EN DE

Savezone I&C Corporation (067830) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 86.7B KRW

SI Savezone I&C Corporation 067830 · KO
Price2,305 KRW
Fair Value3,498 KRW
Upside+51.8%
Quality58/100
Watch Savezone I&C Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 8.7% net margin
Low debt · generates free cash flow
1.30% dividend yield
Ranks above peers (7/10)
Narrow moat 33/100
Evidence: High Range 2,624 KRW – 4,445 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Share price +0.4% over the past month.

A solid business, screening 52% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (2,624 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (58/100) 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)

4,023 KRW 1,790 KRW Fair Value 3,498 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 1,790 KRW – 4,023 KRW · fair‑value band 2,624 KRW – 4,445 KRW · the 2,305 KRW price screens below the 3,498 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

Savezone I&C Corporation (067830) currently trades at 2,305 KRW, while our model-based Fair Value estimate is 3,498 KRW, implying the stock looks roughly 51.8% undervalued today. The Quality Score stands at 58/100 (solid 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: high), always confirm before acting.

Over the trailing twelve months, Savezone I&C Corporation generated revenue of 142B KRW at a net margin of 8.7%. Revenue declined 12.7% year over year. It earns a return on equity of 2.7%. Net debt stands at 13.5B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 2,624 KRW (bear case) to 4,445 KRW (bull case); at 2,305 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 44% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 50% fair-value upside, at 52%, 067830 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 3,531 KRW 4,636 KRW 6,525 KRW 80
Residual Income 9,069 KRW 8,519 KRW 6,499 KRW 76
Rev-Margin DCF 2,238 KRW 2,840 KRW 3,605 KRW 74
All 22 models by family
DCF Models
FCF DCF 3,396 KRW 4,534 KRW 6,642 KRW 38
Owner Earnings 3,390 KRW 4,526 KRW 6,629 KRW 31
5Y Revenue Exit 2,238 KRW 2,772 KRW 3,542 KRW 39
5Y EBITDA Exit 2,775 KRW 3,702 KRW 4,930 KRW 41
5Y P/E Exit 3,400 KRW 4,783 KRW 6,437 KRW 38
10Y Revenue Exit 2,641 KRW 3,080 KRW 3,525 KRW 36
10Y EBITDA Exit 2,997 KRW 3,655 KRW 4,340 KRW 37
10Y P/E Exit 3,376 KRW 4,324 KRW 5,225 KRW 35
Earnings-Based
Graham-Dodd 1,399 KRW 1,710 KRW 1,924 KRW 54
EPV 1,077 KRW 1,174 KRW 1,258 KRW 59
Multiples
P/E Multiple 3,395 KRW 4,527 KRW 5,659 KRW 63
P/S Multiple 2,624 KRW 3,498 KRW 4,373 KRW 58
P/B Multiple 2,624 KRW 3,498 KRW 4,373 KRW 55
EV/EBIT 2,140 KRW 2,688 KRW 3,236 KRW 53
EV/EBITDA 2,706 KRW 3,442 KRW 4,178 KRW 54
EV/Revenue 1,605 KRW 2,080 KRW 2,554 KRW 43
Asset-Based
NCAV (Graham) 6,530 KRW 8,750 KRW 13,059 KRW 50
Growth DCF
Growth DCF 3,531 KRW 4,636 KRW 6,525 KRW 80
Rev-Margin DCF 2,238 KRW 2,840 KRW 3,605 KRW 74
Economic Profit
Residual Income 9,069 KRW 8,519 KRW 6,499 KRW 76
ROIC Compounder 1,077 KRW 1,174 KRW 1,258 KRW 72
Growth Earnings
Growth-Adj P/E 2,393 KRW 3,419 KRW 4,445 KRW 68

Widest divergence: Asset-Based (8,750 KRW) versus Earnings-Based (1,174 KRW). Highest evidence: Growth DCF (80).

Notify me when 067830 reaches fair value

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

Key figures & financial health

Revenue (TTM) 142B KRW
Revenue growth (YoY) -12.7%
Net margin 8.7%
Return on equity 2.7%
Free cash flow 11.2B KRW FY2025
Operating margin 6.9%
More key figures
Dividend yield 1.3%
EPS growth (YoY) -29.8%
Net debt 13.5B KRW FY2024

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

Quality Score breakdown

Overall quality 58/100

Of which business quality 56 · Market factors (momentum, volatility) 25

Profitability 21
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 56
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 56
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 12
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

Savezone I&C Corporation engages in the operation of fashion discount stores in South Korea. The company also operates convenience facilities, such as laundry, pharmacy, food court, art gallery, as well as Tap Play Coffee, a specialty coffee shop and Happy Day Festival, a café.

Full company description

Savezone I&C Corporation engages in the operation of fashion discount stores in South Korea. The company also operates convenience facilities, such as laundry, pharmacy, food court, art gallery, as well as Tap Play Coffee, a specialty coffee shop and Happy Day Festival, a café. In addition, it is involved in the operation of Save Zone Flower, which offers gifts, flowers, and potted plants; gift certificate dispensers; repair shop; specialty restaurant district; and Save Zone Sports Center, a fitness center. The company was formerly known as Uless Co., Ltd. and changed its name to Savezone I&C Corporation in 2004. Savezone I&C Corporation was founded in 2002 and is headquartered in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Savezone I&C Corporation reported revenue of 118B KRW in FY2025 versus 122B KRW in FY2021, a compound −0.8%/yr. Reported net income was 7.8B KRW in FY2025, compounding +1.1%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
118B KRW
Latest YoY
+0.7%
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.
−0.4%
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.
−2.6%
Avg. growth/yr (17Y) 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.
−0.9%
Revenue −0.8%/yr
FY21 122B KRW
FY22 119B KRW
FY23 124B KRW
FY24 117B KRW
FY25 118B KRW
Net income +1.1%/yr
FY21 7.4B KRW
FY22 9.2B KRW
FY23 13.6B KRW
FY24 12.6B KRW
FY25 7.8B KRW

Watch 067830: 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). "Savezone I&C Corporation Fair Value". https://www.fairvalue-calculator.com/stock/067830

Peer Group

Department Stores · 127 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 58 · Above median
Fair Value upside +52% · Above median
Return on equity (TTM) 3% · Below median
Return on assets 2% · Above median
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 7% · Above median
Revenue growth -13% · Bottom 25%
Dividend yield (TTM) 1.3% · Below median

Valuation Multiples vs Department Stores 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 100 · sector 26
FUTURE 0 · sector 2
PAST 11 · sector 16
HEALTH 100 · sector 96
DIVIDEND 26 · sector 37

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

Stock Price Fair Value vs Fair Value
Falabella S.A FALABELLA 5,875 CLP 8,880 CLP +51%
El Puerto de Liverpool, S.A. LIVEPOLC1 99.62 MXN 263.70 MXN +165%
99 Speed Mart Retail Holdings 5326 3.70 MYR 1.45 MYR -61%
Cencosud S.A CENCOSUD 2,040 CLP 2,516 CLP +23%
Vishal Mega Mart Limited VMM ₹113.94 ₹37.39 -67%
SHINSEGAE Inc 004170 610,000 KRW 200,259 KRW -67%
Organización Soriana, S. A. B. de C. V., SORIANAB 30.04 MXN 59.59 MXN +98%
Lotte Shopping Co 023530 155,300 KRW 81,725 KRW -47%
Lojas Renner S.A LREN3 R$14.10 R$33.36 +137%
La Comer, S.A. LACOMERUBC 34.37 MXN 51.49 MXN +50%

Compare Savezone I&C Corporation 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Savezone I&C Corporation (067830) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 3,498 KRW versus a price of 2,305 KRW, about +52% (undervalued).
What is the fair value of 067830?
Our model-based fair value for Savezone I&C Corporation is 3,498 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 2,305 KRW.
What is the quality score of 067830?
Savezone I&C Corporation has a Quality Score of 58/100. 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 Savezone I&C Corporation (067830)?
Savezone I&C Corporation reported trailing-twelve-month revenue of about 142B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 067830?
The net profit margin of Savezone I&C Corporation is about 8.7%, meaning it keeps roughly 8.7% of revenue as net income. Based on the latest reported figures.
Does Savezone I&C Corporation pay a dividend?
Savezone I&C Corporation currently shows a dividend yield of about 1.26% 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 Savezone I&C Corporation 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.