SaraminHR Co.Ltd (143240) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of SaraminHR Co.Ltd KRW 29,689, price KRW 17,320, upside +71.4%, quality 65 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch SaraminHR 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
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. The company was formerly known as SaraminHR Co.,Ltd. and changed its name to Saramin Co., Ltd. in April 2023. Saramin Co.,Ltd.
Show more
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. 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 17,320 KRW, while our model-based Fair Value estimate is 29,689 KRW, implying the stock looks roughly 41.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 149,489 KRW per share, and 16 of the 23 models we run sit above the 17,320 KRW price.
Bear case: the Economic Profit group reads lowest at 9,248 KRW, and 7 of the 23 models stay below the price. Evidence for this calculation is medium.
Scenario range: 22,889 KRW (bear) to 36,488 KRW (bull), the price of 17,320 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 65/100 (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 182B KRW (≈ $127M) · P/S ratio 1.40 · Dividend yield 4.0% · Net margin 75.8% · Return on equity 43.6% · Return on assets (EBIT) 13.2% · Operating margin 15.1% · Revenue (TTM) 121B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 41% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 12% fair-value upside, at 71%, 143240 screens cheaper than that median.
Fair Value models
Bear 22,889 KRWFair Value 29,689 KRWBull 36,488 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.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.
≈ −4.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−8.3%
Dividend (yield on the price)4.0%
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.31% vs 25%, 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%
Start year 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).
+15.4%
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 +13.0% 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.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 Sep 24, 2026, our model estimates a fair value of 29,689 KRW versus a price of 17,320 KRW, about +71% upside (undervalued).
What is the fair value of 143240?
Our model-based fair value for SaraminHR Co.Ltd is 29,689 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 17,320 KRW.
What is the quality score of 143240?
SaraminHR Co.Ltd has a Quality Score of 65/100. 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 29,689 KRW (as of Sep 24, 2026) from 23 valuation models. Cautious scenario 22,889 KRW, optimistic scenario 36,488 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 29,689 KRW, about +71% upside versus a price of 17,320 KRW (undervalued). Cautious scenario 22,889 KRW, optimistic scenario 36,488 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 121B KRW (latest available figure, as of Sep 24, 2026).
Does SaraminHR Co.Ltd pay a dividend?
SaraminHR Co.Ltd currently shows a dividend yield of about 4.04% relative to its recent price (as of Sep 24, 2026).
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 +15.4 % 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 Sep 24, 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 +15.4 % per year a year over ten years, 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 +15.4 % 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 SaraminHR Co.Ltd (143240) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into SaraminHR Co.Ltd (+15.4 % 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 SaraminHR Co.Ltd (143240)?
The free-cash-flow yield on the price is 3.91 %: 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 29,689 KRW per share (as of Sep 24, 2026), against a price of 17,320 KRW. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is SaraminHR Co.Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 143240 trades below its calculated fair value: price 17,320 KRW, fair value 29,689 KRW, a gap of about +71% (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 (17,320 KRW); the fair value is what the company's own numbers justify (29,689 KRW). For SaraminHR Co.Ltd the two are 12,369 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 182B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 17,320 KRW; our models calculate a fair value of 29,689 KRW per share.
What do the bullish and bearish scenarios say about 143240?
Our models span a range for SaraminHR Co.Ltd: cautious scenario 22,889 KRW, base 29,689 KRW, optimistic 36,488 KRW per share (as of Sep 24, 2026, price 17,320 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of SaraminHR Co.Ltd (143240)?
Balance-sheet figures for SaraminHR Co.Ltd (as of Sep 24, 2026): return on equity 43.6%. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 143240 from its 52-week high?
SaraminHR Co.Ltd trades at 17,320 KRW, about 2% below its 52-week high of 17,680 KRW and 41% above the low of 12,243 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 29,689 KRW is for.
Which stocks are comparable to SaraminHR Co.Ltd?
From the same area (Industrials) we also value Adecco Group, Korn Ferry,, Robert Half Inc, TriNet 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 SaraminHR Co.Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 17,320 KRW, calculated fair value 29,689 KRW (+71%), Quality Score 65/100, from 23 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 23 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 29,689 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. SaraminHR Co.Ltd currently trades 71 % 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 Sep 23, 2026 was 17,320 KRW. Our model-based fair value is 29,689 KRW, about +71% 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 (22,889 KRW). The market is more pessimistic than our downside scenario. Solid quality (65/100) 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 182B KRW (≈ $127M). 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 1.40 (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 SaraminHR Co.Ltd (143240)?
The dividend yield of SaraminHR Co.Ltd is 4.0%. 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 SaraminHR Co.Ltd (143240)?
The net margin of SaraminHR Co.Ltd is 75.8% (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 SaraminHR Co.Ltd (143240)?
The return on equity (ROE) of SaraminHR Co.Ltd is 43.6% (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 15.1% (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 +0.9% 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 +241% 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
