EN DE

Hugel, Inc (145020) Fair Value & Analysis

Healthcare · KR · Market cap 2.6T KRW

HI Hugel, Inc 145020 · KQ
Price273,500 KRW
Fair Value283,308 KRW
Upside+3.6%
Quality80/100
Watch Hugel, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 33.4% net margin
Low debt · generates free cash flow
Ranks above peers (9/9)
Wide moat 79/100
Evidence: High Range 211,840 KRW – 405,711 KRW Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 25 days ago

Share price +14.2% over the past month.

A strong business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (211,840 KRW to 405,711 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

388,000 KRW 100,800 KRW Fair Value 283,308 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 100,800 KRW – 388,000 KRW · fair‑value band 211,840 KRW – 405,711 KRW · the 273,500 KRW price screens below the 283,308 KRW fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Hugel, Inc (145020) currently trades at 273,500 KRW, while our model-based Fair Value estimate is 283,308 KRW, implying the stock looks roughly 3.6% fairly valued today. The Quality Score stands at 80/100 (high quality), in the Healthcare sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Hugel, Inc generated revenue of 452B KRW at a net margin of 33.4%. Revenue grew 29.9% year over year. It earns a return on equity of 16.4%. Net debt stands at 27.7B KRW. Fundamentals as of Jul 16, 2026

Our scenario range runs from 211,840 KRW (bear case) to 405,711 KRW (bull case); at 273,500 KRW, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 30% below its 52-week high and 31% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -43% fair-value upside, at 4%, 145020 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 180,769 KRW 361,048 KRW 660,136 KRW 80
Residual Income 90,475 KRW 119,828 KRW 361,909 KRW 76
Rev-Margin DCF 125,513 KRW 207,415 KRW 321,245 KRW 74
All 24 models by family
DCF Models
FCF DCF 184,660 KRW 338,411 KRW 727,888 KRW 38
Owner Earnings 199,335 KRW 396,441 KRW 790,150 KRW 31
5Y Revenue Exit 125,513 KRW 209,811 KRW 327,341 KRW 39
5Y EBITDA Exit 210,931 KRW 398,567 KRW 647,807 KRW 41
5Y P/E Exit 211,440 KRW 399,693 KRW 628,938 KRW 38
10Y Revenue Exit 139,549 KRW 230,745 KRW 379,364 KRW 36
10Y EBITDA Exit 202,418 KRW 378,089 KRW 673,320 KRW 37
10Y P/E Exit 202,773 KRW 378,968 KRW 656,012 KRW 35
Earnings-Based
Graham-Dodd 88,670 KRW 512,037 KRW 712,278 KRW 54
Lynch FV 144,493 KRW 206,419 KRW 268,344 KRW 50
PEG = 1.0 144,493 KRW 206,419 KRW 268,344 KRW 46
EPV 184,465 KRW 213,993 KRW 240,240 KRW 59
Multiples
P/E Multiple 215,155 KRW 286,874 KRW 358,592 KRW 63
P/S Multiple 103,294 KRW 137,725 KRW 172,156 KRW 58
P/B Multiple 166,256 KRW 221,675 KRW 277,094 KRW 55
EV/EBIT 254,184 KRW 333,198 KRW 412,213 KRW 53
EV/EBITDA 231,544 KRW 303,012 KRW 374,480 KRW 54
EV/Revenue 99,775 KRW 135,190 KRW 170,605 KRW 43
Asset-Based
NCAV (Graham) 43,980 KRW 58,933 KRW 87,960 KRW 50
Growth DCF
Growth DCF 180,769 KRW 361,048 KRW 660,136 KRW 80
Rev-Margin DCF 125,513 KRW 207,415 KRW 321,245 KRW 74
Economic Profit
Residual Income 90,475 KRW 119,828 KRW 361,909 KRW 76
ROIC Compounder 219,281 KRW 307,302 KRW 431,543 KRW 72
Growth Earnings
Growth-Adj P/E 218,460 KRW 312,086 KRW 405,711 KRW 68

Widest divergence: DCF Models (378,089 KRW) versus Asset-Based (58,933 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 452B KRW
Revenue growth (YoY) +29.9%
Net margin 33.4%
Return on equity 16.4%
Free cash flow 121B KRW FY2025
Operating margin 40.8%
More key figures
EPS growth (YoY) +35.1%
Net debt 27.7B KRW FY2020

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 80/100

Of which business quality 77 · Market factors (momentum, volatility) 37

Profitability 63
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 93
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 24
Distance to the 52-week high (market factor)
Net Issuance 99
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Hugel, Inc. develops and manufactures biopharmaceuticals in South Korea and internationally. The company offers Botulinum Toxin, a white injectable dry powder in a transparent glass vial for use in the treatment of positive essential eyelid convulsion in adults over 18 years of age; improvement of severe lasso wrinkles associated with corrugator muscles …

Full company description

Hugel, Inc. develops and manufactures biopharmaceuticals in South Korea and internationally. The company offers Botulinum Toxin, a white injectable dry powder in a transparent glass vial for use in the treatment of positive essential eyelid convulsion in adults over 18 years of age; improvement of severe lasso wrinkles associated with corrugator muscles and/or procerus muscle activities in adults aged between 18 and 65; treatment of upper limb stroke; and treatment of dynamic equinus foot deformity in children with cerebral palsy over 2 years of age, as well as improvement of external angles of secondary ideals related to orbicularis oculi muscle activity in adults aged between 19 and 65 under the Botulax, Regenox, Zentox, Reage, Magnion, Hugel Toxin, Juvenlife, Botulim, and Botoshot brands. It also provides hyaluronic acid filler under the Dermalax, and The Chaeum brand names; cosmetics under the Wellage brand; and medical devices under BlueRose brand name. Hugel, Inc. was founded in 2001 and is headquartered in Chuncheon-si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hugel, Inc reported revenue of 425B KRW in FY2025 versus 245B KRW in FY2021, a compound +14.8%/yr. Reported net income was 141B KRW in FY2025, compounding +25.0%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
425B KRW
Latest YoY
+14.0%
Avg. growth/yr (3Y)
+14.7%
Avg. growth/yr (5Y)
+15.0%
Avg. growth/yr (11Y)
+23.9%
Revenue +14.8%/yr
FY21 245B KRW
FY22 282B KRW
FY23 320B KRW
FY24 373B KRW
FY25 425B KRW
Net income +25.0%/yr
FY21 57.7B KRW
FY22 57.3B KRW
FY23 93.1B KRW
FY24 136B KRW
FY25 141B KRW

Watch 145020: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Hugel, Inc Fair Value". https://www.fairvalue-calculator.com/stock/145020

Peer Group

Biotechnology · 603 stocks

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.

Quality Score 80 · Top 25%
Fair Value upside +4% · Top 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 33% · Top 25%
Operating margin (TTM) 41% · Top 25%
Revenue growth 30% · Top 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Biotechnology median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 38 · sector 0
FUTURE 100 · sector 0
PAST 66 · sector 0
HEALTH 99 · sector 97
DIVIDEND 0 · sector 23

Insider activity: 35/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Biotechnology stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $486.03 $278.78 -43%
Regeneron Pharmaceuticals, Inc REGN $664.45 $594.40 -11%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%
Celltrion, Inc 068270 175,800 KRW 76,325 KRW -57%
WuXi Biologics (Cayman) Inc 2269 HK$39.54 HK$30.42 -23%
Innovent Biologics, Inc 1801 HK$86.70 HK$19.66 -77%
Sino Biopharmaceutical Limited 1177 HK$5.26 HK$3.36 -36%
ALTEOGEN Inc 196170 276,500 KRW 44,444 KRW -84%
RemeGen Co 688331 ¥134.02 ¥26.99 -80%
Biocon Limited BIOCON ₹440.70 ₹57.36 -87%

Compare Hugel, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Hugel, Inc (145020) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 283,308 KRW versus a price of 273,500 KRW, about +4% (fairly valued).
What is the fair value of 145020?
Our model-based fair value for Hugel, Inc is 283,308 KRW (as of Jul 16, 2026), built from audited fundamentals. The current price is 273,500 KRW.
What is the quality score of 145020?
Hugel, Inc has a Quality Score of 80/100. 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 revenue of Hugel, Inc (145020)?
Hugel, Inc reported trailing-twelve-month revenue of about 452B KRW (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 145020?
The net profit margin of Hugel, Inc is about 33.4%, meaning it keeps roughly 33.4% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Hugel, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.