EN DE

HyosungONBCo.,Ltd (097870) Fair Value & Analysis

Basic Materials · KR · Market cap 39.6B KRW

HL HyosungONBCo.,Ltd 097870 · KQ
Price4,595 KRW
Fair Value6,605 KRW
Upside+43.7%
Quality72/100
Watch HyosungONBCo.,Ltd for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 9.7% net margin
Low debt · generates free cash flow
Ranks above peers (8/9)
Moderate moat 56/100
Evidence: High Range 4,953 KRW – 8,256 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 5,631 KRW to 6,605 KRW (+17.3%) since Jul 6, 2026. Share price −0.5% over the past month.

A solid business, screening 44% undervalued on our models.

What matters now

  • The rarer combination: high quality (72/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (4,953 KRW). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

16,706 KRW 4,185 KRW Fair Value 6,605 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 4,185 KRW – 16,706 KRW · fair‑value band 4,953 KRW – 8,256 KRW · the 4,595 KRW price screens below the 6,605 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

HyosungONBCo.,Ltd (097870) currently trades at 4,595 KRW, while our model-based Fair Value estimate is 6,605 KRW, implying the stock looks roughly 43.7% undervalued today. The Quality Score stands at 72/100 (solid quality), in the Basic Materials 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: high), always confirm before acting.

Over the trailing twelve months, HyosungONBCo.,Ltd generated revenue of 32.3B KRW at a net margin of 9.7%. Revenue declined 10.7% year over year. Fundamentals as of Jul 22, 2026

Our scenario range runs from 4,953 KRW (bear case) to 8,256 KRW (bull case); at 4,595 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 43% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at 44%, 097870 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
Growth DCF 12,813 KRW 16,387 KRW 22,500 KRW 80
Residual Income 6,794 KRW 6,667 KRW 5,846 KRW 76
Rev-Margin DCF 8,311 KRW 10,023 KRW 12,223 KRW 74
All 24 models by family
DCF Models
FCF DCF 12,377 KRW 16,059 KRW 22,878 KRW 38
Owner Earnings 6,283 KRW 7,572 KRW 9,959 KRW 31
5Y Revenue Exit 8,311 KRW 9,803 KRW 11,953 KRW 39
5Y EBITDA Exit 8,796 KRW 10,643 KRW 13,092 KRW 41
5Y P/E Exit 8,833 KRW 10,707 KRW 12,970 KRW 38
10Y Revenue Exit 9,756 KRW 11,012 KRW 12,268 KRW 36
10Y EBITDA Exit 10,130 KRW 11,531 KRW 12,937 KRW 37
10Y P/E Exit 10,152 KRW 11,571 KRW 12,865 KRW 35
Earnings-Based
Graham-Dodd 2,253 KRW 2,753 KRW 3,097 KRW 54
EPV 6,563 KRW 7,157 KRW 7,677 KRW 59
Dividend Discount
Gordon GGM 885.74 KRW 969.49 KRW 1,097 KRW 70
DDM Multi-Stage 885.74 KRW 1,111 KRW 1,427 KRW 61
Multiples
P/E Multiple 4,224 KRW 5,631 KRW 7,039 KRW 63
P/S Multiple 3,232 KRW 4,309 KRW 5,386 KRW 58
P/B Multiple 4,224 KRW 5,631 KRW 7,039 KRW 55
EV/EBIT 7,365 KRW 8,820 KRW 10,276 KRW 53
EV/EBITDA 7,152 KRW 8,537 KRW 9,921 KRW 54
EV/Revenue 6,015 KRW 7,308 KRW 8,601 KRW 43
Asset-Based
NCAV (Graham) 4,613 KRW 6,181 KRW 9,226 KRW 50
Growth DCF
Growth DCF 12,813 KRW 16,387 KRW 22,500 KRW 80
Rev-Margin DCF 8,311 KRW 10,023 KRW 12,223 KRW 74
Economic Profit
Residual Income 6,794 KRW 6,667 KRW 5,846 KRW 76
ROIC Compounder 6,563 KRW 7,157 KRW 7,677 KRW 72
Growth Earnings
Growth-Adj P/E 3,009 KRW 4,298 KRW 5,588 KRW 68

Widest divergence: DCF Models (10,707 KRW) versus Dividend Discount (969.49 KRW). Highest evidence: Growth DCF (80).

Notify me when 097870 reaches fair value

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

Key figures & financial health

Revenue (TTM) 32.3B KRW
Revenue growth (YoY) -10.7%
Net margin 9.7%
Return on equity 420%
Free cash flow 8.2B KRW FY2025
Operating margin 9.2%
More key figures
EPS growth (YoY) -36.0%

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

Quality Score breakdown

Overall quality 72/100

Of which business quality 71 · Market factors (momentum, volatility) 22

Profitability 29
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 97
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 6
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 98
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

HyosungONBCo.,Ltd produces and supplies organic fertilizers in South Korea and internationally. It also provides grade 1 feed composts, crop exclusive fertilizers, microbial fertilizers, trace element fertilizers, liquid nutrients, and peatmoss. The company was formerly known as HYOSUNG O&B Corporation and changed its name to HyosungONBCo., Ltd in July 2006.

Full company description

HyosungONBCo.,Ltd produces and supplies organic fertilizers in South Korea and internationally. It also provides grade 1 feed composts, crop exclusive fertilizers, microbial fertilizers, trace element fertilizers, liquid nutrients, and peatmoss. The company was formerly known as HYOSUNG O&B Corporation and changed its name to HyosungONBCo., Ltd in July 2006. HyosungONBCo., Ltd was founded in 1984 and is headquartered in Daejeon, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

HyosungONBCo.,Ltd reported revenue of 24.4B KRW in FY2025 versus 30.1B KRW in FY2021, a compound −5.2%/yr. Reported net income was 2.8B KRW in FY2025, compounding +4.3%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
24.4B KRW
Latest YoY
−13.1%
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.
−10.5%
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.
−3.6%
Avg. growth/yr (13Y) 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.
−1.7%
Revenue −5.2%/yr
FY21 30.1B KRW
FY22 34.0B KRW
FY23 29.7B KRW
FY24 28.1B KRW
FY25 24.4B KRW
Net income +4.3%/yr
FY21 2.4B KRW
FY22 3.9B KRW
FY23 1.3B KRW
FY24 4.5B KRW
FY25 2.8B KRW

Watch 097870: 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). "HyosungONBCo.,Ltd Fair Value". https://www.fairvalue-calculator.com/stock/097870

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 72 · Top 25%
Fair Value upside +44% · Top 25%
Return on equity (TTM) 420% · Top 25%
Return on assets 2% · Above median
Net margin (TTM) 10% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth -11% · Bottom 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Chemicals 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 92 · sector 0
FUTURE 0 · sector 20
PAST 100 · sector 19
HEALTH 100 · sector 94
DIVIDEND 0 · 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 22, 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 HyosungONBCo.,Ltd 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 HyosungONBCo.,Ltd (097870) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 6,605 KRW versus a price of 4,595 KRW, about +44% (undervalued).
What is the fair value of 097870?
Our model-based fair value for HyosungONBCo.,Ltd is 6,605 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 4,595 KRW.
What is the quality score of 097870?
HyosungONBCo.,Ltd has a Quality Score of 72/100. 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 HyosungONBCo.,Ltd (097870)?
HyosungONBCo.,Ltd reported trailing-twelve-month revenue of about 32.3B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 097870?
The net profit margin of HyosungONBCo.,Ltd is about 9.7%, meaning it keeps roughly 9.7% of revenue as net income. Based on the latest reported figures.

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 HyosungONBCo.,Ltd 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.