EN DE

Sangsin Brake (041650) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 41.0B KRW

SB Sangsin Brake 041650 · KO
Price2,165 KRW
Fair Value3,533 KRW
Upside+63.2%
Quality47/100
Watch Sangsin Brake for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -1.7% net margin
Low debt · generates free cash flow
2.35% dividend yield
Mixed vs. peers (4/10)
Narrow moat 22/100
Evidence: Medium Range 706.54 KRW – 6,794 KRW Share as image

Fair value as of: Aug 13, 2026

From 10 valuation models · updated 6 days ago

Share price +1.6% over the past month.

Below-average quality, screening 63% undervalued on our models.

What matters now

  • The model range is unusually wide (706.54 KRW to 6,794 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (47/100) 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)

4,632 KRW 1,972 KRW Fair Value 3,533 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 1,972 KRW – 4,632 KRW · fair‑value band 706.54 KRW – 6,794 KRW · the 2,165 KRW price screens below the 3,533 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

Sangsin Brake (041650) currently trades at 2,165 KRW, while our model-based Fair Value estimate is 3,533 KRW, implying the stock looks roughly 63.2% undervalued today. The Quality Score stands at 47/100 (below-average quality), in the Consumer Cyclical 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, Sangsin Brake generated revenue of 529B KRW at a net margin of -1.7%. Revenue declined 9.5% year over year. It earns a return on equity of -4.0%. Net debt stands at 184B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 706.54 KRW (bear case) to 6,794 KRW (bull case); at 2,165 KRW, the current price sits within 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, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -52% fair-value upside, at 63%, 041650 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 16,322 KRW 23,261 KRW 33,047 KRW 80
Rev-Margin DCF 13,852 KRW 20,798 KRW 28,630 KRW 74
EV/EBITDA 10,909 KRW 14,169 KRW 17,430 KRW 54
All 10 models by family
DCF Models
FCF DCF 16,006 KRW 23,724 KRW 35,243 KRW 38
5Y Revenue Exit 13,852 KRW 20,696 KRW 29,264 KRW 39
5Y EBITDA Exit 11,981 KRW 17,254 KRW 23,205 KRW 41
10Y Revenue Exit 14,138 KRW 20,517 KRW 28,757 KRW 36
10Y EBITDA Exit 13,317 KRW 18,148 KRW 24,202 KRW 37
Multiples
EV/EBITDA 10,909 KRW 14,169 KRW 17,430 KRW 54
EV/Revenue 13,306 KRW 18,526 KRW 23,745 KRW 43
Asset-Based
NCAV (Graham) 5,472 KRW 7,332 KRW 10,944 KRW 50
Growth DCF
Growth DCF 16,322 KRW 23,261 KRW 33,047 KRW 80
Rev-Margin DCF 13,852 KRW 20,798 KRW 28,630 KRW 74

Widest divergence: Growth DCF (20,798 KRW) versus Asset-Based (7,332 KRW). Highest evidence: Growth DCF (80).

Notify me when 041650 reaches fair value

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

Key figures & financial health

Revenue (TTM) 529B KRW
Revenue growth (YoY) -9.5%
Net margin -1.7%
Return on equity -4.0%
Free cash flow 25.9B KRW FY2025
Operating margin 1.7%
More key figures
Dividend yield 2.2%
EPS growth (YoY) -52.2%
Net debt 184B KRW FY2025

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

Quality Score breakdown

Overall quality 47/100

Of which business quality 46 · Market factors (momentum, volatility) 32

Profitability 24
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 37
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 82
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

Sangsin Brake Co., Ltd., together with its subsidiaries, manufactures and sells brake friction materials in South Korea, China, India, the United States, Mexico, and Brazil.

Full company description

Sangsin Brake Co., Ltd., together with its subsidiaries, manufactures and sells brake friction materials in South Korea, China, India, the United States, Mexico, and Brazil. The company offers brake pads, brake shoe assemblies, brake assemblies, brake linings, rail brakes, retarders, brake systems, tuning parts, yaw brakes, brake discs and drums, and brake parts under the HI-Q, HAGEN, HARDRON, and Hardron-Z brands. Its products are used in racing and premium cars, passenger and foreign vehicles, taxis, buses, and commercial vehicles. The company was formerly known as Sangsin Brake Ind. Co., Ltd. and changed its name to Sangsin Brake Co., Ltd. in March 2002. Sangsin Brake Co., Ltd. was founded in 1975 and is headquartered in Daegu, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sangsin Brake reported revenue of 542B KRW in FY2025 versus 397B KRW in FY2021, a compound +8.1%/yr. Reported net income was −11.9B KRW in FY2025.

Growth Quality 45/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
542B KRW
Latest YoY
−6.3%
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.
+3.5%
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.
+9.2%
Avg. growth/yr (19Y) 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.
+8.5%
Revenue +8.1%/yr
FY21 397B KRW
FY22 489B KRW
FY23 575B KRW
FY24 579B KRW
FY25 542B KRW
Net income
FY21 9.8B KRW
FY22 718M KRW
FY23 14.1B KRW
FY24 16.3B KRW
FY25 −11.9B KRW

Watch 041650: 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). "Sangsin Brake Fair Value". https://www.fairvalue-calculator.com/stock/041650

Peer Group

Auto Parts · 645 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 47 · Below median
Fair Value upside +63% · Top 25%
Return on assets -0% · Bottom 25%
Net margin (TTM) -2% · Bottom 25%
Operating margin (TTM) 2% · Bottom 25%
Revenue growth -10% · Bottom 25%
Dividend yield (TTM) 2.3% · Above median
Debt / equity 0.08× · Lower than median

Valuation Multiples vs Auto Parts 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 18
FUTURE0 · sector 23
PAST0 · sector 27
HEALTH96 · sector 95
DIVIDEND46 · sector 31

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 511,000 KRW 643,909 KRW +26%
Magna International Inc MGAN 1,122 MXN 1,142 MXN +2%
Samvardhana Motherson International Limited MOTHERSON ₹169.50 ₹80.63 -52%
Bosch Limited BOSCHLTD ₹48,700 ₹11,534 -76%
Bharat Forge Limited BHARATFORG ₹2,082 ₹393.20 -81%
Uno Minda Limited UNOMINDA ₹1,232 ₹426.57 -65%
Schaeffler India Limited SCHAEFFLER ₹4,126 ₹1,412 -66%
Hankook Tire & Technology Co 161390 71,500 KRW 196,479 KRW +175%
Balkrishna Industries Limited BALKRISIND ₹2,376 ₹1,237 -48%
Endurance Technologies Limited ENDURANCE ₹2,987 ₹1,384 -54%

Compare Sangsin Brake with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Sangsin Brake (041650) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 3,533 KRW versus a price of 2,165 KRW, about +63% (undervalued).
What is the fair value of 041650?
Our model-based fair value for Sangsin Brake is 3,533 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 2,165 KRW.
What is the quality score of 041650?
Sangsin Brake has a Quality Score of 47/100. 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 Sangsin Brake (041650)?
Sangsin Brake reported trailing-twelve-month revenue of about 529B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 041650?
The net profit margin of Sangsin Brake is about -1.7%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Sangsin Brake pay a dividend?
Sangsin Brake currently shows a dividend yield of about 2.18% 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 Sangsin Brake 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.