EN DE

Seoulin Bioscience Co (038070) Fair Value & Analysis

Healthcare · KR · Market cap 38.8B KRW

SB Seoulin Bioscience Co 038070 · KQ
Price4,600 KRW
Fair Value1,665 KRW
Upside-63.8%
Quality52/100
Watch Seoulin Bioscience Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.7% net margin
Low debt · generates free cash flow
2.30% dividend yield
Ranks above peers (9/10)
Narrow moat 18/100
Evidence: High Range 1,111 KRW – 2,063 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 1,667 KRW to 1,665 KRW (−0.2%) since Jul 6, 2026. Share price +1.1% over the past month.

A solid business, but screening 64% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (2,063 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (1,111 KRW to 2,063 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

34,201 KRW 4,010 KRW Fair Value 1,665 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 4,010 KRW – 34,201 KRW · fair‑value band 1,111 KRW – 2,063 KRW · the 4,600 KRW price screens above the 1,665 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

Seoulin Bioscience Co (038070) currently trades at 4,600 KRW, while our model-based Fair Value estimate is 1,665 KRW, implying the stock looks roughly 63.8% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Healthcare 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, Seoulin Bioscience Co generated revenue of 78.6B KRW at a net margin of 0.7%. Revenue grew 8.3% year over year. It earns a return on equity of 0.5%. Net debt stands at 969M KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 1,111 KRW (bear case) to 2,063 KRW (bull case); at 4,600 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 46% below its 52-week high, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -43% fair-value upside, at -64%, 038070 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
Growth DCF 6,706 KRW 9,302 KRW 12,992 KRW 80
Residual Income 6,494 KRW 6,002 KRW 4,337 KRW 76
Rev-Margin DCF 3,525 KRW 4,210 KRW 5,026 KRW 74
All 24 models by family
DCF Models
FCF DCF 6,601 KRW 9,511 KRW 13,902 KRW 38
Owner Earnings 2,953 KRW 3,902 KRW 5,335 KRW 31
5Y Revenue Exit 3,525 KRW 4,118 KRW 4,780 KRW 39
5Y EBITDA Exit 4,357 KRW 5,661 KRW 7,114 KRW 41
5Y P/E Exit 3,874 KRW 4,764 KRW 5,647 KRW 38
10Y Revenue Exit 4,574 KRW 5,367 KRW 6,277 KRW 36
10Y EBITDA Exit 5,124 KRW 6,434 KRW 8,044 KRW 37
10Y P/E Exit 4,817 KRW 5,814 KRW 6,933 KRW 35
Earnings-Based
Graham-Dodd 564.42 KRW 1,683 KRW 2,229 KRW 54
Lynch FV 355.58 KRW 507.98 KRW 660.37 KRW 50
PEG = 1.0 355.58 KRW 507.98 KRW 660.37 KRW 46
EPV 1,559 KRW 1,621 KRW 1,675 KRW 59
Multiples
P/E Multiple 1,370 KRW 1,826 KRW 2,283 KRW 63
P/S Multiple 1,058 KRW 1,411 KRW 1,764 KRW 58
P/B Multiple 1,058 KRW 1,411 KRW 1,764 KRW 55
EV/EBIT 2,185 KRW 2,519 KRW 2,852 KRW 53
EV/EBITDA 3,394 KRW 4,130 KRW 4,866 KRW 54
EV/Revenue 1,899 KRW 2,205 KRW 2,511 KRW 43
Asset-Based
NCAV (Graham) 4,775 KRW 6,398 KRW 9,549 KRW 50
Growth DCF
Growth DCF 6,706 KRW 9,302 KRW 12,992 KRW 80
Rev-Margin DCF 3,525 KRW 4,210 KRW 5,026 KRW 74
Economic Profit
Residual Income 6,494 KRW 6,002 KRW 4,337 KRW 76
ROIC Compounder 1,559 KRW 1,621 KRW 1,675 KRW 72
Growth Earnings
Growth-Adj P/E 1,111 KRW 1,587 KRW 2,063 KRW 68

Widest divergence: Asset-Based (6,398 KRW) versus Earnings-Based (507.98 KRW). Highest evidence: Growth DCF (80).

Notify me when 038070 reaches fair value

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

Key figures & financial health

Revenue (TTM) 78.6B KRW
Revenue growth (YoY) +8.3%
Net margin 0.7%
Return on equity 0.5%
Free cash flow 4.3B KRW FY2025
Operating margin 0.9%
More key figures
Dividend yield 2.0%
EPS growth (YoY) -58.1%
Net debt 969M KRW FY2025

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

Quality Score breakdown

Overall quality 52/100

Of which business quality 55 · Market factors (momentum, volatility) 27

Profitability 25
Margins and returns on capital today
Quality Growth 19
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 5
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 45
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

Seoulin Bioscience Co.,Ltd., a bio healthcare company, provides solutions in life sciences and healthcare primarily in South Korea.

Full company description

Seoulin Bioscience Co.,Ltd., a bio healthcare company, provides solutions in life sciences and healthcare primarily in South Korea. The company offers solutions for bio research and production; ecoTree, a SLB-120 instrument which produces slightly acidic electrolyzed water for used in food industry, living, and laboratory; plasma-based medical esthetics; miQ for the diagnosis of dementia; and functional cosmetics based on natural fermentation. Seoulin Bioscience Co.,Ltd. was founded in 1984 and is headquartered in Seongnam-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Seoulin Bioscience Co reported revenue of 77.1B KRW in FY2025 versus 80.5B KRW in FY2021, a compound −1.1%/yr. Reported net income was 732M KRW in FY2025, compounding −53.5%/yr from FY2021.

Growth Quality 62/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
77.1B KRW
Latest YoY
+2.2%
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.
−9.7%
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.
+3.4%
Avg. growth/yr (12Y) 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.
+5.2%
Revenue −1.1%/yr
FY21 80.5B KRW
FY22 105B KRW
FY23 89.6B KRW
FY24 75.4B KRW
FY25 77.1B KRW
Net income −53.5%/yr
FY21 15.6B KRW
FY22 10.2B KRW
FY23 −118M KRW
FY24 2.9B KRW
FY25 732M KRW

038070 screens 64% overvalued. Compare with Vertex Pharmaceuticals Incorporated →

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). "Seoulin Bioscience Co Fair Value". https://www.fairvalue-calculator.com/stock/038070

Peer Group

Biotechnology · 601 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 52 · Above median
Fair Value upside −64% · Below median
Return on equity (TTM) 1% · Above median
Return on assets 0% · Above median
Net margin (TTM) 1% · Above median
Operating margin (TTM) 1% · Above median
Revenue growth 8% · Above median
Dividend yield (TTM) 2.3% · Above median

Valuation Multiples vs Biotechnology 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 0 · sector 0
FUTURE 42 · sector 0
PAST 2 · sector 0
HEALTH 100 · sector 98
DIVIDEND 46 · sector 23

VALUE 0: the price sits above our fair-value range.

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

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $486.03 $278.78 -43%
Regeneron Pharmaceuticals, Inc REGN $664.45 $594.40 -11%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%
Celltrion, Inc 068270 175,800 KRW 76,325 KRW -57%
WuXi Biologics (Cayman) Inc 2269 HK$39.54 HK$30.42 -23%
Innovent Biologics, Inc 1801 HK$86.70 HK$19.66 -77%
Sino Biopharmaceutical Limited 1177 HK$5.26 HK$3.36 -36%
ALTEOGEN Inc 196170 276,500 KRW 44,444 KRW -84%
RemeGen Co 688331 ¥134.02 ¥26.99 -80%
Biocon Limited BIOCON ₹440.70 ₹57.36 -87%

Compare Seoulin Bioscience Co 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Seoulin Bioscience Co (038070) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 1,665 KRW versus a price of 4,600 KRW, about −64% (overvalued).
What is the fair value of 038070?
Our model-based fair value for Seoulin Bioscience Co is 1,665 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 4,600 KRW.
What is the quality score of 038070?
Seoulin Bioscience Co has a Quality Score of 52/100. 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 Seoulin Bioscience Co (038070)?
Seoulin Bioscience Co reported trailing-twelve-month revenue of about 78.6B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 038070?
The net profit margin of Seoulin Bioscience Co is about 0.7%, meaning it keeps roughly 0.7% of revenue as net income. Based on the latest reported figures.
Does Seoulin Bioscience Co pay a dividend?
Seoulin Bioscience Co currently shows a dividend yield of about 2.01% 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 Seoulin Bioscience 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.