Hanilcmt Co Ltd (300720) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Hanilcmt Co Ltd KRW 12,684, price KRW 16,130, upside -21.4%, quality 44 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Hanilcmt Co Ltd 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 freePro now: $1 first month
Hanil Cement Co., Ltd. operates as a cement company in South Korea. The company manufactures and sells cement and ready-mix concrete. It also engages in construction; Remicon business; building materials field under the Remitar brand. The company was founded in 1961 and is headquartered in Seoul, South Korea. Hanil Cement Co., Ltd.
Show more
Hanil Cement Co., Ltd. operates as a cement company in South Korea. The company manufactures and sells cement and ready-mix concrete. It also engages in construction; Remicon business; building materials field under the Remitar brand. The company was founded in 1961 and is headquartered in Seoul, South Korea. Hanil Cement Co., Ltd. operates as a subsidiary of Hanil Holdings Co., Ltd.
Stock analysis
Hanilcmt Co Ltd (300720) currently trades at 16,130 KRW, while our model-based Fair Value estimate is 12,684 KRW, implying the stock looks roughly 27.2% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 17,152 KRW per share, and 12 of the 23 models we run sit above the 16,130 KRW price.
Bear case: the Growth DCF group reads lowest at 3,405 KRW, and 11 of the 23 models stay below the price. Evidence for this calculation is medium.
Scenario range: 9,466 KRW (bear) to 18,951 KRW (bull), the price of 16,130 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 44/100 (below-average quality), in the Basic Materials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Hanilcmt Co Ltd reported revenue of 1.4T KRW in FY2025 versus 1.3T KRW in FY2021, a compound +2.9%/yr. Reported net income was 74.2B KRW in FY2025, compounding −1.4%/yr from FY2021.
Key figures
Market cap 1.1T KRW (≈ $782M) · P/S ratio 1.16 · Dividend yield 6.2% · Net margin 5.2% · Return on equity 5.8% · Return on assets (EBIT) 6.4% · Operating margin 5.8% · Revenue (TTM) 874B KRW.
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 16% below its 52-week high and 24% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −47% fair-value upside, at −21%, 300720 screens cheaper than that median.
Fair Value models
Bear 9,466 KRWFair Value 12,684 KRWBull 18,951 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.50/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−18.2%
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.
−1.4%
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.
+7.9%
Start year 2020 (pandemic)
Revenue growth 7 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.
+15.7%
’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.
−29.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−35.7%
Dividend (yield on the price)6.2%
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.14% → 9%
⚠ Revenue per share shrinking 29.7%/yr over ~5Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+66.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +63.1% a year for the price.
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.Building Materials · 256 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score44 · Below median
Fair Value upside−21% · Below median
Profitability
Return on equity (TTM)6% · Above median
Return on assets4% · Above median
Net margin (TTM)5% · Above median
Operating margin (TTM)6% · Below median
Growth and dividend
Revenue growth−2% · Below median
Dividend yield (TTM)6.2% · Top 25%
Balance sheet
Debt / equity0.18× · Above median
Valuation Multiplesvs Building Materials 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.
Cite: Fair Value Calculator (2026). "Hanilcmt Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/300720
Frequently asked questions
Is Hanilcmt Co Ltd (300720) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of 12,684 KRW versus a price of 16,130 KRW, about −21% upside (overvalued).
What is the fair value of 300720?
Our model-based fair value for Hanilcmt Co Ltd is 12,684 KRW (as of Sep 23, 2026), built from audited fundamentals. The current price: 16,130 KRW.
What is the quality score of 300720?
Hanilcmt Co Ltd has a Quality Score of 44/100. 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 Hanilcmt Co Ltd (300720)?
Our model-based price target is the fair value of 12,684 KRW (as of Sep 23, 2026) from 23 valuation models. Cautious scenario 9,466 KRW, optimistic scenario 18,951 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hanilcmt Co Ltd stock forecast for 2026?
Our models put fair value at 12,684 KRW, about −21% upside versus a price of 16,130 KRW (overvalued). Cautious scenario 9,466 KRW, optimistic scenario 18,951 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hanilcmt Co Ltd (300720)?
Hanilcmt Co Ltd reported trailing-twelve-month revenue of about 874B KRW (latest available figure, as of Sep 23, 2026).
Does Hanilcmt Co Ltd pay a dividend?
Hanilcmt Co Ltd currently shows a dividend yield of about 6.20% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Hanilcmt Co Ltd (300720)?
For today's price to be fair in a discounted-cash-flow model, Hanilcmt Co Ltd would have to grow free cash flow by +66.5 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.9 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of 300720 use?
Our models discount Hanilcmt Co Ltd at 10.3 %: a base by market capitalisation (mega), damped by beta 1.52, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Hanilcmt Co Ltd that is +66.5 % per year a year over ten years, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Hanilcmt Co Ltd (300720) delivered so far?
Over the past 5 years revenue at Hanilcmt Co Ltd grew +7.9 % a year. The price currently implies +66.5 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Hanilcmt Co Ltd (300720) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Hanilcmt Co Ltd (+66.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hanilcmt Co Ltd (300720)?
The free-cash-flow yield on the price is 0.55 %: that much free cash flow Hanilcmt Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hanilcmt Co Ltd (300720)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hanilcmt Co Ltd it is 12,684 KRW per share (as of Sep 23, 2026), against a price of 16,130 KRW. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Hanilcmt Co Ltd stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 300720 trades above its calculated fair value: price 16,130 KRW, fair value 12,684 KRW, a gap of about −21% (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 300720?
No. The price is what the market pays today (16,130 KRW); the fair value is what the company's own numbers justify (12,684 KRW). For Hanilcmt Co Ltd the two are 3,446 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hanilcmt Co Ltd worth?
The market values Hanilcmt Co Ltd at about 1.1T KRW (market capitalisation, as of Sep 23, 2026). Per share that is 16,130 KRW; our models calculate a fair value of 12,684 KRW per share.
What do the bullish and bearish scenarios say about 300720?
Our models span a range for Hanilcmt Co Ltd: cautious scenario 9,466 KRW, base 12,684 KRW, optimistic 18,951 KRW per share (as of Sep 23, 2026, price 16,130 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hanilcmt Co Ltd (300720)?
Balance-sheet figures for Hanilcmt Co Ltd (as of Sep 23, 2026): return on equity 5.8%, debt of 0.18 per unit of equity. They feed the Quality Score of 44/100, which measures business quality independently of the share price.
How far is 300720 from its 52-week high?
Hanilcmt Co Ltd trades at 16,130 KRW, about 16% below its 52-week high of 19,295 KRW and 24% above the low of 13,060 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 12,684 KRW is for.
Which stocks are comparable to Hanilcmt Co Ltd?
From the same area (Basic Materials) we also value CRH plc, Holcim AG, Vulcan Materials Company, UltraTech Cement Limited, 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 Hanilcmt Co Ltd stock attractive at the current price?
The data as of Sep 23, 2026: price 16,130 KRW, calculated fair value 12,684 KRW (−21%), Quality Score 44/100, from 23 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 300720 calculated?
We run Hanilcmt Co Ltd through 23 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 12,684 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 14.1 % above its aggregate fair value. Hanilcmt 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 Hanilcmt Co Ltd (300720)?
The closing price on Sep 23, 2026 was 16,130 KRW. Our model-based fair value is 12,684 KRW, about −21% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hanilcmt Co Ltd right now?
Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts. A fairly wide model range (9,466 KRW to 18,951 KRW) leaves room in how you read the outcome.
Key figures of Hanilcmt Co Ltd
How large is the market capitalisation of Hanilcmt Co Ltd (300720)?
The market capitalisation of Hanilcmt Co Ltd is 1.1T KRW (≈ $782M). 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 Hanilcmt Co Ltd (300720)?
The price-to-sales ratio of Hanilcmt Co Ltd is 1.16 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Hanilcmt Co Ltd (300720)?
The dividend yield of Hanilcmt Co Ltd is 6.2%. 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 Hanilcmt Co Ltd (300720)?
The net margin of Hanilcmt Co Ltd is 5.2% (fiscal year 2025). 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 Hanilcmt Co Ltd (300720)?
The return on equity (ROE) of Hanilcmt Co Ltd is 5.8% (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 Hanilcmt Co Ltd (300720)?
On an EBIT basis the return on assets of Hanilcmt Co Ltd is 6.4% (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 Hanilcmt Co Ltd (300720)?
The operating margin of Hanilcmt Co Ltd is 5.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hanilcmt Co Ltd (300720)?
Revenue at Hanilcmt Co Ltd is growing −1.7% versus a year earlier (3y avg −1.4%). 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 Hanilcmt Co Ltd (300720)?
Earnings per share at Hanilcmt Co Ltd are growing −8.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hanilcmt Co Ltd (300720) carry?
The net debt of Hanilcmt Co Ltd is 625B 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 Hanilcmt Co Ltd in the live analysis
One click puts Hanilcmt Co Ltd 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.
