SOOSAN INT Co. Ltd (050960) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of SOOSAN INT Co. Ltd stock KRW 10,346, price KRW 7,700, upside +34.4%, quality 72 out of 100. Rating: undervalued. Calculated from audited financials with 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 9, 2026.
How to read this chart
60‑month range 6,900 KRW – 29,465 KRW · fair‑value band 7,339 KRW – 12,988 KRW · the 7,700 KRW price screens below the 10,346 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow SOOSAN INT Co. in your weekly email
Every Wednesday you see whether SOOSAN INT Co. 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.
SOOSAN INT Co., Ltd. provides network security solutions and ISP platform services for telecoms in South Korea and China, Vietnam, and Thailand.
Show moreShow less
Its security solutions include ePrism SSL VA, a solution to decrypt traffic, which monitors traffic on ports; eWalker DLP, a solution that analyzes and blocks information leakage and supports cloud environments from information leakage; eWalker SWG, a tool for Internet access management that prevents security threats; and eWalker WAF reduces false positives and processing time to implement safe web services.
The company provides device authentication service that helps in the management of Internet sharing by PCs and other devices at Internet endpoints; and mobile childcare service, a mobile-specific service that blocks access to harmful sites and restricts the use of harmful applications.
The company was founded in 1998 and is headquartered in Seoul, South Korea.
Stock analysis
SOOSAN INT Co. Ltd (050960) currently trades at 7,700 KRW, while our model-based Fair Value estimate is 10,346 KRW, implying the stock looks roughly 26% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 12,374 KRW per share, and 15 of the 26 models we run sit above the 7,700 KRW price.
Bear case: the Dividend Discount group reads lowest at 3,581 KRW, and 11 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 7,339 KRW (bear) to 12,988 KRW (bull), the price of 7,700 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 72/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
SOOSAN INT Co. Ltd reported revenue of 30.7B KRW in FY2025 versus 25.0B KRW in FY2021, a compound +5.3%/yr. Reported net income was 5.2B KRW in FY2025, compounding +31.0%/yr from FY2021.
Key figures
Market cap 52.0B KRW (≈ $38.4M) Micro · P/E ratio 6.7 · P/S ratio 1.14 · EPS (TTM) 1,195 KRW · Dividend yield 4.0% · Net margin 17.0% · Return on equity 8.6% · Return on assets (EBIT) 3.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 65 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 1% fair-value upside, at 34%, 050960 screens cheaper than that median.
Fair Value models
Bear7,339 KRWFair Value 10,346 KRWBull12,988 KRW
Price 7,700 KRW · Upside +34.4%
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 (758.73 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.
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.68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+15.1%
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.
+6.3%
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.
+6.0%
Start year 2020 (pandemic). Over 10 years: +8.1% a year
Revenue growth 16 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.
+8.9%
’09
’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.
+17.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.1%
Dividend (yield on the price)4.0%
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.13.1% vs 0.1%, 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.13% → 17%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
−14.0%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −15.7% 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.Security & Protection Services · 105 stocks
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). "SOOSAN INT Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/050960
Frequently asked questions
Is SOOSAN INT Co. Ltd (050960) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 10,346 KRW versus a price of 7,700 KRW, about +34% upside (undervalued).
What is the fair value of 050960?
Our model-based fair value for SOOSAN INT Co. Ltd is 10,346 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 7,700 KRW.
What is the quality score of 050960?
SOOSAN INT Co. Ltd has a Quality Score of 72/100. 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 SOOSAN INT Co. Ltd (050960)?
Our model-based price target is the fair value of 10,346 KRW (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 7,339 KRW, optimistic scenario 12,988 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the SOOSAN INT Co. Ltd stock forecast for 2026?
Our models put fair value at 10,346 KRW, about +34% upside versus a price of 7,700 KRW (undervalued). Cautious scenario 7,339 KRW, optimistic scenario 12,988 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of SOOSAN INT Co. Ltd (050960)?
SOOSAN INT Co. Ltd reported trailing-twelve-month revenue of about 23.9B KRW (latest available figure, as of Nov 9, 2026).
Does SOOSAN INT Co. Ltd pay a dividend?
SOOSAN INT Co. Ltd currently shows a dividend yield of 4.03% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of SOOSAN INT Co. Ltd (050960) and when is the ex-dividend date?
SOOSAN INT Co. Ltd pays a dividend of 310.00 KRW per share a year, a dividend yield of 4.0%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2016. The payout ratio is 25.9% of earnings. Free cash flow covers the dividend 2.48 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into SOOSAN INT Co. Ltd (050960)?
For today's price to be fair in a discounted-cash-flow model, SOOSAN INT Co. Ltd would have to grow free cash flow by -14.0 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.0 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 050960 use?
Our models discount SOOSAN INT Co. Ltd at 8.9 %: a base by market capitalisation (nano), damped by beta 0.47, 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 SOOSAN INT Co. Ltd that is -14.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has SOOSAN INT Co. Ltd (050960) delivered so far?
Over the past 5 years revenue at SOOSAN INT Co. Ltd grew +6.0 % a year. The price currently implies free-cash-flow growth of -14.0 % 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 SOOSAN INT Co. Ltd (050960) growing?
The median revenue growth in the sector is +14.3 % a year. That is the yardstick for the growth priced into SOOSAN INT Co. Ltd (-14.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of SOOSAN INT Co. Ltd (050960)?
The free-cash-flow yield on the price is 9.99 %: that much free cash flow SOOSAN INT Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SOOSAN INT Co. Ltd (050960)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SOOSAN INT Co. Ltd it is 10,346 KRW per share (as of Nov 9, 2026), against a price of 7,700 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is SOOSAN INT Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 050960 trades below its calculated fair value: price 7,700 KRW, fair value 10,346 KRW, a gap of about +34% (undervalued). 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 050960?
No. The price is what the market pays today (7,700 KRW); the fair value is what the company's own numbers justify (10,346 KRW). For SOOSAN INT Co. Ltd the two are 2,646 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is SOOSAN INT Co. Ltd worth?
The market values SOOSAN INT Co. Ltd at about 52.0B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 7,700 KRW; our models calculate a fair value of 10,346 KRW per share.
What do the bullish and bearish scenarios say about 050960?
Our models span a range for SOOSAN INT Co. Ltd: cautious scenario 7,339 KRW, base 10,346 KRW, optimistic 12,988 KRW per share (as of Nov 9, 2026, price 7,700 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 050960?
SOOSAN INT Co. Ltd trades at a price-to-earnings ratio of 6.7 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 10,346 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 16.0. Other multiples: P/B 0.6, P/S 2.2, EV/EBITDA 5.5.
How solid is the balance sheet of SOOSAN INT Co. Ltd (050960)?
Balance-sheet figures for SOOSAN INT Co. Ltd (as of Nov 9, 2026): return on equity 8.6%. They feed the Quality Score of 72/100, which measures business quality independently of the share price.
How far is 050960 from its 52-week high?
SOOSAN INT Co. Ltd trades at 7,700 KRW, about 24% below its 52-week high of 10,140 KRW and 12% above the low of 6,900 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 10,346 KRW is for.
Which stocks are comparable to SOOSAN INT Co. Ltd?
From the same area (Industrials) we also value Allegion plc, ADT Inc, Zhejiang Dahua Technology Co, MSA Safety Incorporated, 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 SOOSAN INT Co. Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 7,700 KRW, calculated fair value 10,346 KRW (+34%), Quality Score 72/100, from 26 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 050960 calculated?
We run SOOSAN INT Co. Ltd through 26 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 10,346 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 13.3% above its aggregate fair value. SOOSAN INT Co. Ltd currently trades 26% 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 SOOSAN INT Co. Ltd (050960)?
The closing price on Nov 6, 2026 was 7,700 KRW. Our model-based fair value is 10,346 KRW, about +34% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SOOSAN INT Co. Ltd right now?
Solid quality (72/100) at a price below fair value, the discount is the argument here, not the business quality. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Key figures of SOOSAN INT Co. Ltd
How large is the market capitalisation of SOOSAN INT Co. Ltd (050960)?
The market capitalisation of SOOSAN INT Co. Ltd is 52.0B KRW (≈ $38.4M). 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 SOOSAN INT Co. Ltd (050960)?
The price-to-sales ratio of SOOSAN INT Co. Ltd is 1.14 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of SOOSAN INT Co. Ltd (050960)?
Earnings per share at SOOSAN INT Co. Ltd are 1,195 KRW (price ÷ EPS = P/E 6.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of SOOSAN INT Co. Ltd (050960)?
The dividend yield of SOOSAN INT Co. Ltd is 4.0% (payout 25.9%). 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 SOOSAN INT Co. Ltd (050960)?
The net margin of SOOSAN INT Co. Ltd is 17.0% (fiscal year 2025). 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 SOOSAN INT Co. Ltd (050960)?
The return on equity (ROE) of SOOSAN INT Co. Ltd is 8.6% (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 SOOSAN INT Co. Ltd (050960)?
On an EBIT basis the return on assets of SOOSAN INT Co. Ltd is 3.9% (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 SOOSAN INT Co. Ltd (050960)?
The operating margin of SOOSAN INT Co. Ltd is 27.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SOOSAN INT Co. Ltd (050960)?
Revenue at SOOSAN INT Co. Ltd is growing +8.2% versus a year earlier (3y avg +6.3%). 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 SOOSAN INT Co. Ltd (050960)?
Earnings per share at SOOSAN INT Co. Ltd are growing −2.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does SOOSAN INT Co. Ltd (050960) carry?
The net debt of SOOSAN INT Co. Ltd is 5.4B KRW (fiscal year 2022, ≈ 1.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch SOOSAN INT Co. Ltd in the live analysis
One click puts SOOSAN INT Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026