Haesung DS Co Ltd (195870) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Haesung DS Co Ltd stock KRW 27,360, price KRW 33,700, that is 18.8% below the price, quality 47 out of 100. Rating: overvalued. Calculated from audited financials with 16 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 7, 2026.
How to read this chart
60‑month range 17,705 KRW – 102,400 KRW · fair‑value band 20,471 KRW – 35,569 KRW · the 33,700 KRW price screens above the 27,360 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Haesung DS Co in your weekly email
Every Wednesday you see whether Haesung DS 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.
HAESUNG DS Co., Ltd. manufactures and sells semiconductor components in South Korea and internationally.
Show moreShow less
The company offers lead frames for use in automotive, mobile device, personal computer, industrial, power, and consumer electronics applications; package substrates for use in AI, personal computer, server, SSD, IOT, mobile, and graphic card applications; tape substances for use in payment card, passport, biometric scanner, mobile, E-ID card applications; and graphene for application in the stealth materials, cable, battery, carbon neutrality, shielding, and display industries.
The company was founded in 1984 and is headquartered in Seoul, South Korea.
Stock analysis
Haesung DS Co Ltd (195870) currently trades at 33,700 KRW, while our model-based Fair Value estimate is 27,360 KRW, 19% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 43,802 KRW per share, and 5 of the 16 models we run sit above the 33,700 KRW price.
Bear case: the Asset-Based group reads lowest at 4,111 KRW, and 11 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: 20,471 KRW (bear) to 35,569 KRW (bull), the price of 33,700 KRW sits inside 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 47/100 (below-average quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Haesung DS Co Ltd reported revenue of 653B KRW in FY2025 versus 655B KRW in FY2021, a compound −0.1%/yr. Reported net income was 23.8B KRW in FY2025, compounding −24.0%/yr from FY2021.
Key figures
Market cap 569B KRW (≈ $417M) Small · P/E ratio 14.2 · P/S ratio 0.75 · EPS (TTM) 3,152 KRW · Dividend yield 2.7% · Net margin 7.1% · Return on equity 9.6% · Return on assets (EBIT) 15.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 67% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −2% fair-value upside, at −19%, 195870 screens richer than that median.
Fair Value models
Bear20,471 KRWFair Value 27,360 KRWBull35,569 KRW
Price 33,700 KRW · Downside -18.8%
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 (1,925 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.36/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+8.4%
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.
−8.0%
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.
+7.3%
Start year 2020 (pandemic). Over 10 years: +10.3% 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.
+13.3%
’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.
−1.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−4.5%
Dividend (yield on the price)2.7%
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.−4.5% vs 1.8%, slowing
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.10% → 7%
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.Semiconductor Equipment & Materials · 235 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). "Haesung DS Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/195870
Frequently asked questions
Is Haesung DS Co Ltd (195870) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 27,360 KRW versus a price of 33,700 KRW, about 19% lower (overvalued).
What is the fair value of 195870?
Our model-based fair value for Haesung DS Co Ltd is 27,360 KRW (as of Nov 7, 2026), built from audited fundamentals. The current price: 33,700 KRW.
What is the quality score of 195870?
Haesung DS Co Ltd has a Quality Score of 47/100. 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 Haesung DS Co Ltd (195870)?
Our model-based price target is the fair value of 27,360 KRW (as of Nov 7, 2026) from 16 valuation models. Cautious scenario 20,471 KRW, optimistic scenario 35,569 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Haesung DS Co Ltd stock forecast for 2026?
Our models put fair value at 27,360 KRW, about 19% lower versus a price of 33,700 KRW (overvalued). Cautious scenario 20,471 KRW, optimistic scenario 35,569 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Haesung DS Co Ltd (195870)?
Haesung DS Co Ltd reported trailing-twelve-month revenue of about 758B KRW (latest available figure, as of Nov 7, 2026).
Does Haesung DS Co Ltd pay a dividend?
Haesung DS Co Ltd currently shows a dividend yield of 2.67% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Haesung DS Co Ltd (195870) and when is the ex-dividend date?
Haesung DS Co Ltd pays a dividend of 900.00 KRW per share a year, a dividend yield of 2.7%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2016. The payout ratio is 28.6% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Haesung DS Co Ltd (195870)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Haesung DS Co Ltd it is 27,360 KRW per share (as of Nov 7, 2026), against a price of 33,700 KRW. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Haesung DS Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 195870 trades above its calculated fair value: price 33,700 KRW, fair value 27,360 KRW, a gap of about −19% (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 195870?
No. The price is what the market pays today (33,700 KRW); the fair value is what the company's own numbers justify (27,360 KRW). For Haesung DS Co Ltd the two are 6,340 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Haesung DS Co Ltd worth?
The market values Haesung DS Co Ltd at about 569B KRW (market capitalisation, as of Nov 7, 2026). Per share that is 33,700 KRW; our models calculate a fair value of 27,360 KRW per share.
What do the bullish and bearish scenarios say about 195870?
Our models span a range for Haesung DS Co Ltd: cautious scenario 20,471 KRW, base 27,360 KRW, optimistic 35,569 KRW per share (as of Nov 7, 2026, price 33,700 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 195870?
Haesung DS Co Ltd trades at a price-to-earnings ratio of 14.2 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 27,360 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 11.4. Other multiples: P/B 1.0, P/S 0.8, EV/EBITDA 4.3.
How solid is the balance sheet of Haesung DS Co Ltd (195870)?
Balance-sheet figures for Haesung DS Co Ltd (as of Nov 7, 2026): return on equity 9.6%, debt of 0.21 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 195870 from its 52-week high?
Haesung DS Co Ltd trades at 33,700 KRW, about 67% below its 52-week high of 102,400 KRW and at the low of 33,700 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 27,360 KRW is for.
Which stocks are comparable to Haesung DS Co Ltd?
From the same area (Technology) we also value ASML Holding, Applied Materials, Inc, Lam Research Corporation, KLA Corporation, 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 Haesung DS Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price 33,700 KRW, calculated fair value 27,360 KRW (−19%), Quality Score 47/100, from 16 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 195870 calculated?
We run Haesung DS Co Ltd through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 27,360 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. Haesung DS 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 Haesung DS Co Ltd (195870)?
The closing price on Nov 6, 2026 was 33,700 KRW. Our model-based fair value is 27,360 KRW, about 19% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Haesung DS Co Ltd right now?
Weak quality (47/100) and above fair value at the same time, the margin of safety is missing on both counts. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Haesung DS Co Ltd
How large is the market capitalisation of Haesung DS Co Ltd (195870)?
The market capitalisation of Haesung DS Co Ltd is 569B KRW (≈ $417M). 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 Haesung DS Co Ltd (195870)?
The price-to-sales ratio of Haesung DS Co Ltd is 0.75 (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 Haesung DS Co Ltd (195870)?
Earnings per share at Haesung DS Co Ltd are 3,152 KRW (price ÷ EPS = P/E 14.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Haesung DS Co Ltd (195870)?
The dividend yield of Haesung DS Co Ltd is 2.7% (payout 28.6%). 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 Haesung DS Co Ltd (195870)?
The net margin of Haesung DS Co Ltd is 7.1% (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 Haesung DS Co Ltd (195870)?
The return on equity (ROE) of Haesung DS Co Ltd is 9.6% (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 Haesung DS Co Ltd (195870)?
On an EBIT basis the return on assets of Haesung DS Co Ltd is 15.3% (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 Haesung DS Co Ltd (195870)?
The operating margin of Haesung DS Co Ltd is 11.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Haesung DS Co Ltd (195870)?
Revenue at Haesung DS Co Ltd is growing +34.1% versus a year earlier (3y avg −8.0%). 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 Haesung DS Co Ltd (195870)?
Earnings per share at Haesung DS Co Ltd are growing +17.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Haesung DS Co Ltd (195870) generate?
The free cash flow of Haesung DS Co Ltd is −53.5B 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 Haesung DS Co Ltd (195870) carry?
The net debt of Haesung DS Co Ltd is 103B 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 Haesung DS Co Ltd in the live analysis
One click puts Haesung DS 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 7, 2026