Hanmi Pharm Co Ltd (128940) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hanmi Pharm Co Ltd stock KRW 213,487, price KRW 467,000, that is 54.3% below the price, quality 63 out of 100. Rating: strongly overvalued. 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. As of Nov 6, 2026.
How to read this chart
60‑month range 214,217 KRW – 623,719 KRW · fair‑value band 149,441 KRW – 277,533 KRW · the 467,000 KRW price screens above the 213,487 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Hanmi Pharm Co in your weekly email
Every Wednesday you see whether Hanmi Pharm 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.
Hanmi Pharm. Co., Ltd., a biopharmaceutical company, engages in the manufacture and sale of pharmaceutical products in South Korea, China, Japan, the United States, and internationally.
Show moreShow less
It focuses on research areas with high unmet medical needs, including obesity, metabolism, oncology, and rare diseases.
The company's products include Gugutams, a urological combination therapy combining two active ingredients: tamsulosin, a treatment for Obstructive Prostatic Growth (OPG), and tadalafil, a treatment for erectile dysfunction (ED). The company has a research collaboration with MEDIC Life Sciences Inc. to identify cancer biomarkers.
The company was founded in 1973 and is based in Hwaseong-si, South Korea.
Stock analysis
Hanmi Pharm Co Ltd (128940) currently trades at 467,000 KRW, while our model-based Fair Value estimate is 213,487 KRW, 54% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 307,200 KRW per share, and 0 of the 26 models we run sit above the 467,000 KRW price.
Bear case: the Dividend Discount group reads lowest at 41,869 KRW, and 26 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 149,441 KRW (bear) to 277,533 KRW (bull), the price of 467,000 KRW sits above 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 63/100 (solid quality), in the Healthcare sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Hanmi Pharm Co Ltd reported revenue of 1.5T KRW in FY2025 versus 1.2T KRW in FY2021, a compound +6.5%/yr. Reported net income was 170B KRW in FY2025, compounding +26.1%/yr from FY2021.
Key figures
Market cap 5.9T KRW (≈ $4.3B) Mid · P/E ratio 27.2 · P/S ratio 3.58 · EPS (TTM) 17,105 KRW · Dividend yield 0.4% · Net margin 13.1% · Return on equity 16.4% · Return on assets (EBIT) 9.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 65 out of 100 (low confidence).
What moves the price
The share trades about 25% below its 52-week high and 50% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −27% fair-value upside, at −54%, 128940 screens richer than that median.
Fair Value models
Bear149,441 KRWFair Value 213,487 KRWBull277,533 KRW
Price 467,000 KRW · Downside -54.3%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (12,912 KRW per share) are deliberately not added.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.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+3.5%
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.
+5.1%
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.
+7.5%
Start year 2020 (pandemic). Over 10 years: +1.6% a year
Revenue growth 15 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.
+10.7%
’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. 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.
+18.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+18.2%
Dividend (yield on the price)0.4%
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.24.7% vs 21.1%, picking up
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.5% → 17%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+30.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
0.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +27.5% a year for the price and −2.1% for the forecasts.
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.Drug Manufacturers - Specialty & Generic · 549 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside−54.3% · Below median
Profitability
Return on equity (12 months)16.4% · Top 25%
Return on assets7.9% · Above median
Net margin (12 months)13.1% · Above median
Operating margin (12 months)26.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)29.3% · Top 25%
Dividend yield (12 months)0.4% · Bottom 25%
Balance sheet
Debt / equity0.07× · Below median
Valuation Multiplesvs Drug Manufacturers - Specialty & Generic 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). "Hanmi Pharm Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/128940
Frequently asked questions
Is Hanmi Pharm Co Ltd (128940) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 213,487 KRW versus a price of 467,000 KRW, about 54% lower (overvalued).
What is the fair value of 128940?
Our model-based fair value for Hanmi Pharm Co Ltd is 213,487 KRW (as of Nov 6, 2026), built from audited fundamentals. The current price: 467,000 KRW.
What is the quality score of 128940?
Hanmi Pharm Co Ltd has a Quality Score of 63/100. 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 Hanmi Pharm Co Ltd (128940)?
Our model-based price target is the fair value of 213,487 KRW (as of Nov 6, 2026) from 26 valuation models. Cautious scenario 149,441 KRW, optimistic scenario 277,533 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hanmi Pharm Co Ltd stock forecast for 2026?
Our models put fair value at 213,487 KRW, about 54% lower versus a price of 467,000 KRW (overvalued). Cautious scenario 149,441 KRW, optimistic scenario 277,533 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hanmi Pharm Co Ltd (128940)?
Hanmi Pharm Co Ltd reported trailing-twelve-month revenue of about 1.7T KRW (latest available figure, as of Nov 6, 2026).
Does Hanmi Pharm Co Ltd pay a dividend?
Hanmi Pharm Co Ltd currently shows a dividend yield of 0.43% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Hanmi Pharm Co Ltd (128940) and when is the ex-dividend date?
Hanmi Pharm Co Ltd pays a dividend of 2,000 KRW per share a year, a dividend yield of 0.4%. The last ex-dividend date was Mar 30, 2026. The payout ratio is 11.7% of earnings. Free cash flow covers the dividend 3.80 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Hanmi Pharm Co Ltd (128940)?
For today's price to be fair in a discounted-cash-flow model, Hanmi Pharm Co Ltd would have to grow free cash flow by +30.2 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.5 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 128940 use?
Our models discount Hanmi Pharm Co Ltd at 9.1 %: a base by market capitalisation (mid), damped by beta 0.61, 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 Hanmi Pharm Co Ltd that is +30.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.1 %) and the same formula as our fair value.
How much growth has Hanmi Pharm Co Ltd (128940) delivered so far?
Over the past 5 years revenue at Hanmi Pharm Co Ltd grew +7.5 % a year. The price currently implies free-cash-flow growth of +30.2 % 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 Hanmi Pharm Co Ltd (128940) growing?
The median revenue growth in the sector is +6.2 % a year. That is the yardstick for the growth priced into Hanmi Pharm Co Ltd (+30.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hanmi Pharm Co Ltd (128940)?
The free-cash-flow yield on the price is 1.63 %: that much free cash flow Hanmi Pharm Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hanmi Pharm Co Ltd (128940)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hanmi Pharm Co Ltd it is 213,487 KRW per share (as of Nov 6, 2026), against a price of 467,000 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Hanmi Pharm Co Ltd stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 128940 trades above its calculated fair value: price 467,000 KRW, fair value 213,487 KRW, a gap of about −54% (overvalued). 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 128940?
No. The price is what the market pays today (467,000 KRW); the fair value is what the company's own numbers justify (213,487 KRW). For Hanmi Pharm Co Ltd the two are 253,513 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hanmi Pharm Co Ltd worth?
The market values Hanmi Pharm Co Ltd at about 5.9T KRW (market capitalisation, as of Nov 6, 2026). Per share that is 467,000 KRW; our models calculate a fair value of 213,487 KRW per share.
What do the bullish and bearish scenarios say about 128940?
Our models span a range for Hanmi Pharm Co Ltd: cautious scenario 149,441 KRW, base 213,487 KRW, optimistic 277,533 KRW per share (as of Nov 6, 2026, price 467,000 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 128940?
Hanmi Pharm Co Ltd trades at a price-to-earnings ratio of 27.2 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 213,487 KRW is built from several models across several years. Other multiples: P/B 4.7, P/S 3.6, EV/EBITDA 15.7.
How solid is the balance sheet of Hanmi Pharm Co Ltd (128940)?
Balance-sheet figures for Hanmi Pharm Co Ltd (as of Nov 6, 2026): return on equity 16.4%, debt of 0.07 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 128940 from its 52-week high?
Hanmi Pharm Co Ltd trades at 467,000 KRW, about 25% below its 52-week high of 623,719 KRW and 50% above the low of 311,500 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 213,487 KRW is for.
Which stocks are comparable to Hanmi Pharm Co Ltd?
From the same area (Healthcare) we also value Merck KGaA, Takeda Pharmaceutical Company, Galderma Group, Teva Pharmaceutical Industries Limited, 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 Hanmi Pharm Co Ltd stock attractive at the current price?
The data as of Nov 6, 2026: price 467,000 KRW, calculated fair value 213,487 KRW (−54%), Quality Score 63/100, from 26 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 128940 calculated?
We run Hanmi Pharm Co Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 213,487 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 13.0% above its aggregate fair value. Hanmi Pharm Co Ltd itself currently trades above fair value. 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 Hanmi Pharm Co Ltd (128940)?
The closing price on Nov 6, 2026 was 467,000 KRW. Our model-based fair value is 213,487 KRW, about 54% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hanmi Pharm Co Ltd right now?
The price sits above even our optimistic bull case (277,533 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (149,441 KRW to 277,533 KRW) leaves room in how you read the outcome.
Key figures of Hanmi Pharm Co Ltd
How large is the market capitalisation of Hanmi Pharm Co Ltd (128940)?
The market capitalisation of Hanmi Pharm Co Ltd is 5.9T KRW (≈ $4.3B). 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 Hanmi Pharm Co Ltd (128940)?
The price-to-sales ratio of Hanmi Pharm Co Ltd is 3.58 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Hanmi Pharm Co Ltd (128940)?
Earnings per share at Hanmi Pharm Co Ltd are 17,105 KRW (price ÷ EPS = P/E 27.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hanmi Pharm Co Ltd (128940)?
The dividend yield of Hanmi Pharm Co Ltd is 0.4% (payout 11.7%). 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 Hanmi Pharm Co Ltd (128940)?
The net margin of Hanmi Pharm Co Ltd is 13.1% (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 Hanmi Pharm Co Ltd (128940)?
The return on equity (ROE) of Hanmi Pharm Co Ltd is 16.4% (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 Hanmi Pharm Co Ltd (128940)?
On an EBIT basis the return on assets of Hanmi Pharm Co Ltd is 9.9% (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 Hanmi Pharm Co Ltd (128940)?
The operating margin of Hanmi Pharm Co Ltd is 26.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hanmi Pharm Co Ltd (128940)?
Revenue at Hanmi Pharm Co Ltd is growing +29.3% versus a year earlier (3y avg +5.1%). 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 Hanmi Pharm Co Ltd (128940)?
Earnings per share at Hanmi Pharm Co Ltd are growing +115% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hanmi Pharm Co Ltd (128940) carry?
The net debt of Hanmi Pharm Co Ltd is 317B KRW (fiscal year 2025, ≈ 3.3 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 Hanmi Pharm Co Ltd in the live analysis
One click puts Hanmi Pharm Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026