Hansae Co (105630) fair value: what the stock is really worth
As of Oct 21, 2026: fair value (intrinsic value) of Hansae Co stock KRW 25,560, price KRW 8,520, upside +200.0%, quality 50 out of 100. Rating: strongly 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, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range 7,900 KRW – 25,485 KRW · fair‑value band 17,892 KRW – 33,228 KRW · the 8,520 KRW price screens below the 25,560 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 2, 2026.
Follow Hansae Co in your weekly email
Every Wednesday you see whether Hansae 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.
Hansae Co., Ltd. manufactures and sells finished clothing products in Vietnam, Indonesia, Nicaragua, Guatemala, Myanmar, and Haiti. It exports its products to the United States and other countries. The company was founded in 1982 and is headquartered in Seoul, South Korea.
Show moreShow less
Hansae Co., Ltd. operates as a subsidiary of Hansae Yes24 Holdings Co., Ltd.
Stock analysis
Hansae Co (105630) currently trades at 8,520 KRW, while our model-based Fair Value estimate is 25,560 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 31,597 KRW per share, and 11 of the 13 models we run sit above the 8,520 KRW price.
Bear case: the Economic Profit group reads lowest at 14,924 KRW, and 2 of the 13 models stay below the price. Data coverage for this calculation is low.
Scenario range: 17,892 KRW (bear) to 33,228 KRW (bull), the price of 8,520 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 50/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Hansae Co reported revenue of 1.9T KRW in FY2025 versus 1.7T KRW in FY2021, a compound +3.8%/yr. Reported net income was 57.3B KRW in FY2025, compounding −4.0%/yr from FY2021.
Key figures
Market cap 336B KRW (≈ $253M) Micro · P/S ratio 0.17 · Dividend yield 7.0% · Net margin 1.7% · Return on equity 4.9% · Return on assets (EBIT) 10.5% · Operating margin 6.4% · Revenue (TTM) 2.0T KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 33 out of 100 (medium confidence).
What moves the price
The share trades about 42% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −15% fair-value upside, at 200%, 105630 screens cheaper than that median.
Fair Value models
Bear17,892 KRWFair Value 25,560 KRWBull33,228 KRW
Price 8,520 KRW · Upside +200.0%
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.
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.31/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+8.0%
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.
−4.1%
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.
+2.7%
Start year 2020 (pandemic). Over 10 years: +2.0% a year
Revenue growth 16 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.
+5.5%
’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.
+7.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.3%
Dividend (yield on the price)7.0%
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.0.3% vs 2.2%, steady
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% → 4%
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.Apparel Manufacturing · 216 stocks
Beats the industry median on 8/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)4.9% · Below median
Return on assets3.7% · Above median
Net margin (12 months)1.7% · Below median
Operating margin (12 months)6.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)18.2% · Top 25%
Dividend yield (12 months)7.0% · Top 25%
Balance sheet
Debt / equity0.17× · Above median
Valuation Multiplesvs Apparel Manufacturing 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). "Hansae Co Fair Value". https://www.fairvalue-calculator.com/stock/105630
Frequently asked questions
Is Hansae Co (105630) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of 25,560 KRW versus a price of 8,520 KRW, about +200% upside (undervalued).
What is the fair value of 105630?
Our model-based fair value for Hansae Co is 25,560 KRW (as of Oct 2, 2026), built from audited fundamentals. The current price: 8,520 KRW.
What is the quality score of 105630?
Hansae Co has a Quality Score of 50/100. 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 Hansae Co (105630)?
Our model-based price target is the fair value of 25,560 KRW (as of Oct 2, 2026) from 13 valuation models. Cautious scenario 17,892 KRW, optimistic scenario 33,228 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hansae Co stock forecast for 2026?
Our models put fair value at 25,560 KRW, about +200% upside versus a price of 8,520 KRW (undervalued). Cautious scenario 17,892 KRW, optimistic scenario 33,228 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hansae Co (105630)?
Hansae Co reported trailing-twelve-month revenue of about 2.0T KRW (latest available figure, as of Oct 2, 2026).
Does Hansae Co pay a dividend?
Hansae Co currently shows a dividend yield of 7.04% relative to its recent price (as of Oct 2, 2026).
What is the intrinsic value of Hansae Co (105630)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hansae Co it is 25,560 KRW per share (as of Oct 2, 2026), against a price of 8,520 KRW. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is Hansae Co stock overvalued or undervalued in 2026?
As of Oct 2, 2026, 105630 trades below its calculated fair value: price 8,520 KRW, fair value 25,560 KRW, a gap of about +200% (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 105630?
No. The price is what the market pays today (8,520 KRW); the fair value is what the company's own numbers justify (25,560 KRW). For Hansae Co the two are 17,040 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hansae Co worth?
The market values Hansae Co at about 336B KRW (market capitalisation, as of Oct 2, 2026). Per share that is 8,520 KRW; our models calculate a fair value of 25,560 KRW per share.
What do the bullish and bearish scenarios say about 105630?
Our models span a range for Hansae Co: cautious scenario 17,892 KRW, base 25,560 KRW, optimistic 33,228 KRW per share (as of Oct 2, 2026, price 8,520 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hansae Co (105630)?
Balance-sheet figures for Hansae Co (as of Oct 2, 2026): return on equity 4.9%, debt of 0.17 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is 105630 from its 52-week high?
Hansae Co trades at 8,520 KRW, about 42% below its 52-week high of 14,747 KRW and 8% above the low of 7,900 KRW (as of Oct 21, 2026). Distance from the high says nothing about value: that is what the fair value of 25,560 KRW is for.
Which stocks are comparable to Hansae Co?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, LPP SA, Levi Strauss & Co, 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 Hansae Co stock attractive at the current price?
The data as of Oct 2, 2026: price 8,520 KRW, calculated fair value 25,560 KRW (+200%), Quality Score 50/100, from 13 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 105630 calculated?
We run Hansae Co through 13 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 25,560 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 13.8 % above its aggregate fair value. Hansae Co currently trades 67 % 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 Hansae Co (105630)?
The closing price on Oct 21, 2026 was 8,520 KRW. Our model-based fair value is 25,560 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hansae Co right now?
The price is below even our cautious bear case (17,892 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (17,892 KRW to 33,228 KRW) leaves room in how you read the outcome.
Key figures of Hansae Co
How large is the market capitalisation of Hansae Co (105630)?
The market capitalisation of Hansae Co is 336B KRW (≈ $253M). 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 Hansae Co (105630)?
The price-to-sales ratio of Hansae Co is 0.17 (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 Hansae Co (105630)?
The dividend yield of Hansae Co is 7.0%. 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 Hansae Co (105630)?
The net margin of Hansae Co is 1.7% (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 Hansae Co (105630)?
The return on equity (ROE) of Hansae Co is 4.9% (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 Hansae Co (105630)?
On an EBIT basis the return on assets of Hansae Co is 10.5% (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 Hansae Co (105630)?
The operating margin of Hansae Co is 6.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hansae Co (105630)?
Revenue at Hansae Co is growing +18.2% versus a year earlier (3y avg −4.1%). 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 Hansae Co (105630)?
Earnings per share at Hansae Co are growing −40.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Hansae Co (105630) generate?
The free cash flow of Hansae Co is −48.9B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Hansae Co (105630) carry?
The net debt of Hansae Co is 257B KRW (fiscal year 2025). 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 Hansae Co in the live analysis
One click puts Hansae Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 2, 2026