EN DE

Sejin Heavy Industries Co (075580) Fair Value & Analysis

Industrials · KR · Market cap 706B KRW

SH Sejin Heavy Industries Co 075580 · KO
Price10,860 KRW
Fair Value12,563 KRW
Upside+15.7%
Quality65/100
Watch Sejin Heavy Industries Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 13.2% net margin
Moderate debt · generates free cash flow
1.83% dividend yield
Ranks above peers (8/11)
Moderate moat 59/100
Evidence: Medium Range 9,504 KRW – 18,413 KRW Share as image

Fair value as of: Jul 24, 2026

From 22 valuation models · updated 17 days ago

Fair value updated Jul 24, 2026, revised from 12,603 KRW to 12,563 KRW (−0.3%) since Jul 6, 2026. Share price −4.7% over the past month.

A solid business, screening 16% undervalued on our models.

What matters now

  • A fairly wide model range (9,504 KRW to 18,413 KRW) leaves room in how you read the outcome.
  • Our model range runs from 9,504 KRW (bear) to 18,413 KRW (bull), base 12,563 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 65/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

25,757 KRW 3,912 KRW Fair Value 12,563 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range 3,912 KRW – 25,757 KRW · fair‑value band 9,504 KRW – 18,413 KRW · the 10,860 KRW price screens below the 12,563 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Sejin Heavy Industries Co (075580) currently trades at 10,860 KRW, while our model-based Fair Value estimate is 12,563 KRW, implying the stock looks roughly 15.7% undervalued today. The Quality Score stands at 65/100 (solid quality), in the Industrials 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, Sejin Heavy Industries Co generated revenue of 391B KRW at a net margin of 13.2%. Revenue declined 11.4% year over year. It earns a return on equity of 22.6%. Net debt stands at 198B KRW. Fundamentals as of Jul 24, 2026

Our scenario range runs from 9,504 KRW (bear case) to 18,413 KRW (bull case); at 10,860 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 60% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 67% fair-value upside, at 16%, 075580 screens richer 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 8,002 KRW 11,432 KRW 17,813 KRW 80
Residual Income 6,084 KRW 8,116 KRW 39,222 KRW 76
Rev-Margin DCF 7,201 KRW 11,296 KRW 16,413 KRW 74
All 22 models by family
DCF Models
FCF DCF 7,583 KRW 11,065 KRW 18,111 KRW 38
Owner Earnings 8,516 KRW 12,366 KRW 20,157 KRW 31
5Y Revenue Exit 7,201 KRW 11,100 KRW 16,900 KRW 39
5Y EBITDA Exit 9,968 KRW 15,830 KRW 23,762 KRW 41
5Y P/E Exit 9,643 KRW 15,274 KRW 22,138 KRW 38
10Y Revenue Exit 7,019 KRW 10,292 KRW 13,938 KRW 36
10Y EBITDA Exit 8,998 KRW 13,403 KRW 18,306 KRW 37
10Y P/E Exit 8,795 KRW 13,037 KRW 17,273 KRW 35
Earnings-Based
Graham-Dodd 6,062 KRW 8,909 KRW 10,528 KRW 54
EPV 10,002 KRW 11,986 KRW 13,749 KRW 59
Multiples
P/E Multiple 14,041 KRW 18,721 KRW 23,402 KRW 63
P/S Multiple 10,625 KRW 14,167 KRW 17,708 KRW 58
P/B Multiple 11,367 KRW 15,155 KRW 18,944 KRW 55
EV/EBIT 15,220 KRW 20,707 KRW 26,193 KRW 53
EV/EBITDA 13,399 KRW 18,278 KRW 23,157 KRW 54
EV/Revenue 7,686 KRW 11,511 KRW 15,336 KRW 43
Asset-Based
NCAV (Graham) 2,009 KRW 2,693 KRW 4,019 KRW 50
Growth DCF
Growth DCF 8,002 KRW 11,432 KRW 17,813 KRW 80
Rev-Margin DCF 7,201 KRW 11,296 KRW 16,413 KRW 74
Economic Profit
Residual Income 6,084 KRW 8,116 KRW 39,222 KRW 76
ROIC Compounder 10,114 KRW 12,513 KRW 15,114 KRW 72
Growth Earnings
Growth-Adj P/E 9,915 KRW 14,164 KRW 18,413 KRW 68

Widest divergence: Multiples (15,155 KRW) versus Asset-Based (2,693 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 391B KRW
Revenue growth (YoY) -11.4%
Net margin 13.2%
Return on equity 22.6%
Free cash flow 48.1B KRW FY2025
Operating margin 15.6%
More key figures
Dividend yield 1.8%
EPS growth (YoY) +8.3%
Net debt 198B KRW FY2025

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 61 · Market factors (momentum, volatility) 20

Profitability 52
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 22
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 76
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

Sejin Heavy Industries Co., Ltd. manufactures and sells shipbuilding equipment in South Korea. 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.

Full company description

Sejin Heavy Industries Co., Ltd. manufactures and sells shipbuilding equipment in South Korea. 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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sejin Heavy Industries Co 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.

Growth Quality 84/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
403B KRW
Latest YoY
+14.3%
Avg. growth/yr (3Y)
−0.6%
Avg. growth/yr (5Y)
+7.1%
Avg. growth/yr (11Y)
−3.1%
Revenue +12.6%/yr
FY21 250B KRW
FY22 410B KRW
FY23 385B KRW
FY24 352B KRW
FY25 403B KRW
Net income +32.6%/yr
FY21 16.4B KRW
FY22 11.6B KRW
FY23 17.1B KRW
FY24 11.4B KRW
FY25 50.7B KRW

Watch 075580: 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). "Sejin Heavy Industries Co Fair Value". https://www.fairvalue-calculator.com/stock/075580

Peer Group

Marine Shipping · 231 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 65 · Top 25%
Fair Value upside +16% · Above median
Return on equity (TTM) 23% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 13% · Above median
Operating margin (TTM) 16% · Above median
Revenue growth -11% · Bottom 25%
Dividend yield (TTM) 1.8% · Below median
Debt / equity 0.55× · Higher than median

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 0.9× · 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 54 · sector 29
FUTURE 0 · sector 18
PAST 90 · sector 27
HEALTH 73 · sector 88
DIVIDEND 37 · sector 47

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 Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,828 ₹1,041 -43%
A.P. Møller - Mærsk A/S MAERSKA kr 16,520 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥13.98 ¥40.37 +189%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.57 +27%
HMM Co 011200 20,050 KRW 33,855 KRW +69%
Ningbo Zhoushan Port Company 601018 ¥3.35 ¥5.58 +67%
Qingdao Port International Co 601298 ¥8.88 ¥15.97 +80%
JSW Infrastructure Limited JSWINFRA ₹330.05 ₹126.31 -62%
Wan Hai Lines Ltd 2615 80.70 TWD 212.79 TWD +164%
Wallenius Wilhelmsen ASA WAWI kr 137.70 kr 50.56 -63%

Compare Sejin Heavy Industries Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Sejin Heavy Industries Co (075580) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of 12,563 KRW versus a price of 10,860 KRW, about +16% (undervalued).
What is the fair value of 075580?
Our model-based fair value for Sejin Heavy Industries Co is 12,563 KRW (as of Jul 24, 2026), built from audited fundamentals. The current price is 10,860 KRW.
What is the quality score of 075580?
Sejin Heavy Industries Co has a Quality Score of 65/100. 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 Sejin Heavy Industries Co (075580)?
Sejin Heavy Industries Co reported trailing-twelve-month revenue of about 391B KRW (latest available figure, as of Jul 24, 2026).
What is the net profit margin of 075580?
The net profit margin of Sejin Heavy Industries Co is about 13.2%, meaning it keeps roughly 13.2% of revenue as net income. Based on the latest reported figures.
Does Sejin Heavy Industries Co pay a dividend?
Sejin Heavy Industries Co currently shows a dividend yield of about 1.53% relative to its recent price (as of Jul 24, 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 Sejin Heavy Industries 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.