EN DE

Haesung Industrial Co (034810) Fair Value & Analysis

Real Estate · KR · Market cap 186B KRW

HI Haesung Industrial Co 034810 · KQ
Price6,420 KRW
Fair Value4,993 KRW
Upside-22.2%
Quality42/100
Watch Haesung Industrial Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 17.1% net margin
Low debt · negative free cash flow
3.95% dividend yield
Trails peers (3/10)
Narrow moat 32/100
Evidence: Low Range 3,296 KRW – 4,993 KRW Share as image

Fair value as of: Jul 22, 2026

From 4 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 5,166 KRW to 4,993 KRW (−3.3%) since Jun 26, 2026.

Below-average quality, and screening another 22% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (4,993 KRW). The favourable scenario is already priced in.
  • Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

15,285 KRW 4,966 KRW Fair Value 4,993 KRW Mar 2021 Aug 2026

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 4,966 KRW – 15,285 KRW · fair‑value band 3,296 KRW – 4,993 KRW · the 6,420 KRW price screens above the 4,993 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.

Full chart & analysis →

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

Analysis

Haesung Industrial Co (034810) currently trades at 6,420 KRW, while our model-based Fair Value estimate is 4,993 KRW, implying the stock looks roughly 22.2% overvalued today. The Quality Score stands at 42/100 (below-average quality), in the Real Estate 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: low).

Over the trailing twelve months, Haesung Industrial Co generated revenue of 20.7B KRW at a net margin of 17.1%. Revenue grew 9.9% year over year. It earns a return on equity of 2.5%. Net debt stands at 644B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 3,296 KRW (bear case) to 4,993 KRW (bull case); at 6,420 KRW, the current price sits above 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 29% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -9% fair-value upside, at -22%, 034810 screens richer 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
EV/EBITDA 58,039 KRW 78,580 KRW 99,120 KRW 54
EV/EBIT 19,716 KRW 27,481 KRW 35,247 KRW 53
NCAV (Graham) 12,074 KRW 16,179 KRW 24,148 KRW 50
All 4 models by family
Multiples
EV/EBIT 19,716 KRW 27,481 KRW 35,247 KRW 53
EV/EBITDA 58,039 KRW 78,580 KRW 99,120 KRW 54
EV/Revenue 9,267 KRW 14,774 KRW 20,280 KRW 43
Asset-Based
NCAV (Graham) 12,074 KRW 16,179 KRW 24,148 KRW 50

Widest divergence: Multiples (27,481 KRW) versus Asset-Based (16,179 KRW). Highest evidence: EV/EBITDA (54).

Notify me when 034810 reaches fair value

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

Key figures & financial health

Revenue (TTM) 20.7B KRW
Revenue growth (YoY) +9.9%
Net margin 17.1%
Return on equity 2.5%
Free cash flow −32.4B KRW FY2025
Operating margin 3.0%
More key figures
Dividend yield 4.1%
EPS growth (YoY) +233%
Net debt 644B KRW FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 41 · Market factors (momentum, volatility) 28

Profitability 23
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 14
Earnings quality: real cash, not paper profit
Fin. Strength 49
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 55
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

Haesung Industrial Co., Ltd. engages in the real estate development, rental, and management business in South Korea. It rents office buildings and apartment-type factories.

Full company description

Haesung Industrial Co., Ltd. engages in the real estate development, rental, and management business in South Korea. It rents office buildings and apartment-type factories. The company also engages in the paper manufacturing and sales; corrugated cardboard , paper box, and paper container manufacturing; white cardboard manufacturing and sales; special paper manufacturing and distribution sales; power tool manufacturing and sales; semiconductor substrate manufacturing and sales; manufacturing and sales of automobile motors; sales of power tool parts; manufacturing and sales of lead frames and related parts; and parking business. Haesung Industrial Co., Ltd. was founded in 1954 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Haesung Industrial Co reported revenue of 2.3T KRW in FY2025 versus 1.9T KRW in FY2021, a compound +4.8%/yr. Reported net income was −24.0B KRW in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
2.3T KRW
Latest YoY
+1.8%
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.
−3.7%
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.
+36.4%
Avg. growth/yr (25Y) 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.
+24.1%
Revenue +4.8%/yr
FY21 1.9T KRW
FY22 2.5T KRW
FY23 2.3T KRW
FY24 2.2T KRW
FY25 2.3T KRW
Net income
FY21 49.4B KRW
FY22 25.6B KRW
FY23 −29.3B KRW
FY24 5.8B KRW
FY25 −24.0B KRW

034810 screens 22% overvalued. Compare with Vingroup Joint Stock Company →

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). "Haesung Industrial Co Fair Value". https://www.fairvalue-calculator.com/stock/034810

Peer Group

Real Estate Services · 520 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 43 · Bottom 25%
Fair Value upside −22% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 2% · Below median
Net margin (TTM) 17% · Above median
Operating margin (TTM) 3% · Below median
Revenue growth 10% · Above median
Dividend yield (TTM) 4.0% · Above median
Debt / equity 0.36× · Higher than median

Valuation Multiples vs Real Estate Services median · lower = cheaper

EV/EBITDA 14.1× · Pricier than median

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 4 · sector 37
FUTURE 50 · sector 10
PAST 10 · sector 16
HEALTH 82 · sector 85
DIVIDEND 79 · sector 49

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 Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 223,000 VND 25,731 VND -88%
KE Holdings 2423 HK$44.76 HK$18.03 -60%
Swire Properties Limited 1972 HK$23.90 HK$18.75 -22%
China Resources Mixc Lifestyle Services Limited 1209 HK$39.92 HK$34.92 -13%
Plaza S.A MALLPLAZA 3,725 CLP 5,571 CLP +50%
SAGAA SAGAA kr 170.00 kr 75.55 -56%
Cencosud Shopping S.A CENCOMALLS 2,324 CLP 2,976 CLP +28%
PT Sarana Menara Nusantara Tbk. owns and TOWR 372.00 IDR 1,208 IDR +225%
PT Metropolitan Kentjana Tbk MKPI 20,975 IDR 19,160 IDR -9%
PT Bangun Kosambi Sukses Tbk, CBDK 3,530 IDR 3,464 IDR -2%

Compare Haesung Industrial Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Frequently asked questions

Is Haesung Industrial Co (034810) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 4,993 KRW versus a price of 6,420 KRW, about −22% (overvalued).
What is the fair value of 034810?
Our model-based fair value for Haesung Industrial Co is 4,993 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 6,420 KRW.
What is the quality score of 034810?
Haesung Industrial Co has a Quality Score of 42/100. 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 Haesung Industrial Co (034810)?
Haesung Industrial Co reported trailing-twelve-month revenue of about 20.7B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 034810?
The net profit margin of Haesung Industrial Co is about 17.1%, meaning it keeps roughly 17.1% of revenue as net income. Based on the latest reported figures.
Does Haesung Industrial Co pay a dividend?
Haesung Industrial Co currently shows a dividend yield of about 4.06% relative to its recent price (as of Jul 22, 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 Haesung Industrial 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.