EN DE

EASY HOLDINGS Co. Ltd (035810) Fair Value & Analysis

Consumer Defensive · KR · Market cap 281B KRW

EH EASY HOLDINGS Co. Ltd 035810 · KQ
Price4,485 KRW
Fair Value8,711 KRW
Upside+94.2%
Quality53/100
Watch EASY HOLDINGS Co. Ltd for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.8% net margin
Low debt · generates free cash flow
Trails peers (3/10)
Narrow moat 28/100
Evidence: Medium Range 6,533 KRW – 10,889 KRW Share as image

Fair value as of: Aug 17, 2026

From 24 valuation models · updated 3 days ago

Share price +3.0% over the past month.

A solid business, screening 94% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (6,533 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (53/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

8,530 KRW 2,525 KRW Fair Value 8,711 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 17, 2026.

How to read this chart

60‑month range 2,525 KRW – 8,530 KRW · fair‑value band 6,533 KRW – 10,889 KRW · the 4,485 KRW price screens below the 8,711 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 17, 2026.

Full chart & analysis →

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

Analysis

EASY HOLDINGS Co. Ltd (035810) currently trades at 4,485 KRW, while our model-based Fair Value estimate is 8,711 KRW, implying the stock looks roughly 94.2% undervalued today. The Quality Score stands at 53/100 (solid quality), in the Consumer Defensive 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: medium), always confirm before acting.

Over the trailing twelve months, EASY HOLDINGS Co. Ltd generated revenue of 3.4T KRW at a net margin of 0.8%. Revenue grew 1.8% year over year. It earns a return on equity of 6.2%. Net debt stands at 703B KRW. Fundamentals as of Aug 17, 2026

Our scenario range runs from 6,533 KRW (bear case) to 10,889 KRW (bull case); at 4,485 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 52% below its 52-week high and 26% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -14% fair-value upside, at 94%, 035810 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 32,710 KRW 56,257 KRW 98,827 KRW 80
Residual Income 8,153 KRW 8,096 KRW 7,361 KRW 76
Rev-Margin DCF 27,277 KRW 44,249 KRW 66,226 KRW 74
All 24 models by family
DCF Models
FCF DCF 32,844 KRW 58,092 KRW 104,187 KRW 38
Owner Earnings 9,100 KRW 13,837 KRW 22,486 KRW 31
5Y Revenue Exit 27,277 KRW 44,626 KRW 68,101 KRW 39
5Y EBITDA Exit 36,734 KRW 64,160 KRW 98,740 KRW 41
5Y P/E Exit 16,779 KRW 22,943 KRW 29,610 KRW 38
10Y Revenue Exit 28,108 KRW 45,485 KRW 71,993 KRW 36
10Y EBITDA Exit 35,294 KRW 60,145 KRW 98,285 KRW 37
10Y P/E Exit 21,750 KRW 29,212 KRW 38,963 KRW 35
Earnings-Based
Graham-Dodd 2,821 KRW 13,158 KRW 18,080 KRW 54
Lynch FV 3,476 KRW 4,965 KRW 6,455 KRW 50
PEG = 1.0 3,476 KRW 4,965 KRW 6,455 KRW 46
EPV 23,413 KRW 26,907 KRW 30,012 KRW 59
Multiples
P/E Multiple 6,533 KRW 8,711 KRW 10,889 KRW 63
P/S Multiple 5,289 KRW 7,052 KRW 8,815 KRW 58
P/B Multiple 5,289 KRW 7,052 KRW 8,815 KRW 55
EV/EBIT 33,545 KRW 43,521 KRW 53,498 KRW 53
EV/EBITDA 41,235 KRW 53,775 KRW 66,315 KRW 54
EV/Revenue 24,977 KRW 34,132 KRW 43,287 KRW 43
Asset-Based
NCAV (Graham) 5,410 KRW 7,250 KRW 10,821 KRW 50
Growth DCF
Growth DCF 32,710 KRW 56,257 KRW 98,827 KRW 80
Rev-Margin DCF 27,277 KRW 44,249 KRW 66,226 KRW 74
Economic Profit
Residual Income 8,153 KRW 8,096 KRW 7,361 KRW 76
ROIC Compounder 26,156 KRW 33,946 KRW 43,946 KRW 72
Growth Earnings
Growth-Adj P/E 5,526 KRW 7,894 KRW 10,262 KRW 68

Widest divergence: DCF Models (44,626 KRW) versus Earnings-Based (4,965 KRW). Highest evidence: Growth DCF (80).

Notify me when 035810 reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.4T KRW
Revenue growth (YoY) +1.8%
Net margin 0.8%
Return on equity 6.2%
Free cash flow 138B KRW FY2025
Operating margin 4.0%
More key figures
EPS growth (YoY) +14.5%
Net debt 703B KRW FY2025

Figures from reported company fundamentals · as of Aug 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 51 · Market factors (momentum, volatility) 40

Profitability 38
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 29
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 37
Distance to the 52-week high (market factor)
Net Issuance 83
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

EASY HOLDINGS Co., Ltd. operates in the biological resource industry. It provides farming and livestock food; and feed additives. The company is also involved in the biotechnology; feed solution; and agro livestock infrastructure. In addition, it engages in the provision of processed meat products; and investment activities. EASY HOLDINGS Co., Ltd.

Full company description

EASY HOLDINGS Co., Ltd. operates in the biological resource industry. It provides farming and livestock food; and feed additives. The company is also involved in the biotechnology; feed solution; and agro livestock infrastructure. In addition, it engages in the provision of processed meat products; and investment activities. EASY HOLDINGS Co., Ltd. was founded in 1988 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

EASY HOLDINGS Co. Ltd reported revenue of 3.4T KRW in FY2025 versus 2.0T KRW in FY2021, a compound +14.3%/yr. Reported net income was 26.8B KRW in FY2025, compounding +4.4%/yr from FY2021.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.4T KRW
Latest YoY
+3.2%
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.
+3.0%
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.
+16.1%
Avg. growth/yr (22Y) 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.
+18.9%
Revenue +14.3%/yr
FY21 2.0T KRW
FY22 3.1T KRW
FY23 3.1T KRW
FY24 3.3T KRW
FY25 3.4T KRW
Net income +4.4%/yr
FY21 22.5B KRW
FY22 11.4B KRW
FY23 26.5B KRW
FY24 17.0B KRW
FY25 26.8B KRW

Watch 035810: 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). "EASY HOLDINGS Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/035810

Peer Group

Packaged Foods · 658 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 53 · Below median
Fair Value upside +94% · Top 25%
Return on equity (TTM) 6% · Below median
Return on assets 4% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 2% · Below median
Dividend yield (TTM) 9.7% · Top 25%
Debt / equity 0.23× · Higher than median

Valuation Multiples vs Packaged Foods 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 25
FUTURE9 · sector 19
PAST25 · sector 28
HEALTH89 · sector 96
DIVIDEND100 · sector 52

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 Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Aug 17, 2026).

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,507 ₹362.37 -76%
Britannia Industries Limited BRITANNIA ₹5,511 ₹1,765 -68%
Tata Consumer Products Limited TATACONSUM ₹1,062 ₹327.27 -69%
PT Indofood CBP Sukses Makmur Tbk ICBP 7,550 IDR 12,864 IDR +70%
Samyang Foods Co 003230 1,219,000 KRW 1,010,543 KRW -17%
Vietnam Dairy Products Joint Stock Company VNM 61,600 VND 52,858 VND -14%
Patanjali Foods Limited PATANJALI ₹350.95 ₹144.77 -59%
PT Mayora Indah Tbk, MYOR 1,650 IDR 2,699 IDR +64%
PT Cisarua Mountain Dairy Tbk CMRY 4,610 IDR 4,350 IDR -6%
Nongshim Co 004370 389,500 KRW 530,619 KRW +36%

Compare EASY HOLDINGS Co. Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 EASY HOLDINGS Co. Ltd (035810) overvalued or undervalued?
As of Aug 17, 2026, our model estimates a fair value of 8,711 KRW versus a price of 4,485 KRW, about +94% (undervalued).
What is the fair value of 035810?
Our model-based fair value for EASY HOLDINGS Co. Ltd is 8,711 KRW (as of Aug 17, 2026), built from audited fundamentals. The current price: 4,485 KRW.
What is the quality score of 035810?
EASY HOLDINGS Co. Ltd has a Quality Score of 53/100. 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 EASY HOLDINGS Co. Ltd (035810)?
EASY HOLDINGS Co. Ltd reported trailing-twelve-month revenue of about 3.4T KRW (latest available figure, as of Aug 17, 2026).
What is the net profit margin of 035810?
The net profit margin of EASY HOLDINGS Co. Ltd is about 0.8%, meaning it keeps roughly 0.8% of revenue as net income. Based on the latest reported figures.

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 EASY HOLDINGS Co. Ltd 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.