HyosungONBCo.Ltd (097870) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of HyosungONBCo.Ltd stock KRW 6,240, price KRW 3,900, upside +60.0%, quality 58 out of 100. Rating: strongly undervalued. Calculated from audited financials with 21 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 3, 2026.
How to read this chart
60‑month range 3,900 KRW – 16,706 KRW · fair‑value band 5,328 KRW – 8,174 KRW · the 3,900 KRW price screens below the 6,240 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow HyosungONBCo.Ltd in your weekly email
Every Wednesday you see whether HyosungONBCo.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.
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.
Show moreShow less
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.
Stock analysis
HyosungONBCo.Ltd (097870) currently trades at 3,900 KRW, while our model-based Fair Value estimate is 6,240 KRW, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 5,635 KRW per share, and 11 of the 21 models we run sit above the 3,900 KRW price.
Bear case: the Asset-Based group reads lowest at 1,232 KRW, and 10 of the 21 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 5,328 KRW (bear) to 8,174 KRW (bull), the price of 3,900 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 58/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
HyosungONBCo.Ltd reported revenue of 22.0B KRW in FY2026 versus 34.0B KRW in FY2022, a compound −10.4%/yr. Reported net income was 846M KRW in FY2026, compounding −31.6%/yr from FY2022.
Key figures
Market cap 30.8B KRW (≈ $22.8M) Micro · P/S ratio 0.98 · Net margin 9.7% · Return on equity 420% · Return on assets (EBIT) 3.4% (5-year average) · Operating margin 9.2% · Revenue (TTM) 32.3B KRW · Revenue growth (YoY) −10.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 55 out of 100 (low confidence).
What moves the price
The share trades about 43% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −25% fair-value upside, at 60%, 097870 screens cheaper than that median.
Fair Value models
Bear5,328 KRWFair Value 6,240 KRWBull8,174 KRW
Price 3,900 KRW · Upside +60.0%
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 DCF4,762 KRW6,090 KRW8,405 KRW81
Growth DCF4,911 KRW6,182 KRW8,225 KRW80
5Y EBITDA Exit4,029 KRW5,276 KRW6,928 KRW76
All 21 models by family
DCF Models
FCF DCF4,762 KRW6,090 KRW8,405 KRW81
5Y Revenue Exit3,863 KRW4,989 KRW6,621 KRW74
5Y EBITDA Exit4,029 KRW5,276 KRW6,928 KRW76
5Y P/E Exit3,108 KRW3,684 KRW4,384 KRW72
10Y Revenue Exit4,153 KRW4,994 KRW5,872 KRW68
10Y EBITDA Exit4,310 KRW5,163 KRW6,044 KRW70
10Y P/E Exit3,778 KRW4,225 KRW4,622 KRW65
Earnings-Based
Graham-Dodd677.28 KRW827.79 KRW931.26 KRW67
EPV3,058 KRW3,387 KRW3,667 KRW74
Multiples
P/E Multiple1,270 KRW1,693 KRW2,117 KRW63
P/S Multiple1,270 KRW1,693 KRW2,117 KRW58
P/B Multiple6,760 KRW9,013 KRW11,266 KRW55
EV/EBIT2,869 KRW3,866 KRW4,862 KRW66
EV/EBITDA2,986 KRW4,021 KRW5,056 KRW67
EV/Revenue2,471 KRW3,581 KRW4,691 KRW53
Asset-Based
NCAV (Graham)813.00 KRW1,232 KRW1,540 KRW54
Growth DCF
Growth DCF4,911 KRW6,182 KRW8,225 KRW80
Rev-Margin DCF3,863 KRW5,087 KRW6,614 KRW74
Economic Profit
Residual Income5,656 KRW5,886 KRW6,245 KRW71
ROIC Compounder3,058 KRW3,387 KRW3,667 KRW72
Growth Earnings
Growth-Adj P/E904.69 KRW1,292 KRW1,680 KRW67
The fair value above starts from this blend and is adjusted for a cyclical trough 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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−9.9%
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.
−9.5%
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.
−6.1%
Start year 2021 (pandemic). Over 10 years: −5.9% a year
Revenue growth 14 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.
−2.3%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
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. Basis: EBIT basis. 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.
+2.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+2.7%
Dividend (yield on the price)0.0%
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.−17.5% vs −16.3%, steady
Profit margin 2021 to 2026 ⓘ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.5% → 11%
Pace: the 5-year rate starts in 2021 (pandemic)
⚠ Revenue per share shrinking 2.7%/yr over ~7Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
−39.7%
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 −41.0% 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.Chemicals · 340 stocks
Beats the industry median on 10/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+60.0% · Top 25%
Profitability
Return on equity (12 months)419.7% · Top 25%
Return on assets0.9% · Below median
Net margin (12 months)9.7% · Above median
Operating margin (12 months)9.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)−10.7% · Bottom 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Chemicals 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). "HyosungONBCo.Ltd Fair Value". https://www.fairvalue-calculator.com/stock/097870
Frequently asked questions
Is HyosungONBCo.Ltd (097870) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 6,240 KRW versus a price of 3,900 KRW, about +60% upside (undervalued).
What is the fair value of 097870?
Our model-based fair value for HyosungONBCo.Ltd is 6,240 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 3,900 KRW.
What is the quality score of 097870?
HyosungONBCo.Ltd has a Quality Score of 58/100. 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 HyosungONBCo.Ltd (097870)?
Our model-based price target is the fair value of 6,240 KRW (as of Nov 3, 2026) from 21 valuation models. Cautious scenario 5,328 KRW, optimistic scenario 8,174 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the HyosungONBCo.Ltd stock forecast for 2026?
Our models put fair value at 6,240 KRW, about +60% upside versus a price of 3,900 KRW (undervalued). Cautious scenario 5,328 KRW, optimistic scenario 8,174 KRW. The calculation is refreshed regularly with new filings.
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 Nov 3, 2026).
What growth is priced into HyosungONBCo.Ltd (097870)?
For today's price to be fair in a discounted-cash-flow model, HyosungONBCo.Ltd would have to grow free cash flow by -39.7 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -6.1 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 097870 use?
Our models discount HyosungONBCo.Ltd at 10.1 %: a base by market capitalisation (nano), damped by beta 0.97, 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 HyosungONBCo.Ltd that is -39.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.1 %) and the same formula as our fair value.
How much growth has HyosungONBCo.Ltd (097870) delivered so far?
Over the past 5 years revenue at HyosungONBCo.Ltd grew -6.1 % a year. The price currently implies free-cash-flow growth of -39.7 % 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 HyosungONBCo.Ltd (097870) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into HyosungONBCo.Ltd (-39.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of HyosungONBCo.Ltd (097870)?
The free-cash-flow yield on the price is 10.97 %: that much free cash flow HyosungONBCo.Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of HyosungONBCo.Ltd (097870)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For HyosungONBCo.Ltd it is 6,240 KRW per share (as of Nov 3, 2026), against a price of 3,900 KRW. It is the blended result of 21 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is HyosungONBCo.Ltd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 097870 trades below its calculated fair value: price 3,900 KRW, fair value 6,240 KRW, a gap of about +60% (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 097870?
No. The price is what the market pays today (3,900 KRW); the fair value is what the company's own numbers justify (6,240 KRW). For HyosungONBCo.Ltd the two are 2,340 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is HyosungONBCo.Ltd worth?
The market values HyosungONBCo.Ltd at about 30.8B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 3,900 KRW; our models calculate a fair value of 6,240 KRW per share.
What do the bullish and bearish scenarios say about 097870?
Our models span a range for HyosungONBCo.Ltd: cautious scenario 5,328 KRW, base 6,240 KRW, optimistic 8,174 KRW per share (as of Nov 3, 2026, price 3,900 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of HyosungONBCo.Ltd (097870)?
Balance-sheet figures for HyosungONBCo.Ltd (as of Nov 3, 2026): return on equity 419.7%, debt of 0.00 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 097870 from its 52-week high?
HyosungONBCo.Ltd trades at 3,900 KRW, about 43% below its 52-week high of 6,790 KRW and at the low of 3,900 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 6,240 KRW is for.
Which stocks are comparable to HyosungONBCo.Ltd?
From the same area (Basic Materials) we also value BASF SE, Saudi Basic Industries Corporation, Dow Inc, Ningxia Baofeng Energy Group, 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 HyosungONBCo.Ltd stock attractive at the current price?
The data as of Nov 3, 2026: price 3,900 KRW, calculated fair value 6,240 KRW (+60%), Quality Score 58/100, from 21 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 097870 calculated?
We run HyosungONBCo.Ltd through 21 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 6,240 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. HyosungONBCo.Ltd currently trades 38% 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 HyosungONBCo.Ltd (097870)?
The closing price on Nov 9, 2026 was 3,900 KRW. Our model-based fair value is 6,240 KRW, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with HyosungONBCo.Ltd right now?
The price is below even our cautious bear case (5,328 KRW). The market is more pessimistic than our downside scenario. Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of HyosungONBCo.Ltd
How large is the market capitalisation of HyosungONBCo.Ltd (097870)?
The market capitalisation of HyosungONBCo.Ltd is 30.8B KRW (≈ $22.8M). 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 HyosungONBCo.Ltd (097870)?
The price-to-sales ratio of HyosungONBCo.Ltd is 0.98 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of HyosungONBCo.Ltd (097870)?
The net margin of HyosungONBCo.Ltd is 9.7% (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 HyosungONBCo.Ltd (097870)?
The return on equity (ROE) of HyosungONBCo.Ltd is 420% (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 HyosungONBCo.Ltd (097870)?
On an EBIT basis the return on assets of HyosungONBCo.Ltd is 3.4% (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 HyosungONBCo.Ltd (097870)?
The operating margin of HyosungONBCo.Ltd is 9.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at HyosungONBCo.Ltd (097870)?
Revenue at HyosungONBCo.Ltd is growing −10.7% versus a year earlier (3y avg −9.5%). 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 HyosungONBCo.Ltd (097870)?
Earnings per share at HyosungONBCo.Ltd are growing −36.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does HyosungONBCo.Ltd (097870) carry?
The net debt of HyosungONBCo.Ltd is 1.0B KRW (fiscal year 2026, ≈ 0.3 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 HyosungONBCo.Ltd in the live analysis
One click puts HyosungONBCo.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 3, 2026