SaraminHR Co.Ltd (143240) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of SaraminHR Co.Ltd stock KRW 29,798, price KRW 14,960, upside +99.2%, quality 68 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 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 8, 2026.
How to read this chart
60‑month range 12,243 KRW – 48,632 KRW · fair‑value band 22,974 KRW – 36,623 KRW · the 14,960 KRW price screens below the 29,798 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow SaraminHR Co.Ltd in your weekly email
Every Wednesday you see whether SaraminHR Co.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.
Saramin Co.,Ltd. operates as a recruitment company in South Korea. The company offers Saramin, a career matching platform; Jumpit, an employment platform for developers; recruitment consulting; and HR research services.
Show moreShow less
The company was formerly known as SaraminHR Co.,Ltd. and changed its name to Saramin Co., Ltd. in April 2023. Saramin Co.,Ltd. was founded in 2005 and is headquartered in Seoul, South Korea.
Stock analysis
SaraminHR Co.Ltd (143240) currently trades at 14,960 KRW, while our model-based Fair Value estimate is 29,798 KRW, implying the stock looks roughly 50% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 150,041 KRW per share, and 18 of the 25 models we run sit above the 14,960 KRW price.
Bear case: the Dividend Discount group reads lowest at 4,697 KRW, and 7 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 22,974 KRW (bear) to 36,623 KRW (bull), the price of 14,960 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 68/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
SaraminHR Co.Ltd reported revenue of 121B KRW in FY2025 versus 129B KRW in FY2021, a compound −1.5%/yr. Reported net income was 91.9B KRW in FY2025, compounding +30.1%/yr from FY2021.
Key figures
Market cap 157B KRW (≈ $116M) Micro · P/E ratio 1.6 · P/S ratio 1.26 · EPS (TTM) 9,374 KRW · Dividend yield 4.7% · Net margin 78.4% · Return on equity 43.7% · Return on assets (EBIT) 13.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 83 out of 100 (low confidence).
What moves the price
The share trades about 16% below its 52-week high and 22% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 14% fair-value upside, at 99%, 143240 screens cheaper than that median.
Fair Value models
Bear22,974 KRWFair Value 29,798 KRWBull36,623 KRW
Price 14,960 KRW · Upside +99.2%
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 (7,439 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−5.6%
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.
−6.6%
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.
+4.7%
Start year 2020 (pandemic). Over 10 years: +5.9% a year
Revenue growth 11 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.
+7.4%
’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.
≈ −3.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−8.3%
Dividend (yield on the price)4.7%
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.30.6% vs 24.9%, 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.24% → 14%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Rate on operating basis: 2025 sits 402% above its own trend.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+11.1%
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 +8.9% 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.Staffing & Employment Services · 83 stocks
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). "SaraminHR Co.Ltd Fair Value". https://www.fairvalue-calculator.com/stock/143240
Frequently asked questions
Is SaraminHR Co.Ltd (143240) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 29,798 KRW versus a price of 14,960 KRW, about +99% upside (undervalued).
What is the fair value of 143240?
Our model-based fair value for SaraminHR Co.Ltd is 29,798 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 14,960 KRW.
What is the quality score of 143240?
SaraminHR Co.Ltd has a Quality Score of 68/100. 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 SaraminHR Co.Ltd (143240)?
Our model-based price target is the fair value of 29,798 KRW (as of Nov 8, 2026) from 25 valuation models. Cautious scenario 22,974 KRW, optimistic scenario 36,623 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the SaraminHR Co.Ltd stock forecast for 2026?
Our models put fair value at 29,798 KRW, about +99% upside versus a price of 14,960 KRW (undervalued). Cautious scenario 22,974 KRW, optimistic scenario 36,623 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of SaraminHR Co.Ltd (143240)?
SaraminHR Co.Ltd reported trailing-twelve-month revenue of about 125B KRW (latest available figure, as of Nov 8, 2026).
Does SaraminHR Co.Ltd pay a dividend?
SaraminHR Co.Ltd currently shows a dividend yield of 4.68% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of SaraminHR Co.Ltd (143240) and when is the ex-dividend date?
SaraminHR Co.Ltd pays a dividend of 700.00 KRW per share a year, a dividend yield of 4.7%. The last ex-dividend date was Mar 30, 2026. The payout ratio is 7.5% of earnings. Free cash flow covers the dividend 0.97 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into SaraminHR Co.Ltd (143240)?
For today's price to be fair in a discounted-cash-flow model, SaraminHR Co.Ltd would have to grow free cash flow by +11.1 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.7 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 143240 use?
Our models discount SaraminHR Co.Ltd at 13.1 %: a base by market capitalisation (micro), 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 SaraminHR Co.Ltd that is +11.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has SaraminHR Co.Ltd (143240) delivered so far?
Over the past 5 years revenue at SaraminHR Co.Ltd grew +4.7 % a year. The price currently implies free-cash-flow growth of +11.1 % 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 SaraminHR Co.Ltd (143240) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into SaraminHR Co.Ltd (+11.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of SaraminHR Co.Ltd (143240)?
The free-cash-flow yield on the price is 4.52 %: that much free cash flow SaraminHR Co.Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SaraminHR Co.Ltd (143240)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SaraminHR Co.Ltd it is 29,798 KRW per share (as of Nov 8, 2026), against a price of 14,960 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is SaraminHR Co.Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 143240 trades below its calculated fair value: price 14,960 KRW, fair value 29,798 KRW, a gap of about +99% (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 143240?
No. The price is what the market pays today (14,960 KRW); the fair value is what the company's own numbers justify (29,798 KRW). For SaraminHR Co.Ltd the two are 14,838 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is SaraminHR Co.Ltd worth?
The market values SaraminHR Co.Ltd at about 157B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 14,960 KRW; our models calculate a fair value of 29,798 KRW per share.
What do the bullish and bearish scenarios say about 143240?
Our models span a range for SaraminHR Co.Ltd: cautious scenario 22,974 KRW, base 29,798 KRW, optimistic 36,623 KRW per share (as of Nov 8, 2026, price 14,960 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 143240?
SaraminHR Co.Ltd trades at a price-to-earnings ratio of 1.6 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 29,798 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 13.6. Other multiples: P/B 0.6, P/S 1.3, EV/EBITDA 5.2.
How solid is the balance sheet of SaraminHR Co.Ltd (143240)?
Balance-sheet figures for SaraminHR Co.Ltd (as of Nov 8, 2026): return on equity 43.7%. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is 143240 from its 52-week high?
SaraminHR Co.Ltd trades at 14,960 KRW, about 16% below its 52-week high of 17,750 KRW and 22% above the low of 12,243 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 29,798 KRW is for.
Which stocks are comparable to SaraminHR Co.Ltd?
From the same area (Industrials) we also value Randstad N.V, Adecco Group, Korn Ferry,, Robert Half Inc, 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 SaraminHR Co.Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 14,960 KRW, calculated fair value 29,798 KRW (+99%), Quality Score 68/100, from 25 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 143240 calculated?
We run SaraminHR Co.Ltd through 25 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 29,798 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. SaraminHR Co.Ltd currently trades 50% 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 SaraminHR Co.Ltd (143240)?
The closing price on Nov 6, 2026 was 14,960 KRW. Our model-based fair value is 29,798 KRW, about +99% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SaraminHR Co.Ltd right now?
The price is below even our cautious bear case (22,974 KRW). The market is more pessimistic than our downside scenario. Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of SaraminHR Co.Ltd
How large is the market capitalisation of SaraminHR Co.Ltd (143240)?
The market capitalisation of SaraminHR Co.Ltd is 157B KRW (≈ $116M). 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 SaraminHR Co.Ltd (143240)?
The price-to-sales ratio of SaraminHR Co.Ltd is 1.26 (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 SaraminHR Co.Ltd (143240)?
Earnings per share at SaraminHR Co.Ltd are 9,374 KRW (price ÷ EPS = P/E 1.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of SaraminHR Co.Ltd (143240)?
The dividend yield of SaraminHR Co.Ltd is 4.7% (payout 7.5%). 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 SaraminHR Co.Ltd (143240)?
The net margin of SaraminHR Co.Ltd is 78.4% (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 SaraminHR Co.Ltd (143240)?
The return on equity (ROE) of SaraminHR Co.Ltd is 43.7% (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 SaraminHR Co.Ltd (143240)?
On an EBIT basis the return on assets of SaraminHR Co.Ltd is 13.2% (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 SaraminHR Co.Ltd (143240)?
The operating margin of SaraminHR Co.Ltd is 18.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SaraminHR Co.Ltd (143240)?
Revenue at SaraminHR Co.Ltd is growing +11.7% versus a year earlier (3y avg −6.6%). 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 SaraminHR Co.Ltd (143240)?
Earnings per share at SaraminHR Co.Ltd are growing +62.0% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch SaraminHR Co.Ltd in the live analysis
One click puts SaraminHR 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 8, 2026