by beta 1.36, 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 Sejong Industrial that is +37.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.3 %) and the same formula as our fair value.
How much growth has Sejong Industrial (033530) delivered so far?
Over the past 5 years revenue at Sejong Industrial grew +9.9 % a year. The price currently implies free-cash-flow growth of +37.9 % 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 Sejong Industrial (033530) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into Sejong Industrial (+37.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sejong Industrial (033530)?
The free-cash-flow yield on the price is 3.24 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Sejong Industrial produces per unit of market value. When it exceeds the discount rate of our models (14.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sejong Industrial (033530)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sejong Industrial it is 6,174 KRW per share (as of Nov 11, 2026), against a price of 5,880 KRW. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Sejong Industrial stock overvalued or undervalued in 2026?
As of Nov 11, 2026, 033530 trades below its calculated fair value: price 5,880 KRW, fair value 6,174 KRW, a gap of about +5% (fairly valued). 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 033530?
No. The price is what the market pays today (5,880 KRW); the fair value is what the company's own numbers justify (6,174 KRW). For Sejong Industrial the two are 294.00 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Sejong Industrial worth?
The market values Sejong Industrial at about 159B KRW (market capitalisation, as of Nov 11, 2026). Per share that is 5,880 KRW; our models calculate a fair value of 6,174 KRW per share.
What do the bullish and bearish scenarios say about 033530?
Our models span a range for Sejong Industrial: cautious scenario 3,925 KRW, base 6,174 KRW, optimistic 9,277 KRW per share (as of Nov 11, 2026, price 5,880 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 033530?
Sejong Industrial trades at a price-to-earnings ratio of 1.6 (as of Nov 11, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 6,174 KRW is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2016 to 2025), reported earnings: 15.9. Other multiples: P/B 0.3, P/S 0.1.
How solid is the balance sheet of Sejong Industrial (033530)?
Balance-sheet figures for Sejong Industrial (as of Nov 11, 2026): return on equity 17.3%, debt of 0.05 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 033530 from its 52-week high?
Sejong Industrial trades at 5,880 KRW, about 50% below its 52-week high of 11,680 KRW and 9% above the low of 5,380 KRW (as of Nov 11, 2026). Distance from the high says nothing about value: that is what the fair value of 6,174 KRW is for.
Which stocks are comparable to Sejong Industrial?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Sejong Industrial stock attractive at the current price?
The data as of Nov 11, 2026: price 5,880 KRW, calculated fair value 6,174 KRW (+5%), Quality Score 56/100, from 24 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 033530 calculated?
We run Sejong Industrial through 24 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 6,174 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 14.0% above its aggregate fair value. Sejong Industrial currently trades 5% 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 Sejong Industrial (033530)?
The closing price on Nov 11, 2026 was 5,880 KRW. Our model-based fair value is 6,174 KRW, about +5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sejong Industrial right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (3,925 KRW to 9,277 KRW) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Sejong Industrial
How large is the market capitalisation of Sejong Industrial (033530)?
The market capitalisation of Sejong Industrial is 159B KRW (≈ $120M). 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 Sejong Industrial (033530)?
The price-to-sales ratio of Sejong Industrial is 0.08 (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 Sejong Industrial (033530)?
Earnings per share at Sejong Industrial are 3,604 KRW (price ÷ EPS = P/E 1.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sejong Industrial (033530)?
The dividend yield of Sejong Industrial is 3.4% (payout 5.5%). 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 Sejong Industrial (033530)?
The net margin of Sejong Industrial is 4.9% (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 Sejong Industrial (033530)?
The return on equity (ROE) of Sejong Industrial is 17.3% (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 Sejong Industrial (033530)?
On an EBIT basis the return on assets of Sejong Industrial is 3.8% (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 Sejong Industrial (033530)?
The operating margin of Sejong Industrial is 6.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sejong Industrial (033530)?
Revenue at Sejong Industrial is growing +9.0% versus a year earlier (3y avg +0.7%). 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 Sejong Industrial (033530)?
Earnings per share at Sejong Industrial are growing +52.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Sejong Industrial (033530) carry?
The net debt of Sejong Industrial is 83.2B KRW (fiscal year 2025, ≈ 16.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Why does Sejong Industrial meet the fair value rule although the fair value shown is lower?
Peak profit dampened: 17,640 KRW → 6,174 KRW. The latest annual profit is far above the years before, and such peaks rarely last. So we calculate cautiously with 6,174 KRW instead of 17,640 KRW. If the profit stays high, we ease the caution year by year. As in the backtest, the fair value rule checks the value before: +200% against the price.
Free · no account needed
Watch Sejong Industrial in the live analysis
One click puts Sejong Industrial on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 11, 2026