Sejin Heavy Industries Co Ltd (075580) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Sejin Heavy Industries Co Ltd stock KRW 10,557, price KRW 6,700, upside +57.6%, quality 67 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 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 8, 2026.
How to read this chart
60‑month range 3,912 KRW – 25,757 KRW · fair‑value band 7,494 KRW – 14,306 KRW · the 6,700 KRW price screens below the 10,557 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Sejin Heavy Industries Co in your weekly email
Every Wednesday you see whether Sejin Heavy Industries 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.
Sejin Heavy Industries Co., Ltd. manufactures and sells shipbuilding equipment in South Korea.
Show moreShow less
It offers deck houses, upper deck units, LPG/LNG cargo tanks, and topside and plant modules, and living quarters for the crew of offshore structures, as well as manufactures floating offshore wind equipment.
Sejin Heavy Industries Co., Ltd. was founded in 1999 and is headquartered in Ulsan, South Korea.
Stock analysis
Sejin Heavy Industries Co Ltd (075580) currently trades at 6,700 KRW, while our model-based Fair Value estimate is 10,557 KRW, implying the stock looks roughly 37% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 15,102 KRW per share, and 20 of the 24 models we run sit above the 6,700 KRW price.
Bear case: the Dividend Discount group reads lowest at 1,617 KRW, and 4 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 7,494 KRW (bear) to 14,306 KRW (bull), the price of 6,700 KRW sits below 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 67/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Sejin Heavy Industries Co Ltd reported revenue of 403B KRW in FY2025 versus 250B KRW in FY2021, a compound +12.6%/yr. Reported net income was 50.7B KRW in FY2025, compounding +32.6%/yr from FY2021.
Key figures
Market cap 378B KRW (≈ $280M) Micro · P/E ratio 6.0 · P/S ratio 0.98 · EPS (TTM) 1,127 KRW · Dividend yield 3.4% · Net margin 16.6% · Return on equity 27.0% · Return on assets (EBIT) 5.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 69 out of 100 (low confidence).
What moves the price
The share trades about 69% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −23% fair-value upside, at 58%, 075580 screens cheaper than that median.
Fair Value models
Bear7,494 KRWFair Value 10,557 KRWBull14,306 KRW
Price 6,700 KRW · Upside +57.6%
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 (773.18 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.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+14.3%
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.
−0.6%
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.
+7.1%
Start year 2020 (pandemic). Over 10 years: −1.2% a year
Revenue growth 11 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.
−3.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+59.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+56.4%
Dividend (yield on the price)3.4%
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.0% → 18%
2025 sits 321% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+6.0%
Yearly growth needed for the next five years to justify today's price.
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 +3.8% a year for the price.
Compare Sejin Heavy Industries Co Ltd with another stock
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.Aerospace & Defense · 238 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside+57.6% · Top 25%
Profitability
Return on equity (12 months)27.0% · Top 25%
Return on assets8.0% · Top 25%
Net margin (12 months)16.6% · Top 25%
Operating margin (12 months)21.8% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−4.8% · Bottom 25%
Dividend yield (12 months)3.4% · Top 25%
Balance sheet
Debt / equity0.55× · Highest 25%
Valuation Multiplesvs Aerospace & Defense median · lower = cheaper
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). "Sejin Heavy Industries Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/075580
Frequently asked questions
Is Sejin Heavy Industries Co Ltd (075580) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 10,557 KRW versus a price of 6,700 KRW, about +58% upside (undervalued).
What is the fair value of 075580?
Our model-based fair value for Sejin Heavy Industries Co Ltd is 10,557 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 6,700 KRW.
What is the quality score of 075580?
Sejin Heavy Industries Co Ltd has a Quality Score of 67/100. 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 Sejin Heavy Industries Co Ltd (075580)?
Our model-based price target is the fair value of 10,557 KRW (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 7,494 KRW, optimistic scenario 14,306 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Sejin Heavy Industries Co Ltd stock forecast for 2026?
Our models put fair value at 10,557 KRW, about +58% upside versus a price of 6,700 KRW (undervalued). Cautious scenario 7,494 KRW, optimistic scenario 14,306 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Sejin Heavy Industries Co Ltd (075580)?
Sejin Heavy Industries Co Ltd reported trailing-twelve-month revenue of about 387B KRW (latest available figure, as of Nov 8, 2026).
Does Sejin Heavy Industries Co Ltd pay a dividend?
Sejin Heavy Industries Co Ltd currently shows a dividend yield of 3.36% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Sejin Heavy Industries Co Ltd (075580) and when is the ex-dividend date?
Sejin Heavy Industries Co Ltd pays a dividend of 225.00 KRW per share a year, a dividend yield of 3.4%. The last ex-dividend date was Mar 30, 2026. The payout ratio is 20.0% of earnings. Free cash flow covers the dividend 3.76 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 Sejin Heavy Industries Co Ltd (075580)?
For today's price to be fair in a discounted-cash-flow model, Sejin Heavy Industries Co Ltd would have to grow free cash flow by +6.0 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.1 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 075580 use?
Our models discount Sejin Heavy Industries Co Ltd at 12.4 %: a base by market capitalisation (small), damped by beta 1.26, 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 Sejin Heavy Industries Co Ltd that is +6.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Sejin Heavy Industries Co Ltd (075580) delivered so far?
Over the past 5 years revenue at Sejin Heavy Industries Co Ltd grew +7.1 % a year. The price currently implies free-cash-flow growth of +6.0 % 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 Sejin Heavy Industries Co Ltd (075580) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Sejin Heavy Industries Co Ltd (+6.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sejin Heavy Industries Co Ltd (075580)?
The free-cash-flow yield on the price is 12.62 %: that much free cash flow Sejin Heavy Industries Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sejin Heavy Industries Co Ltd (075580)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sejin Heavy Industries Co Ltd it is 10,557 KRW per share (as of Nov 8, 2026), against a price of 6,700 KRW. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Sejin Heavy Industries Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 075580 trades below its calculated fair value: price 6,700 KRW, fair value 10,557 KRW, a gap of about +58% (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 075580?
No. The price is what the market pays today (6,700 KRW); the fair value is what the company's own numbers justify (10,557 KRW). For Sejin Heavy Industries Co Ltd the two are 3,857 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Sejin Heavy Industries Co Ltd worth?
The market values Sejin Heavy Industries Co Ltd at about 378B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 6,700 KRW; our models calculate a fair value of 10,557 KRW per share.
What do the bullish and bearish scenarios say about 075580?
Our models span a range for Sejin Heavy Industries Co Ltd: cautious scenario 7,494 KRW, base 10,557 KRW, optimistic 14,306 KRW per share (as of Nov 8, 2026, price 6,700 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 075580?
Sejin Heavy Industries Co Ltd trades at a price-to-earnings ratio of 6.0 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 10,557 KRW is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2020 to 2025), reported earnings: 22.0. Other multiples: P/B 1.7, P/S 1.0, EV/EBITDA 4.8.
How solid is the balance sheet of Sejin Heavy Industries Co Ltd (075580)?
Balance-sheet figures for Sejin Heavy Industries Co Ltd (as of Nov 8, 2026): return on equity 27.0%, debt of 0.55 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is 075580 from its 52-week high?
Sejin Heavy Industries Co Ltd trades at 6,700 KRW, about 69% below its 52-week high of 21,550 KRW and at the low of 6,700 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 10,557 KRW is for.
Which stocks are comparable to Sejin Heavy Industries Co Ltd?
From the same area (Industrials) we also value General Electric Company, RTX Corporation, Airbus SE, Lockheed Martin Corporation, 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 Sejin Heavy Industries Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 6,700 KRW, calculated fair value 10,557 KRW (+58%), Quality Score 67/100, from 24 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 075580 calculated?
We run Sejin Heavy Industries Co Ltd through 24 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 10,557 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. Sejin Heavy Industries Co Ltd currently trades 37% 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 Sejin Heavy Industries Co Ltd (075580)?
The closing price on Nov 6, 2026 was 6,700 KRW. Our model-based fair value is 10,557 KRW, about +58% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sejin Heavy Industries Co Ltd right now?
The price is below even our cautious bear case (7,494 KRW). The market is more pessimistic than our downside scenario. Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (7,494 KRW to 14,306 KRW) leaves room in how you read the outcome.
Key figures of Sejin Heavy Industries Co Ltd
How large is the market capitalisation of Sejin Heavy Industries Co Ltd (075580)?
The market capitalisation of Sejin Heavy Industries Co Ltd is 378B KRW (≈ $280M). 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 Sejin Heavy Industries Co Ltd (075580)?
The price-to-sales ratio of Sejin Heavy Industries Co Ltd is 0.98 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Sejin Heavy Industries Co Ltd (075580)?
Earnings per share at Sejin Heavy Industries Co Ltd are 1,127 KRW (price ÷ EPS = P/E 6.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sejin Heavy Industries Co Ltd (075580)?
The dividend yield of Sejin Heavy Industries Co Ltd is 3.4% (payout 20.0%). 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 Sejin Heavy Industries Co Ltd (075580)?
The net margin of Sejin Heavy Industries Co Ltd is 16.6% (last twelve months). 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 Sejin Heavy Industries Co Ltd (075580)?
The return on equity (ROE) of Sejin Heavy Industries Co Ltd is 27.0% (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 Sejin Heavy Industries Co Ltd (075580)?
On an EBIT basis the return on assets of Sejin Heavy Industries Co Ltd is 5.7% (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 Sejin Heavy Industries Co Ltd (075580)?
The operating margin of Sejin Heavy Industries Co Ltd is 21.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sejin Heavy Industries Co Ltd (075580)?
Revenue at Sejin Heavy Industries Co Ltd is growing −4.8% versus a year earlier (3y avg −0.6%). 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 Sejin Heavy Industries Co Ltd (075580)?
Earnings per share at Sejin Heavy Industries Co Ltd are growing +288% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Sejin Heavy Industries Co Ltd (075580) carry?
The net debt of Sejin Heavy Industries Co Ltd is 198B KRW (fiscal year 2025, ≈ 4.1 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 Sejin Heavy Industries Co Ltd in the live analysis
One click puts Sejin Heavy Industries Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026