EN DE

Hyundai Department Store Co (069960) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 2.9T KRW

HD Hyundai Department Store Co 069960 · KO
Price101,800 KRW
Fair Value214,165 KRW
Upside+110.4%
Quality56/100
Watch Hyundai Department Store Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.1% net margin
Low debt · generates free cash flow
2.36% dividend yield
Ranks above peers (7/10)
Narrow moat 34/100
Evidence: Medium Range 160,624 KRW – 267,707 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price −39.7% over the past month.

A solid business, screening 110% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (160,624 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (56/100) 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)

207,000 KRW 36,955 KRW Fair Value 214,165 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 36,955 KRW – 207,000 KRW · fair‑value band 160,624 KRW – 267,707 KRW · the 101,800 KRW price screens below the 214,165 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

Hyundai Department Store Co (069960) currently trades at 101,800 KRW, while our model-based Fair Value estimate is 214,165 KRW, implying the stock looks roughly 110.4% undervalued today. The Quality Score stands at 56/100 (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: medium), always confirm before acting.

Over the trailing twelve months, Hyundai Department Store Co generated revenue of 4.1T KRW at a net margin of 5.1%. Revenue declined 13.5% year over year. It earns a return on equity of 1.9%. Net debt stands at 1.6T KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 160,624 KRW (bear case) to 267,707 KRW (bull case); at 101,800 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 46% below its 52-week high and 54% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 50% fair-value upside, at 110%, 069960 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 BearBaseBull Evidence
Highest evidence
Growth DCF 223,329 KRW 334,119 KRW 498,311 KRW 80
Residual Income 164,075 KRW 165,429 KRW 157,334 KRW 76
Rev-Margin DCF 172,674 KRW 267,137 KRW 373,579 KRW 74
All 24 models by family
DCF Models
FCF DCF 217,676 KRW 339,765 KRW 530,845 KRW 38
Owner Earnings 28,623 KRW 46,353 KRW 74,103 KRW 31
5Y Revenue Exit 172,674 KRW 265,485 KRW 381,377 KRW 39
5Y EBITDA Exit 271,996 KRW 448,055 KRW 650,610 KRW 41
5Y P/E Exit 165,585 KRW 252,454 KRW 341,060 KRW 38
10Y Revenue Exit 181,540 KRW 270,457 KRW 384,857 KRW 36
10Y EBITDA Exit 250,888 KRW 398,930 KRW 591,745 KRW 37
10Y P/E Exit 181,983 KRW 261,287 KRW 353,876 KRW 35
Earnings-Based
Graham-Dodd 66,197 KRW 187,894 KRW 247,490 KRW 54
Lynch FV 38,297 KRW 54,710 KRW 71,122 KRW 50
PEG = 1.0 38,297 KRW 54,710 KRW 71,122 KRW 46
EPV 134,543 KRW 158,903 KRW 180,557 KRW 59
Multiples
P/E Multiple 160,624 KRW 214,165 KRW 267,707 KRW 63
P/S Multiple 124,119 KRW 165,491 KRW 206,864 KRW 58
P/B Multiple 124,119 KRW 165,491 KRW 206,864 KRW 55
EV/EBIT 235,682 KRW 315,409 KRW 395,135 KRW 53
EV/EBITDA 339,009 KRW 453,178 KRW 567,347 KRW 54
EV/Revenue 157,727 KRW 226,824 KRW 295,920 KRW 43
Asset-Based
NCAV (Graham) 106,634 KRW 142,890 KRW 213,268 KRW 50
Growth DCF
Growth DCF 223,329 KRW 334,119 KRW 498,311 KRW 80
Rev-Margin DCF 172,674 KRW 267,137 KRW 373,579 KRW 74
Economic Profit
Residual Income 164,075 KRW 165,429 KRW 157,334 KRW 76
ROIC Compounder 134,543 KRW 158,903 KRW 180,557 KRW 72
Growth Earnings
Growth-Adj P/E 128,225 KRW 183,179 KRW 238,133 KRW 68

Widest divergence: Growth DCF (267,137 KRW) versus Earnings-Based (54,710 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.1T KRW
Revenue growth (YoY) -13.5%
Net margin 5.1%
Return on equity 1.9%
Free cash flow 403B KRW FY2025
Operating margin 10.4%
More key figures
Dividend yield 2.4%
EPS growth (YoY) +2.0%
Net debt 1.6T KRW FY2025

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

Quality Score breakdown

Overall quality 56/100

Of which business quality 54 · Market factors (momentum, volatility) 51

Profitability 29
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 35
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 46
Distance to the 52-week high (market factor)
Net Issuance 91
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

Hyundai Department Store Co. Ltd. operates various department stores, outlets, and duty-free shops in South Korea. The company offers clothing, miscellaneous goods, etc. through department stores. The company also manufactures and sells beds, bedding and furniture products such as mattresses. Hyundai Department Store Co. Ltd.

Full company description

Hyundai Department Store Co. Ltd. operates various department stores, outlets, and duty-free shops in South Korea. The company offers clothing, miscellaneous goods, etc. through department stores. The company also manufactures and sells beds, bedding and furniture products such as mattresses. Hyundai Department Store Co. Ltd. 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

Hyundai Department Store Co reported revenue of 4.2T KRW in FY2025 versus 3.6T KRW in FY2021, a compound +4.3%/yr. Reported net income was 208B KRW in FY2025, compounding +2.3%/yr from FY2021.

Growth Quality 88/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.2T KRW
Latest YoY
+1.0%
Avg. growth/yr (3Y)
−5.5%
Avg. growth/yr (5Y)
+13.2%
Avg. growth/yr (23Y)
+7.6%
Revenue +4.3%/yr
FY21 3.6T KRW
FY22 5.0T KRW
FY23 4.2T KRW
FY24 4.2T KRW
FY25 4.2T KRW
Net income +2.3%/yr
FY21 189B KRW
FY22 144B KRW
FY23 −79.8B KRW
FY24 −35.9B KRW
FY25 208B KRW

Watch 069960: 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). "Hyundai Department Store Co Fair Value". https://www.fairvalue-calculator.com/stock/069960

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 56 · Above median
Fair Value upside +110% · Top 25%
Return on equity (TTM) 2% · Below median
Return on assets 2% · Below median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth -14% · Bottom 25%
Dividend yield (TTM) 2.4% · Above median
Debt / equity 0.08× · Lower than 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 8 · sector 16
HEALTH 96 · sector 96
DIVIDEND 47 · 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 Hyundai Department Store Co 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 Hyundai Department Store Co (069960) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 214,165 KRW versus a price of 101,800 KRW, about +110% (undervalued).
What is the fair value of 069960?
Our model-based fair value for Hyundai Department Store Co is 214,165 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 101,800 KRW.
What is the quality score of 069960?
Hyundai Department Store Co has a Quality Score of 56/100. 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 Hyundai Department Store Co (069960)?
Hyundai Department Store Co reported trailing-twelve-month revenue of about 4.1T KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 069960?
The net profit margin of Hyundai Department Store Co is about 5.1%, meaning it keeps roughly 5.1% of revenue as net income. Based on the latest reported figures.
Does Hyundai Department Store Co pay a dividend?
Hyundai Department Store Co currently shows a dividend yield of about 1.76% 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 Hyundai Department Store 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.