Wooyang Co. Ltd (103840) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Wooyang Co. Ltd KRW 2,519, price KRW 1,582, upside +59.3%, quality 52 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Wooyang Co. Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 1,568 KRW – 11,220 KRW · fair‑value band 2,161 KRW – 3,275 KRW · the 1,582 KRW price screens below the 2,519 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Wooyang Co. in your weekly email
Every Wednesday you see whether Wooyang Co. 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.
Wooyang Co., Ltd. manufactures and sells food products in Korea. It offers frozen fruits, such as strawberry, mango, blueberry, kiwi, etc.; puree made of strawberry, mango, kiwi, blueberry, passion fruit, etc.; and pastes made of sweet potato, chestnut, potato, etc.
Show more
Wooyang Co., Ltd. manufactures and sells food products in Korea. It offers frozen fruits, such as strawberry, mango, blueberry, kiwi, etc.; puree made of strawberry, mango, kiwi, blueberry, passion fruit, etc.; and pastes made of sweet potato, chestnut, potato, etc. The company also provides beverages made of apple, strawberry, mango, kiwi, etc.; concentrates made of apple, mango, kiwi, blueberry, passion fruit, etc.; and smoothies made of strawberry, mango, pineapple, etc. In addition, it offers frozen vegetables comprising potato, carrot, sweet pumpkin, broccoli, cauliflower, etc.; corn dog products; bakery ingredients, such as sweet potato can, diced apple can, chestnut can, peanut, almond, etc.; and home-meal-replacements, including sweet potato soup, pumpkin soup, curry, seafood risotto, tomato risotto, croquette, etc., as well as Asian food sauces, marinated sauces, dressings, dipping sauces, etc. The company was founded in 1992 and is headquartered in Seocheon-eup, South Korea.
Stock analysis
Wooyang Co. Ltd (103840) currently trades at 1,582 KRW, while our model-based Fair Value estimate is 2,519 KRW, implying the stock looks roughly 37.2% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 6,384 KRW per share, and 22 of the 24 models we run sit above the 1,582 KRW price.
Bear case: the Earnings-Based group reads lowest at 845.34 KRW, and 2 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: 2,161 KRW (bear) to 3,275 KRW (bull), the price of 1,582 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 52/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Wooyang Co. Ltd reported revenue of 184B KRW in FY2025 versus 139B KRW in FY2021, a compound +7.2%/yr. Reported net income was 2.2B KRW in FY2025, compounding +15.1%/yr from FY2021.
Key figures
Market cap 31.1B KRW (≈ $21.8M) · P/S ratio 0.16 · Net margin 1.2% · Return on equity 4.4% · Return on assets (EBIT) 1.1% · Operating margin 2.1% · Revenue (TTM) 190B KRW · Revenue growth (YoY) +15.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 65% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −2% fair-value upside, at 59%, 103840 screens cheaper than that median.
Fair Value models
Bear 2,161 KRWFair Value 2,519 KRWBull 3,275 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.
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.68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+4.3%
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.
+4.0%
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.
+6.7%
Start year 2020 (pandemic)
Revenue growth 8 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.
+8.5%
’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.
−12.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−12.4%
Dividend (yield on the price)0.0%
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.4% → 2%
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).
−1.7%
Yearly growth needed for the next five years to justify today's price.
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 −3.7% 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.Packaged Foods · 667 stocks
Beats the industry median on 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside+59% · Top 25%
Profitability
Return on equity (TTM)4% · Below median
Return on assets2% · Below median
Net margin (TTM)1% · Below median
Operating margin (TTM)2% · Below median
Growth and dividend
Revenue growth15% · Top 25%
Balance sheet
Debt / equity0.26× · Above median
Valuation Multiplesvs Packaged Foods 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.
Is Wooyang Co. Ltd (103840) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2,519 KRW versus a price of 1,582 KRW, about +59% upside (undervalued).
What is the fair value of 103840?
Our model-based fair value for Wooyang Co. Ltd is 2,519 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 1,582 KRW.
What is the quality score of 103840?
Wooyang Co. Ltd has a Quality Score of 52/100. 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 Wooyang Co. Ltd (103840)?
Our model-based price target is the fair value of 2,519 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 2,161 KRW, optimistic scenario 3,275 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Wooyang Co. Ltd stock forecast for 2026?
Our models put fair value at 2,519 KRW, about +59% upside versus a price of 1,582 KRW (undervalued). Cautious scenario 2,161 KRW, optimistic scenario 3,275 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Wooyang Co. Ltd (103840)?
Wooyang Co. Ltd reported trailing-twelve-month revenue of about 190B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into Wooyang Co. Ltd (103840)?
For today's price to be fair in a discounted-cash-flow model, Wooyang Co. Ltd would have to grow free cash flow by -1.7 % per year for five years (discount rate 9.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 103840 use?
Our models discount Wooyang Co. Ltd at 9.3 %: a base by market capitalisation (nano), damped by beta 0.67, 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 Wooyang Co. Ltd that is -1.7 % per year a year over ten years, using the same discount rate (9.3 %) and the same formula as our fair value.
How much growth has Wooyang Co. Ltd (103840) delivered so far?
Over the past 5 years revenue at Wooyang Co. Ltd grew +6.7 % a year. The price currently implies -1.7 % per year free-cash-flow growth a 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 Wooyang Co. Ltd (103840) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Wooyang Co. Ltd (-1.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Wooyang Co. Ltd (103840)?
The free-cash-flow yield on the price is 31.42 %: that much free cash flow Wooyang Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wooyang Co. Ltd (103840)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wooyang Co. Ltd it is 2,519 KRW per share (as of Sep 24, 2026), against a price of 1,582 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Wooyang Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 103840 trades below its calculated fair value: price 1,582 KRW, fair value 2,519 KRW, a gap of about +59% (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 103840?
No. The price is what the market pays today (1,582 KRW); the fair value is what the company's own numbers justify (2,519 KRW). For Wooyang Co. Ltd the two are 937.43 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Wooyang Co. Ltd worth?
The market values Wooyang Co. Ltd at about 31.1B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 1,582 KRW; our models calculate a fair value of 2,519 KRW per share.
What do the bullish and bearish scenarios say about 103840?
Our models span a range for Wooyang Co. Ltd: cautious scenario 2,161 KRW, base 2,519 KRW, optimistic 3,275 KRW per share (as of Sep 24, 2026, price 1,582 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Wooyang Co. Ltd (103840)?
Balance-sheet figures for Wooyang Co. Ltd (as of Sep 24, 2026): return on equity 4.4%, debt of 0.26 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 103840 from its 52-week high?
Wooyang Co. Ltd trades at 1,582 KRW, about 65% below its 52-week high of 4,530 KRW and 1% above the low of 1,568 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 2,519 KRW is for.
Which stocks are comparable to Wooyang Co. Ltd?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, The Kraft Heinz Company, Foshan Haitian Flavouring and Food Company, 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 Wooyang Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 1,582 KRW, calculated fair value 2,519 KRW (+59%), Quality Score 52/100, from 24 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 103840 calculated?
We run Wooyang Co. Ltd through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 2,519 KRW, 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 14.1 % above its aggregate fair value. Wooyang Co. Ltd currently trades 59 % 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 Wooyang Co. Ltd (103840)?
The closing price on Sep 23, 2026 was 1,582 KRW. Our model-based fair value is 2,519 KRW, about +59% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wooyang Co. Ltd right now?
The price is below even our cautious bear case (2,161 KRW). The market is more pessimistic than our downside scenario. Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Wooyang Co. Ltd
How large is the market capitalisation of Wooyang Co. Ltd (103840)?
The market capitalisation of Wooyang Co. Ltd is 31.1B KRW (≈ $21.8M). 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 Wooyang Co. Ltd (103840)?
The price-to-sales ratio of Wooyang Co. Ltd is 0.16 (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 Wooyang Co. Ltd (103840)?
The net margin of Wooyang Co. Ltd is 1.2% (fiscal year 2025). 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 Wooyang Co. Ltd (103840)?
The return on equity (ROE) of Wooyang Co. Ltd is 4.4% (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 Wooyang Co. Ltd (103840)?
On an EBIT basis the return on assets of Wooyang Co. Ltd is 1.1% (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 Wooyang Co. Ltd (103840)?
The operating margin of Wooyang Co. Ltd is 2.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wooyang Co. Ltd (103840)?
Revenue at Wooyang Co. Ltd is growing +15.4% versus a year earlier (3y avg +4.0%). 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 Wooyang Co. Ltd (103840)?
Earnings per share at Wooyang Co. Ltd are growing −15.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Wooyang Co. Ltd (103840) carry?
The net debt of Wooyang Co. Ltd is 68.4B KRW (fiscal year 2025, ≈ 8.4 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 Wooyang Co. Ltd in the live analysis
One click puts Wooyang Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
