EN DE

Sewha P&C INC. (252500) Fair Value & Analysis

Consumer Defensive · KR · Market cap 19.2B KRW

SP Sewha P&C INC. 252500 · KQ
Price499.00 KRW
Fair Value481.38 KRW
Upside-3.5%
Quality56/100
Watch Sewha P&C INC. for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 3.1% net margin
Low debt · generates free cash flow
2.12% dividend yield
Trails peers (3/10)
Narrow moat 31/100
Evidence: High Range 361.03 KRW – 609.79 KRW Share as image

Fair value as of: Jul 21, 2026

From 23 valuation models · updated 21 days ago

Share price −3.9% over the past month.

A solid 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.
  • Our model range runs from 361.03 KRW (bear) to 609.79 KRW (bull), base 481.38 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 56/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,013 KRW 380.21 KRW Fair Value 481.38 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 380.21 KRW – 1,013 KRW · fair‑value band 361.03 KRW – 609.79 KRW · the 499.00 KRW price screens above the 481.38 KRW fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Sewha P&C INC. (252500) currently trades at 499.00 KRW, while our model-based Fair Value estimate is 481.38 KRW, implying the stock looks roughly 3.5% fairly valued today. The Quality Score stands at 56/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Sewha P&C INC. generated revenue of 37.6B KRW at a net margin of 3.1%. Revenue declined 35.2% year over year. It earns a return on equity of 2.9%. Fundamentals as of Jul 21, 2026

Our scenario range runs from 361.03 KRW (bear case) to 609.79 KRW (bull case); at 499.00 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 45% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at -4%, 252500 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 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
Highest evidence
Growth DCF 402.09 KRW 533.47 KRW 710.37 KRW 80
Residual Income 703.14 KRW 680.23 KRW 570.42 KRW 76
Rev-Margin DCF 259.12 KRW 335.66 KRW 417.94 KRW 74
All 23 models by family
DCF Models
FCF DCF 391.07 KRW 530.20 KRW 724.72 KRW 38
Owner Earnings 515.58 KRW 706.13 KRW 972.55 KRW 31
5Y Revenue Exit 259.12 KRW 329.73 KRW 413.12 KRW 39
5Y EBITDA Exit 390.17 KRW 559.38 KRW 745.20 KRW 41
5Y P/E Exit 423.78 KRW 618.28 KRW 808.76 KRW 38
10Y Revenue Exit 302.15 KRW 373.45 KRW 455.17 KRW 36
10Y EBITDA Exit 387.48 KRW 527.48 KRW 693.94 KRW 37
10Y P/E Exit 408.36 KRW 566.98 KRW 739.64 KRW 35
Earnings-Based
Graham-Dodd 192.55 KRW 409.22 KRW 519.05 KRW 54
PEG = 1.0 62.24 KRW 88.91 KRW 115.59 KRW 46
EPV 167.88 KRW 186.83 KRW 203.40 KRW 59
Multiples
P/E Multiple 445.98 KRW 594.65 KRW 743.31 KRW 63
P/S Multiple 361.03 KRW 481.38 KRW 601.72 KRW 58
P/B Multiple 361.03 KRW 481.38 KRW 601.72 KRW 55
EV/EBIT 246.84 KRW 311.05 KRW 375.26 KRW 53
EV/EBITDA 439.22 KRW 567.56 KRW 695.90 KRW 54
EV/Revenue 191.69 KRW 250.62 KRW 309.54 KRW 43
Asset-Based
NCAV (Graham) 486.87 KRW 652.41 KRW 973.74 KRW 50
Growth DCF
Growth DCF 402.09 KRW 533.47 KRW 710.37 KRW 80
Rev-Margin DCF 259.12 KRW 335.66 KRW 417.94 KRW 74
Economic Profit
Residual Income 703.14 KRW 680.23 KRW 570.42 KRW 76
ROIC Compounder 167.88 KRW 186.83 KRW 203.40 KRW 72
Growth Earnings
Growth-Adj P/E 328.35 KRW 469.07 KRW 609.79 KRW 68

Widest divergence: Asset-Based (652.41 KRW) versus Earnings-Based (186.83 KRW). Highest evidence: Growth DCF (80).

Notify me when 252500 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 37.6B KRW
Revenue growth (YoY) -35.2%
Net margin 3.1%
Return on equity 2.9%
Free cash flow 1.3B KRW FY2025
Operating margin 4.2%
More key figures
Dividend yield 1.5%
EPS growth (YoY) +134%

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 57 · Market factors (momentum, volatility) 24

Profitability 43
Margins and returns on capital today
Quality Growth 1
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 6
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 82
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

Sewha P&C INC. engages in the development, production, and sale of hair dyes, hair care products, and cosmetics in South Korea. It also exports its products to approximately fifty countries. The company was founded in 1976 and is headquartered in Jincheon-eup, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sewha P&C INC. reported revenue of 37.6B KRW in FY2025 versus 39.7B KRW in FY2021, a compound −1.3%/yr. Reported net income was 1.2B KRW in FY2025, compounding −29.9%/yr from FY2021.

Growth Quality 38/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
37.6B KRW
Latest YoY
−14.2%
Avg. 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.
−0.2%
Avg. 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.
+0.6%
Avg. growth/yr (8Y) 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.
+1.7%
Revenue −1.3%/yr
FY21 39.7B KRW
FY22 37.9B KRW
FY23 41.2B KRW
FY24 43.9B KRW
FY25 37.6B KRW
Net income −29.9%/yr
FY21 4.9B KRW
FY22 1.3B KRW
FY23 2.8B KRW
FY24 3.3B KRW
FY25 1.2B KRW

Watch 252500: 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). "Sewha P&C INC. Fair Value". https://www.fairvalue-calculator.com/stock/252500

Peer Group

Household & Personal Products · 244 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 56 · Below median
Fair Value upside −4% · Above median
Return on equity (TTM) 3% · Below median
Return on assets 1% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth -35% · Bottom 25%
Dividend yield (TTM) 2.1% · Below median

Valuation Multiples vs Household & Personal Products 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 29 · sector 28
FUTURE 0 · sector 4
PAST 12 · sector 26
HEALTH 100 · sector 98
DIVIDEND 42 · sector 50

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 Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $146.80 $108.16 -26%
Unilever PLC ULN 1,080 MXN 1,273 MXN +18%
Hindustan Unilever Limited HINDUNILVR ₹2,144 ₹1,000 -53%
Essity AB ESSITYA kr 279.00 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹1,088 ₹367.64 -66%
Marico Limited MARICO ₹846.75 ₹233.05 -72%
APR Co 278470 375,000 KRW 151,222 KRW -60%
Dabur India Limited DABUR ₹429.45 ₹181.60 -58%
Kimberly-Clark de México, S. A. B. de C. V., KIMBERA 38.07 MXN 50.09 MXN +32%
PT Unilever Indonesia Tbk UNVR 1,730 IDR 1,934 IDR +12%

Compare Sewha P&C INC. with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Sewha P&C INC. (252500) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 481.38 KRW versus a price of 499.00 KRW, about −4% (fairly valued).
What is the fair value of 252500?
Our model-based fair value for Sewha P&C INC. is 481.38 KRW (as of Jul 21, 2026), built from audited fundamentals. The current price is 499.00 KRW.
What is the quality score of 252500?
Sewha P&C INC. has a Quality Score of 56/100. 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 Sewha P&C INC. (252500)?
Sewha P&C INC. reported trailing-twelve-month revenue of about 37.6B KRW (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 252500?
The net profit margin of Sewha P&C INC. is about 3.1%, meaning it keeps roughly 3.1% of revenue as net income. Based on the latest reported figures.
Does Sewha P&C INC. pay a dividend?
Sewha P&C INC. currently shows a dividend yield of about 1.46% relative to its recent price (as of Jul 21, 2026).

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 Sewha P&C 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.