Silicon2 Co. Ltd. (257720) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Silicon2 Co. Ltd. stock KRW 43,769, price KRW 26,850, upside +63.0%, quality 61 out of 100. Rating: strongly undervalued. Calculated from audited financials with 15 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 3, 2026.
How to read this chart
60‑month range 1,701 KRW – 61,313 KRW · fair‑value band 31,022 KRW – 59,200 KRW · the 26,850 KRW price screens below the 43,769 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Silicon2 Co. in your weekly email
Every Wednesday you see whether Silicon2 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.
SILICON2 Co., Ltd. engages in the distribution of cosmetics products worldwide. The company offers logistics agency services for direct to customer companies; logistic services; marketing services for brand and influencers; and distributes korean pop albums and merchandise.
Show moreShow less
It also operates a health and beauty store; and stylekorean.com, an e-commerce platform for cosmetics products. The company was founded in 2002 and is headquartered in Seongnam-si, South Korea.
Stock analysis
Silicon2 Co. Ltd. (257720) currently trades at 26,850 KRW, while our model-based Fair Value estimate is 43,769 KRW, implying the stock looks roughly 39% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 117,914 KRW per share, and 12 of the 15 models we run sit above the 26,850 KRW price.
Bear case: the Asset-Based group reads lowest at 4,595 KRW, and 3 of the 15 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 31,022 KRW (bear) to 59,200 KRW (bull), the price of 26,850 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 61/100 (solid quality), in the Consumer Defensive sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Silicon2 Co. Ltd. reported revenue of 1.1T KRW in FY2025 versus 131B KRW in FY2021, a compound +70.9%/yr. Reported net income was 169B KRW in FY2025, compounding +112.6%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 1.7T KRW (≈ $1.3B) Small · P/E ratio 8.0 · P/S ratio 1.27 · EPS (TTM) 3,375 KRW · Dividend yield 1.1% · Net margin 16.3% · Return on equity 42.2% · Return on assets (EBIT) 20.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 78 out of 100 (low confidence).
What moves the price
The share trades about 50% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −26% fair-value upside, at 63%, 257720 screens cheaper than that median.
Fair Value models
Bear31,022 KRWFair Value 43,769 KRWBull59,200 KRW
Price 26,850 KRW · Upside +63.0%
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 (2,623 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+61.4%
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.
+89.0%
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.
+62.2%
Start year 2020 (pandemic)
Revenue growth 6 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.
+60.7%
’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.
≈ +97.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+96.1%
Dividend (yield on the price)1.1%
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.8% → 18%
⚠ Approximate: the rate leans on 2025, which sits 337% above its own trend.
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.Household & Personal Products · 230 stocks
Beats the industry median on 9/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside+63.0% · Top 25%
Profitability
Return on equity (12 months)42.2% · Top 25%
Return on assets23.8% · Top 25%
Net margin (12 months)16.3% · Top 25%
Operating margin (12 months)20.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)51.8% · Top 25%
Dividend yield (12 months)1.1% · Bottom 25%
Valuation Multiplesvs Household & Personal Products median · lower = cheaper
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.
Is Silicon2 Co. Ltd. (257720) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 43,769 KRW versus a price of 26,850 KRW, about +63% upside (undervalued).
What is the fair value of 257720?
Our model-based fair value for Silicon2 Co. Ltd. is 43,769 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 26,850 KRW.
What is the quality score of 257720?
Silicon2 Co. Ltd. has a Quality Score of 61/100. 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 Silicon2 Co. Ltd. (257720)?
Our model-based price target is the fair value of 43,769 KRW (as of Nov 3, 2026) from 15 valuation models. Cautious scenario 31,022 KRW, optimistic scenario 59,200 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Silicon2 Co. Ltd. stock forecast for 2026?
Our models put fair value at 43,769 KRW, about +63% upside versus a price of 26,850 KRW (undervalued). Cautious scenario 31,022 KRW, optimistic scenario 59,200 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Silicon2 Co. Ltd. (257720)?
Silicon2 Co. Ltd. reported trailing-twelve-month revenue of about 1.4T KRW (latest available figure, as of Nov 3, 2026).
Does Silicon2 Co. Ltd. pay a dividend?
Silicon2 Co. Ltd. currently shows a dividend yield of 1.14% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Silicon2 Co. Ltd. (257720) and when is the ex-dividend date?
Silicon2 Co. Ltd. pays a dividend of 306.00 KRW per share a year, a dividend yield of 1.1%. The last ex-dividend date was Mar 30, 2026. The payout ratio is 9.1% 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 Silicon2 Co. Ltd. (257720)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Silicon2 Co. Ltd. it is 43,769 KRW per share (as of Nov 3, 2026), against a price of 26,850 KRW. It is the blended result of 15 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Silicon2 Co. Ltd. stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 257720 trades below its calculated fair value: price 26,850 KRW, fair value 43,769 KRW, a gap of about +63% (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 257720?
No. The price is what the market pays today (26,850 KRW); the fair value is what the company's own numbers justify (43,769 KRW). For Silicon2 Co. Ltd. the two are 16,919 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Silicon2 Co. Ltd. worth?
The market values Silicon2 Co. Ltd. at about 1.7T KRW (market capitalisation, as of Nov 3, 2026). Per share that is 26,850 KRW; our models calculate a fair value of 43,769 KRW per share.
What do the bullish and bearish scenarios say about 257720?
Our models span a range for Silicon2 Co. Ltd.: cautious scenario 31,022 KRW, base 43,769 KRW, optimistic 59,200 KRW per share (as of Nov 3, 2026, price 26,850 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 257720?
Silicon2 Co. Ltd. trades at a price-to-earnings ratio of 8.0 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 43,769 KRW is built from several models across several years. Other multiples: P/B 3.8, P/S 1.3, EV/EBITDA 6.2.
How solid is the balance sheet of Silicon2 Co. Ltd. (257720)?
Balance-sheet figures for Silicon2 Co. Ltd. (as of Nov 3, 2026): return on equity 42.2%. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 257720 from its 52-week high?
Silicon2 Co. Ltd. trades at 26,850 KRW, about 50% below its 52-week high of 54,200 KRW and at the low of 26,850 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 43,769 KRW is for.
Which stocks are comparable to Silicon2 Co. Ltd.?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, The Estée Lauder Companies Inc, Henkel AG, 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 Silicon2 Co. Ltd. stock attractive at the current price?
The data as of Nov 3, 2026: price 26,850 KRW, calculated fair value 43,769 KRW (+63%), Quality Score 61/100, from 15 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 257720 calculated?
We run Silicon2 Co. Ltd. through 15 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 43,769 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. Silicon2 Co. Ltd. currently trades 39% 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 Silicon2 Co. Ltd. (257720)?
The closing price on Nov 6, 2026 was 26,850 KRW. Our model-based fair value is 43,769 KRW, about +63% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Silicon2 Co. Ltd. right now?
The price is below even our cautious bear case (31,022 KRW). The market is more pessimistic than our downside scenario. Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (31,022 KRW to 59,200 KRW) leaves room in how you read the outcome.
Key figures of Silicon2 Co. Ltd.
How large is the market capitalisation of Silicon2 Co. Ltd. (257720)?
The market capitalisation of Silicon2 Co. Ltd. is 1.7T KRW (≈ $1.3B). 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 Silicon2 Co. Ltd. (257720)?
The price-to-sales ratio of Silicon2 Co. Ltd. is 1.27 (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 Silicon2 Co. Ltd. (257720)?
Earnings per share at Silicon2 Co. Ltd. are 3,375 KRW (price ÷ EPS = P/E 8.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Silicon2 Co. Ltd. (257720)?
The dividend yield of Silicon2 Co. Ltd. is 1.1% (payout 9.1%). 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 Silicon2 Co. Ltd. (257720)?
The net margin of Silicon2 Co. Ltd. is 16.3% (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 Silicon2 Co. Ltd. (257720)?
The return on equity (ROE) of Silicon2 Co. Ltd. is 42.2% (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 Silicon2 Co. Ltd. (257720)?
On an EBIT basis the return on assets of Silicon2 Co. Ltd. is 20.1% (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 Silicon2 Co. Ltd. (257720)?
The operating margin of Silicon2 Co. Ltd. is 20.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Silicon2 Co. Ltd. (257720)?
Revenue at Silicon2 Co. Ltd. is growing +51.8% versus a year earlier (3y avg +89.0%). 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 Silicon2 Co. Ltd. (257720)?
Earnings per share at Silicon2 Co. Ltd. are growing +93.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Silicon2 Co. Ltd. (257720) generate?
The free cash flow of Silicon2 Co. Ltd. is −5.9B 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 Silicon2 Co. Ltd. (257720) carry?
The net debt of Silicon2 Co. Ltd. is 59.2B KRW (fiscal year 2024). 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 Silicon2 Co. Ltd. in the live analysis
One click puts Silicon2 Co. Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 3, 2026