Hanchang Ind.Co.Ltd (079170) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hanchang Ind.Co.Ltd stock KRW 6,131, price KRW 4,990, upside +22.9%, quality 64 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 7, 2026.
How to read this chart
60‑month range 4,380 KRW – 16,585 KRW · fair‑value band 4,089 KRW – 8,105 KRW · the 4,990 KRW price screens below the 6,131 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Hanchang Ind.Co.Ltd in your weekly email
Every Wednesday you see whether Hanchang Ind.Co.Ltd 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.
Hanchang Ind. Co.,Ltd operates as a functional material company in South Korea. The company produces HCX13Li, a lithium molecular sieve for oxygen generation; and lithium bromide, which is used as a water absorbent for absorption chillers/heater systems.
Show moreShow less
It also offers energy materials, including electrolyte for Zn-Br flow battery.
In addition, the company provides anti-corrosion pigments comprising zinc dust that are used for applications, such as anti-corrosion paints for containers, and ships and steel structures, as well as used as reducing agents in organic chemistry; and zinc phosphate for use in anti-corrosion paints and electric components.
Hanchang Ind. Co.,Ltd was founded in 1985 and is headquartered in Hwaseong-si, South Korea.
Stock analysis
Hanchang Ind.Co.Ltd (079170) currently trades at 4,990 KRW, while our model-based Fair Value estimate is 6,131 KRW, implying the stock looks roughly 19% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 21,606 KRW per share, and 24 of the 26 models we run sit above the 4,990 KRW price.
Bear case: the Dividend Discount group reads lowest at 3,910 KRW, and 2 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 4,089 KRW (bear) to 8,105 KRW (bull), the price of 4,990 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 64/100 (solid quality), in the Basic Materials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Hanchang Ind.Co.Ltd reported revenue of 98.6B KRW in FY2025 versus 73.7B KRW in FY2021, a compound +7.5%/yr. Reported net income was 6.6B KRW in FY2025, compounding +13.5%/yr from FY2021.
Key figures
Market cap 25.8B KRW (≈ $19.1M) Micro · P/S ratio 0.28 · Dividend yield 3.3% · Net margin 6.5% · Return on equity 1,114% · Return on assets (EBIT) 7.1% (5-year average) · Operating margin 6.6% · Revenue (TTM) 92.5B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 39 out of 100 (low confidence).
What moves the price
The share trades about 29% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 28% fair-value upside, at 23%, 079170 screens richer than that median.
Fair Value models
Bear4,089 KRWFair Value 6,131 KRWBull8,105 KRW
Price 4,990 KRW · Upside +22.9%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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.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.
Best data coverage
FCF DCF13,046 KRW20,864 KRW33,301 KRW79
Growth DCF13,205 KRW20,003 KRW30,077 KRW78
Residual Income12,053 KRW13,134 KRW16,184 KRW76
All 26 models by family
DCF Models
FCF DCF13,046 KRW20,864 KRW33,301 KRW79
Owner Earnings12,483 KRW19,953 KRW31,835 KRW75
5Y Revenue Exit13,484 KRW22,069 KRW33,202 KRW72
5Y EBITDA Exit14,038 KRW23,130 KRW33,894 KRW74
5Y P/E Exit14,289 KRW23,610 KRW33,581 KRW70
10Y Revenue Exit12,777 KRW20,686 KRW31,675 KRW66
10Y EBITDA Exit13,572 KRW21,436 KRW32,218 KRW68
10Y P/E Exit13,735 KRW21,775 KRW31,972 KRW63
Earnings-Based
Graham-Dodd8,609 KRW29,735 KRW39,935 KRW64
Lynch FV6,877 KRW9,824 KRW12,772 KRW61
PEG = 1.06,877 KRW9,824 KRW12,772 KRW57
EPV13,597 KRW15,822 KRW17,776 KRW74
Dividend Discount
Gordon GGM2,032 KRW4,275 KRW6,875 KRW66
DDM Multi-Stage2,032 KRW3,545 KRW4,479 KRW66
Multiples
P/E Multiple16,142 KRW21,523 KRW26,903 KRW63
P/S Multiple16,142 KRW21,523 KRW26,903 KRW58
P/B Multiple6,829 KRW9,105 KRW11,382 KRW55
EV/EBIT16,362 KRW21,670 KRW26,977 KRW66
EV/EBITDA16,159 KRW21,398 KRW26,638 KRW67
EV/Revenue14,239 KRW20,153 KRW26,067 KRW54
Asset-Based
NCAV (Graham)4,589 KRW6,953 KRW8,692 KRW54
Growth DCF
Growth DCF13,205 KRW20,003 KRW30,077 KRW78
Rev-Margin DCF13,484 KRW21,991 KRW32,037 KRW72
Economic Profit
Residual Income12,053 KRW13,134 KRW16,184 KRW76
ROIC Compounder13,597 KRW17,127 KRW22,087 KRW72
Growth Earnings
Growth-Adj P/E14,246 KRW20,351 KRW26,457 KRW67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.1%
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.
−0.2%
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.
+11.9%
Start year 2020 (pandemic). Over 10 years: +7.5% 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.
+6.9%
’14
’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.
+44.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+41.1%
Dividend (yield on the price)3.3%
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.41.1% vs 12.5%, 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.2% → 8%
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).
−35.0%
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 −36.3% 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.Metals & Mining · 29 stocks
Beats the industry median on 7/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+22.9% · Above median
Profitability
Return on assets7.6% · Top 25%
Net margin (12 months)6.5% · Above median
Operating margin (12 months)6.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)49.6% · Top 25%
Dividend yield (12 months)3.3% · Below median
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Metals & Mining 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). "Hanchang Ind.Co.Ltd Fair Value". https://www.fairvalue-calculator.com/stock/079170
Frequently asked questions
Is Hanchang Ind.Co.Ltd (079170) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 6,131 KRW versus a price of 4,990 KRW, about +23% upside (undervalued).
What is the fair value of 079170?
Our model-based fair value for Hanchang Ind.Co.Ltd is 6,131 KRW (as of Nov 7, 2026), built from audited fundamentals. The current price: 4,990 KRW.
What is the quality score of 079170?
Hanchang Ind.Co.Ltd has a Quality Score of 64/100. 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 Hanchang Ind.Co.Ltd (079170)?
Our model-based price target is the fair value of 6,131 KRW (as of Nov 7, 2026) from 26 valuation models. Cautious scenario 4,089 KRW, optimistic scenario 8,105 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hanchang Ind.Co.Ltd stock forecast for 2026?
Our models put fair value at 6,131 KRW, about +23% upside versus a price of 4,990 KRW (undervalued). Cautious scenario 4,089 KRW, optimistic scenario 8,105 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hanchang Ind.Co.Ltd (079170)?
Hanchang Ind.Co.Ltd reported trailing-twelve-month revenue of about 92.5B KRW (latest available figure, as of Nov 7, 2026).
Does Hanchang Ind.Co.Ltd pay a dividend?
Hanchang Ind.Co.Ltd currently shows a dividend yield of 3.32% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Hanchang Ind.Co.Ltd (079170)?
Hanchang Ind.Co.Ltd has a dividend yield of 3.3%. A dividend has been paid every year since at least 2005. Our assessment: Safety not assessed. Payout ratio and cash coverage are not available, so we do not judge how safe this dividend is.
What growth is priced into Hanchang Ind.Co.Ltd (079170)?
For today's price to be fair in a discounted-cash-flow model, Hanchang Ind.Co.Ltd would have to grow free cash flow by -35.0 % 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 +11.9 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 079170 use?
Our models discount Hanchang Ind.Co.Ltd at 8.9 %: a base by market capitalisation (nano), damped by beta 0.36, 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 Hanchang Ind.Co.Ltd that is -35.0 % 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 Hanchang Ind.Co.Ltd (079170) delivered so far?
Over the past 5 years revenue at Hanchang Ind.Co.Ltd grew +11.9 % a year. The price currently implies free-cash-flow growth of -35.0 % 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 Hanchang Ind.Co.Ltd (079170) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Hanchang Ind.Co.Ltd (-35.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hanchang Ind.Co.Ltd (079170)?
The free-cash-flow yield on the price is 21.46 %: that much free cash flow Hanchang Ind.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 Hanchang Ind.Co.Ltd (079170)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hanchang Ind.Co.Ltd it is 6,131 KRW per share (as of Nov 7, 2026), against a price of 4,990 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 Hanchang Ind.Co.Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 079170 trades below its calculated fair value: price 4,990 KRW, fair value 6,131 KRW, a gap of about +23% (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 079170?
No. The price is what the market pays today (4,990 KRW); the fair value is what the company's own numbers justify (6,131 KRW). For Hanchang Ind.Co.Ltd the two are 1,141 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hanchang Ind.Co.Ltd worth?
The market values Hanchang Ind.Co.Ltd at about 25.8B KRW (market capitalisation, as of Nov 7, 2026). Per share that is 4,990 KRW; our models calculate a fair value of 6,131 KRW per share.
What do the bullish and bearish scenarios say about 079170?
Our models span a range for Hanchang Ind.Co.Ltd: cautious scenario 4,089 KRW, base 6,131 KRW, optimistic 8,105 KRW per share (as of Nov 7, 2026, price 4,990 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hanchang Ind.Co.Ltd (079170)?
Balance-sheet figures for Hanchang Ind.Co.Ltd (as of Nov 7, 2026): debt of 0.04 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 079170 from its 52-week high?
Hanchang Ind.Co.Ltd trades at 4,990 KRW, about 29% below its 52-week high of 6,993 KRW and 14% above the low of 4,380 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 6,131 KRW is for.
Which stocks are comparable to Hanchang Ind.Co.Ltd?
From the same area (Basic Materials) we also value PX, AT, LCB, APX, 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 Hanchang Ind.Co.Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price 4,990 KRW, calculated fair value 6,131 KRW (+23%), Quality Score 64/100, 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 079170 calculated?
We run Hanchang Ind.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 6,131 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. Hanchang Ind.Co.Ltd currently trades 19% 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 Hanchang Ind.Co.Ltd (079170)?
The closing price on Nov 6, 2026 was 4,990 KRW. Our model-based fair value is 6,131 KRW, about +23% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hanchang Ind.Co.Ltd right now?
Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (4,089 KRW to 8,105 KRW) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Hanchang Ind.Co.Ltd
How large is the market capitalisation of Hanchang Ind.Co.Ltd (079170)?
The market capitalisation of Hanchang Ind.Co.Ltd is 25.8B KRW (≈ $19.1M). 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 Hanchang Ind.Co.Ltd (079170)?
The price-to-sales ratio of Hanchang Ind.Co.Ltd is 0.28 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Hanchang Ind.Co.Ltd (079170)?
The dividend yield of Hanchang Ind.Co.Ltd is 3.3%. 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 Hanchang Ind.Co.Ltd (079170)?
The net margin of Hanchang Ind.Co.Ltd is 6.5% (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 Hanchang Ind.Co.Ltd (079170)?
The return on equity (ROE) of Hanchang Ind.Co.Ltd is 1,114% (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 Hanchang Ind.Co.Ltd (079170)?
On an EBIT basis the return on assets of Hanchang Ind.Co.Ltd is 7.1% (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 Hanchang Ind.Co.Ltd (079170)?
The operating margin of Hanchang Ind.Co.Ltd is 6.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hanchang Ind.Co.Ltd (079170)?
Revenue at Hanchang Ind.Co.Ltd is growing +49.6% versus a year earlier (3y avg −0.2%). 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 Hanchang Ind.Co.Ltd (079170)?
Earnings per share at Hanchang Ind.Co.Ltd are growing +219% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Hanchang Ind.Co.Ltd in the live analysis
One click puts Hanchang Ind.Co.Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026