EN DE

SUNJIN BEAUTY SCIENCE Co (086710) Fair Value & Analysis

Basic Materials · KR · Market cap 81.3B KRW

SB SUNJIN BEAUTY SCIENCE Co 086710 · KQ
Price7,950 KRW
Fair Value7,399 KRW
Upside-6.9%
Quality43/100
Watch SUNJIN BEAUTY SCIENCE Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 3.1% net margin
Moderate debt · negative free cash flow
2.05% dividend yield
Ranks above peers (6/9)
Narrow moat 37/100
Evidence: Medium Range 5,649 KRW – 9,618 KRW Share as image

Fair value as of: Jul 20, 2026

From 14 valuation models · updated 21 days ago

Fair value updated Jul 20, 2026, revised from 7,340 KRW to 7,399 KRW (+0.8%) since Jul 6, 2026. Share price +9.5% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 5,649 KRW (bear) to 9,618 KRW (bull), base 7,399 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 43/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

21,576 KRW 4,536 KRW Fair Value 7,399 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 4,536 KRW – 21,576 KRW · fair‑value band 5,649 KRW – 9,618 KRW · the 7,950 KRW price screens above the 7,399 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

SUNJIN BEAUTY SCIENCE Co (086710) currently trades at 7,950 KRW, while our model-based Fair Value estimate is 7,399 KRW, implying the stock looks roughly 6.9% fairly valued today. The Quality Score stands at 43/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, SUNJIN BEAUTY SCIENCE Co generated revenue of 59.5B KRW at a net margin of 3.1%. Revenue grew 44.3% year over year. Net debt stands at 55.6B KRW. Fundamentals as of Jul 20, 2026

Our scenario range runs from 5,649 KRW (bear case) to 9,618 KRW (bull case); at 7,950 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 45% below its 52-week high and 20% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at -7%, 086710 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
Residual Income 6,571 KRW 6,918 KRW 7,427 KRW 76
ROIC Compounder 1,932 KRW 2,761 KRW 3,485 KRW 72
Growth-Adj P/E 5,952 KRW 8,502 KRW 11,053 KRW 68
All 14 models by family
Earnings-Based
Graham-Dodd 3,879 KRW 15,303 KRW 20,781 KRW 54
Lynch FV 3,781 KRW 5,402 KRW 7,022 KRW 50
PEG = 1.0 3,781 KRW 5,402 KRW 7,022 KRW 46
EPV 1,932 KRW 2,761 KRW 3,485 KRW 59
Multiples
P/E Multiple 7,272 KRW 9,696 KRW 12,121 KRW 63
P/S Multiple 7,272 KRW 9,696 KRW 12,121 KRW 58
P/B Multiple 7,272 KRW 9,696 KRW 12,121 KRW 55
EV/EBIT 3,051 KRW 5,080 KRW 7,109 KRW 53
EV/EBITDA 6,603 KRW 9,816 KRW 13,029 KRW 54
EV/Revenue 2,239 KRW 4,500 KRW 6,761 KRW 43
Asset-Based
NCAV (Graham) 4,048 KRW 5,425 KRW 8,096 KRW 50
Economic Profit
Residual Income 6,571 KRW 6,918 KRW 7,427 KRW 76
ROIC Compounder 1,932 KRW 2,761 KRW 3,485 KRW 72
Growth Earnings
Growth-Adj P/E 5,952 KRW 8,502 KRW 11,053 KRW 68

Widest divergence: Multiples (9,696 KRW) versus Economic Profit (2,761 KRW). Highest evidence: Residual Income (76).

Notify me when 086710 reaches fair value

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

Key figures & financial health

Revenue (TTM) 59.5B KRW
Revenue growth (YoY) +44.3%
Net margin 3.1%
Return on equity 1,128%
Free cash flow −8.9B KRW FY2025
Operating margin 8.1%
More key figures
Dividend yield 2.1%
EPS growth (YoY) -46.9%
Net debt 55.6B KRW FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 43 · Market factors (momentum, volatility) 20

Profitability 34
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 37
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 10
Price trend over the last 3–12 months (market factor)
52W Momentum 15
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

SUNJIN BEAUTY SCIENCE Co. ,Ltd. researches, develops, manufactures, and exports cosmetics, surfactant, and polymer bead products.

Full company description

SUNJIN BEAUTY SCIENCE Co. ,Ltd. researches, develops, manufactures, and exports cosmetics, surfactant, and polymer bead products. The company's cosmetics products include UV filter products; sun care solutions; skin care products, such as marshmallow powder, elasticity and whitening agents, soft focusing agents, sebum control agents, silica beads, and polymer micro beads; and make-up products, including fusion powder, air cushion foundation, bounce-up pact, premium pressed powder, cooling loose powder, mineral loose powder, BB and CC creams, mousse foundation, and natural wax beads. SUNJIN BEAUTY SCIENCE Co. ,Ltd. was formerly known as SUNJIN Chemical Co.,Ltd and changed its name to SUNJIN BEAUTY SCIENCE Co. ,Ltd. in May 2016. The company was founded in 1978 and is based in Ansan-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SUNJIN BEAUTY SCIENCE Co reported revenue of 80.8B KRW in FY2025 versus 48.7B KRW in FY2021, a compound +13.5%/yr. Reported net income was 6.0B KRW in FY2025, compounding +49.6%/yr from FY2021.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
80.8B KRW
Latest YoY
+1.8%
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.
+7.9%
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.
+11.7%
Avg. growth/yr (7Y) 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.
+8.2%
Revenue +13.5%/yr
FY21 48.7B KRW
FY22 64.3B KRW
FY23 72.6B KRW
FY24 79.4B KRW
FY25 80.8B KRW
Net income +49.6%/yr
FY21 1.2B KRW
FY22 19.6B KRW
FY23 5.6B KRW
FY24 9.1B KRW
FY25 6.0B KRW

Watch 086710: 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). "SUNJIN BEAUTY SCIENCE Co Fair Value". https://www.fairvalue-calculator.com/stock/086710

Peer Group

Chemicals · 333 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 43 · Below median
Fair Value upside −7% · Above median
Return on assets 3% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 8% · Above median
Revenue growth 44% · Top 25%
Dividend yield (TTM) 2.1% · Above median
Debt / equity 0.52× · Higher than 75% of peers

Valuation Multiples vs Chemicals median · lower = cheaper

EV/EBITDA 3.4× · 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 24 · sector 0
FUTURE 100 · sector 20
PAST 0 · sector 19
HEALTH 74 · sector 94
DIVIDEND 41 · sector 27

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 Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
BASF SE BASN 1,034 MXN 532.13 MXN -49%
Ningxia Baofeng Energy Group 600989 ¥20.32 ¥20.17 -1%
Zhejiang Juhua Co 600160 ¥42.85 ¥23.35 -46%
PT Barito Pacific Tbk, BRPT 1,690 IDR 1,628 IDR -4%
LG Chem, Ltd 051910 260,500 KRW 587,755 KRW +126%
Formosa Chemicals & Fibre Corporation 1326 66.10 TWD 6.79 TWD -90%
PTT Global Chemical Public Company PTTGC 35.50 THB 18.21 THB -49%
542812 542812 ₹4,369 ₹791.05 -82%
Indorama Ventures Public Company IVL 24.50 THB 17.95 THB -27%
Navin Fluorine International Limited NAVINFLUOR ₹8,650 ₹2,146 -75%

Compare SUNJIN BEAUTY SCIENCE Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 SUNJIN BEAUTY SCIENCE Co (086710) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 7,399 KRW versus a price of 7,950 KRW, about −7% (fairly valued).
What is the fair value of 086710?
Our model-based fair value for SUNJIN BEAUTY SCIENCE Co is 7,399 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 7,950 KRW.
What is the quality score of 086710?
SUNJIN BEAUTY SCIENCE Co has a Quality Score of 43/100. 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 SUNJIN BEAUTY SCIENCE Co (086710)?
SUNJIN BEAUTY SCIENCE Co reported trailing-twelve-month revenue of about 59.5B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 086710?
The net profit margin of SUNJIN BEAUTY SCIENCE Co is about 3.1%, meaning it keeps roughly 3.1% of revenue as net income. Based on the latest reported figures.
Does SUNJIN BEAUTY SCIENCE Co pay a dividend?
SUNJIN BEAUTY SCIENCE Co currently shows a dividend yield of about 2.05% relative to its recent price (as of Jul 20, 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 SUNJIN BEAUTY SCIENCE 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.