Sempio Foods Co (248170) fair value: what the stock is really worth
We calculate from audited financials what Sempio Foods Co is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.
Compare price with fair valuebelow fair value = cheap, above = expensive
Check the quality50 and up solid, 75 and up strong
Watch it or check another stockalert when fair value or trend changes
A solid business, trading 65% below our fair value of 85,768 KRW.
As of Aug 22, 2026, the fair value of Sempio Foods Co is 85,768 KRW per share against a price of 30,150 KRW, so the fair value sits 184% above the price. A model estimate from reported figures, not an analyst target.
!Mixed Growth (revenue 5y +5.1 %/yr)
!Thin margins · 6.7% net margin
✓Low debt · generates free cash flow
·0.66% dividend yield
✓Ranks above peers (8/10)
!Narrow moat 43/100
!Evidence only medium, so the estimate is less certain
!Weak on future: 17 out of 100
!Weak on dividend: 13 out of 100
Evidence: MediumRange 62,989 KRW to 108,547 KRW
Fair value as of: Aug 22, 2026
From 26 valuation models · updated 20 days ago
Share price +23.1% over the past month.
This is the short version. In the app for Sempio Foods Co:
Watch Sempio Foods Co 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 free
Sempio Foods Co (248170) currently trades at 30,150 KRW, while our model-based Fair Value estimate is 85,768 KRW, implying the stock looks roughly 64.8% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Defensive sector. Bull case: the DCF Models group reads highest at a median of 113,987 KRW per share, and 22 of the 26 models we run sit above the 30,150 KRW price. Bear case: the Earnings-Based group reads lowest at 28,217 KRW, and 4 of the 26 models stay below the price. Evidence for this calculation is medium.
Over the trailing twelve months, Sempio Foods Co generated revenue of 412B KRW at a net margin of 6.7%. Revenue grew 3.3% year over year. It earns a return on equity of 10.6%. Net debt stands at 24.4B KRW. Fundamentals as of Aug 22, 2026
Scenario range: 62,989 KRW (bear) to 108,547 KRW (bull), the price of 30,150 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 13% below its 52-week high and 38% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −23% fair-value upside, at 184%, 248170 screens cheaper than that median.
Fair Value models
Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →
ModelBear ⓘ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
Highest evidence
FCF DCF best evidence93,797 KRW142,843 KRW217,489 KRW80
Growth DCF95,372 KRW138,874 KRW201,098 KRW78
Owner Earnings58,005 KRW87,288 KRW131,854 KRW76
All 26 models by family
DCF Models
FCF DCF best evidence93,797 KRW142,843 KRW217,489 KRW80
Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
P/S ratio0.25TTM
Dividend yield0.7%
Net margin4.9%FY2025
Return on equity10.6%TTM
Return on assets (EBIT)4.2%avg 5y
Operating margin6.6%TTM
More key figures
Growth
Revenue (TTM)412B KRWTTM
Revenue growth (YoY)+3.3%3y avg +3.3%
EPS growth (YoY)+473%
Balance sheet & cash flow
Free cash flow35.8B KRWFY2025
Net debt24.4B KRWFY2025 · ≈ 0.7 yrs of FCF
Figures from reported company fundamentals · as of Aug 22, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality66/100
Of which business quality 66
· Market factors (momentum, volatility) 61
Profitability53
Margins and returns on capital today
Quality Growth49
Are margins and returns improving?
Cashflow61
Earnings quality: real cash, not paper profit
Fin. Strength76
Balance sheet, leverage, solvency risk
Investment80
Disciplined investing over empire-building
Low Volatility73
Calm price path (market factor)
Momentum53
Price trend over the last 3–12 months (market factor)
52W Momentum60
Distance to the 52-week high (market factor)
Net Issuance82
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.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
Sempio Foods Company manufactures and sells soy based sauces in South Korea. The company offers kimchi base condiments, cooking sauces, dipping sauces, and dressing and pickling sauces. It also provides vegetable essence yondu, jang pastes, Korean cuisine sauces, noodles, canned and side dishes, dried seafood, tea, drinking vinegar, and frozen and mixes.
Full company description
Sempio Foods Company manufactures and sells soy based sauces in South Korea. The company offers kimchi base condiments, cooking sauces, dipping sauces, and dressing and pickling sauces. It also provides vegetable essence yondu, jang pastes, Korean cuisine sauces, noodles, canned and side dishes, dried seafood, tea, drinking vinegar, and frozen and mixes. The company also exports its products to approximately 76 countries. Sempio Foods Company was founded in 1946 and is headquartered in Seoul, South Korea.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Sempio Foods Co reported revenue of 409B KRW in FY2025 versus 349B KRW in FY2021, a compound +4.1%/yr. Reported net income was 19.9B KRW in FY2025, compounding −4.2%/yr from FY2021.
Growth Quality 69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
409B KRW
Latest YoY
+1.0%
Avg. revenue growth/yr (3Y) ⓘ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.
+3.3%
Avg. revenue growth/yr (5Y) ⓘ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.
+5.1%
Avg. revenue growth/yr (9Y) ⓘ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.
+13.1%
Value creation/yr (5Y, in KRW) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
≈ −5.0%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share−5.7%
Dividend yield0.7%
Operating margin (EBIT) ⓘ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.13.4% (2020) → 6.0% (2025) · falling
Worst earnings drop64% (2022) · in KRW
⚠ Final year 2025 sits 91% above trend (one-off), rate approximate
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). "Sempio Foods Co Fair Value". https://www.fairvalue-calculator.com/stock/248170
Peer Group
Packaged Foods · 651 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.
Valuation
Quality Score66 · Top 25%
Profitability
Return on equity (TTM)11% · Above median
Return on assets5% · Above median
Net margin (TTM)7% · Above median
Operating margin (TTM)7% · Above median
Growth and dividend
Revenue growth3% · Below median
Dividend yield (TTM)0.7% · Bottom 25%
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiples vs Packaged Foods median · lower = cheaper
P/FCF0.0× · Cheapest 25%
What the price implies (reverse DCF)
The inverse question: what free-cash-flow growth must Sempio Foods Co deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.
Implied FCF growth, 10 years-11.4 % per year
Achieved revenue growth, 5 years+5.1 % p.a.
Sector median revenue growth+2.9 %
FCF yield on price26.02 %
Discount rate (WACC) in the models11.6 %
The price demands less growth than the company recently delivered: even a weaker business would justify the price. Ranking of the largest stocks →
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.
This stockSector peers
VALUE100· sector 24
FUTURE17· sector 19
PAST42· sector 28
HEALTH100· sector 97
DIVIDEND13· sector 54
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
Similar stocks
10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Aug 22, 2026).
Is Sempio Foods Co (248170) overvalued or undervalued?
As of Aug 22, 2026, our model estimates a fair value of 85,768 KRW versus a price of 30,150 KRW, about +184% upside (undervalued).
What is the fair value of 248170?
Our model-based fair value for Sempio Foods Co is 85,768 KRW (as of Aug 22, 2026), built from audited fundamentals. The current price: 30,150 KRW.
What is the quality score of 248170?
Sempio Foods Co has a Quality Score of 66/100. 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 Sempio Foods Co (248170)?
Our model-based price target is the fair value of 85,768 KRW (as of Aug 22, 2026) from 26 valuation models. Cautious scenario 62,989 KRW, optimistic scenario 108,547 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Sempio Foods Co stock forecast for 2026?
Our models put fair value at 85,768 KRW, about +184% upside versus a price of 30,150 KRW (undervalued). Cautious scenario 62,989 KRW, optimistic scenario 108,547 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Sempio Foods Co (248170)?
Sempio Foods Co reported trailing-twelve-month revenue of about 412B KRW (latest available figure, as of Aug 22, 2026).
What is the net profit margin of 248170?
The net profit margin of Sempio Foods Co is about 6.7%, meaning it keeps roughly 6.7% of revenue as net income. Based on the latest reported figures.
Does Sempio Foods Co pay a dividend?
Sempio Foods Co currently shows a dividend yield of about 0.66% relative to its recent price (as of Aug 22, 2026).
What growth is priced into Sempio Foods Co (248170)?
For today's price to be fair in a discounted-cash-flow model, Sempio Foods Co would have to grow free cash flow by -11.4 % per year for ten years (discount rate 11.6 %, then 2 % perpetual growth). Over the last 5 years revenue grew +5.1 % per year. As of Aug 22, 2026.
What discount rate (WACC) does the fair value of 248170 use?
Our models discount Sempio Foods Co at 11.6 %: a base by market capitalisation (micro), damped by beta 0.29, country premium for South Korea. The same rate applies in all 26 models.
What is the intrinsic value of Sempio Foods Co (248170)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sempio Foods Co it is 85,768 KRW per share (as of Aug 22, 2026), against a price of 30,150 KRW. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Sempio Foods Co stock overvalued or undervalued in 2026?
As of Aug 22, 2026, 248170 trades below its calculated fair value: price 30,150 KRW, fair value 85,768 KRW, a gap of about +184% (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 248170?
No. The price is what the market pays today (30,150 KRW); the fair value is what the company's own numbers justify (85,768 KRW). For Sempio Foods Co the two are 55,618 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Sempio Foods Co worth?
The market values Sempio Foods Co at about 138B KRW (market capitalisation, as of Aug 22, 2026). Per share that is 30,150 KRW; our models calculate a fair value of 85,768 KRW per share.
What do the bullish and bearish scenarios say about 248170?
Our models span a range for Sempio Foods Co: cautious scenario 62,989 KRW, base 85,768 KRW, optimistic 108,547 KRW per share (as of Aug 22, 2026, price 30,150 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Sempio Foods Co (248170)?
Balance-sheet figures for Sempio Foods Co (as of Aug 22, 2026): return on equity 10.6%, debt of 0.01 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 248170 from its 52-week high?
Sempio Foods Co trades at 30,150 KRW, about 13% below its 52-week high of 34,504 KRW and 38% above the low of 21,800 KRW (as of Aug 22, 2026). Distance from the high says nothing about value: that is what the fair value of 85,768 KRW is for.
Which stocks are comparable to Sempio Foods Co?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Nestlé India Limited, The Kraft Heinz Company, 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 Sempio Foods Co stock attractive at the current price?
The data as of Aug 22, 2026: price 30,150 KRW, calculated fair value 85,768 KRW (+184%), Quality Score 66/100, 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 248170 calculated?
We run Sempio Foods Co through 26 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 85,768 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 32.6 % above its aggregate fair value. Sempio Foods Co currently trades 184 % 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 <a href="/is-it-worth-investing-now/">is it worth investing now</a>.
Free · no account needed
Watch Sempio Foods Co in the live analysis
One click puts Sempio Foods Co 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.
