Xi S And D Inc (317400) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Xi S And D Inc KRW 24,450, price KRW 9,780, upside +150.0%, quality 64 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Xi S And D Inc 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
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 2,771 KRW – 11,570 KRW · fair‑value band 16,762 KRW – 34,634 KRW · the 9,780 KRW price screens below the 24,450 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Xi S And D in your weekly email
Every Wednesday you see whether Xi S And D 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.
Xi S&D Inc. engages in construction, housing development, and home solution businesses. It constructs clean rooms, factories, Internet Data Centers, research facilities and offices, and chemical plants.
Show more
Xi S&D Inc. engages in construction, housing development, and home solution businesses. It constructs clean rooms, factories, Internet Data Centers, research facilities and offices, and chemical plants. The company is also involved in small and medium-sized in-house development projects, outsourced construction, small-scale reconstruction, and street housing maintenance projects, as well as construction and sale of apartments, officetels, and mixed-use buildings. In addition, it provides smart home system, communication construction work, facility maintenance, real estate rental and management, and private investment project management services; manufactures, sells, and installs ventilation-type air purifier; and installs built-in appliances such as system air conditioners. The company was formerly known as Easyville Co., Ltd. and changed its name to Xi S&D Inc. in February 2018. Xi S&D Inc. was founded in 2000 and is based in Seoul, South Korea. Xi S&D Inc operates as a subsidiary of GS Engineering & Construction Corporation.
Stock analysis
Xi S And D Inc (317400) currently trades at 9,780 KRW, while our model-based Fair Value estimate is 24,450 KRW, implying the stock looks roughly 60.0% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 26,355 KRW per share, and 13 of the 16 models we run sit above the 9,780 KRW price.
Bear case: the Dividend Discount group reads lowest at 3,039 KRW, and 3 of the 16 models stay below the price. Evidence for this calculation is medium.
Scenario range: 16,762 KRW (bear) to 34,634 KRW (bull), the price of 9,780 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 64/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Xi S And D Inc reported revenue of 1.4T KRW in FY2025 versus 436B KRW in FY2021, a compound +33.6%/yr. Reported net income was 35.6B KRW in FY2025, compounding −0.6%/yr from FY2021.
Key figures
Market cap 373B KRW (≈ $274M) · P/S ratio 0.22 · Dividend yield 1.5% · Net margin 2.6% · Return on equity 8.0% · Return on assets (EBIT) 5.8% · Operating margin 4.2% · Revenue (TTM) 1.3T KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 229% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −9% fair-value upside, at 150%, 317400 screens cheaper than that median.
Fair Value models
Bear 16,762 KRWFair Value 24,450 KRWBull 34,634 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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
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.
+53.6%
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.
+41.5%
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.
+41.0%
’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.
+6.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.2%
Dividend (yield on the price)1.5%
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% → 1%
Growth Forecast
Little optimism in the price
The price assumes less 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).
−21.5%
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 −23.1% 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.Real Estate - Diversified · 133 stocks
Beats the industry median on 5/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+150% · Top 25%
Profitability
Return on equity (TTM)8% · Above median
Return on assets2% · Below median
Net margin (TTM)3% · Below median
Operating margin (TTM)4% · Below median
Growth and dividend
Revenue growth−14% · Bottom 25%
Dividend yield (TTM)1.5% · Below median
Balance sheet
Debt / equity0.16× · Below median
Valuation Multiplesvs Real Estate - Diversified 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). "Xi S And D Inc Fair Value". https://www.fairvalue-calculator.com/stock/317400
Frequently asked questions
Is Xi S And D Inc (317400) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 24,450 KRW versus a price of 9,780 KRW, about +150% upside (undervalued).
What is the fair value of 317400?
Our model-based fair value for Xi S And D Inc is 24,450 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 9,780 KRW.
What is the quality score of 317400?
Xi S And D Inc has a Quality Score of 64/100. 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 Xi S And D Inc (317400)?
Our model-based price target is the fair value of 24,450 KRW (as of Sep 24, 2026) from 16 valuation models. Cautious scenario 16,762 KRW, optimistic scenario 34,634 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Xi S And D Inc stock forecast for 2026?
Our models put fair value at 24,450 KRW, about +150% upside versus a price of 9,780 KRW (undervalued). Cautious scenario 16,762 KRW, optimistic scenario 34,634 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Xi S And D Inc (317400)?
Xi S And D Inc reported trailing-twelve-month revenue of about 1.3T KRW (latest available figure, as of Sep 24, 2026).
Does Xi S And D Inc pay a dividend?
Xi S And D Inc currently shows a dividend yield of about 1.53% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Xi S And D Inc (317400)?
For today's price to be fair in a discounted-cash-flow model, Xi S And D Inc would have to grow free cash flow by -21.5 % per year for five years (discount rate 11.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +31.3 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 317400 use?
Our models discount Xi S And D Inc at 11.7 %: a base by market capitalisation (micro), damped by beta 0.55, 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 Xi S And D Inc that is -21.5 % per year a year over ten years, using the same discount rate (11.7 %) and the same formula as our fair value.
How much growth has Xi S And D Inc (317400) delivered so far?
Over the past 5 years revenue at Xi S And D Inc grew +31.3 % a year. The price currently implies -21.5 % 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 Xi S And D Inc (317400) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Xi S And D Inc (-21.5 % 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 Xi S And D Inc (317400)?
The free-cash-flow yield on the price is 16.62 %: that much free cash flow Xi S And D Inc produces per unit of market value. When it exceeds the discount rate of our models (11.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Xi S And D Inc (317400)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Xi S And D Inc it is 24,450 KRW per share (as of Sep 24, 2026), against a price of 9,780 KRW. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is Xi S And D Inc stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 317400 trades below its calculated fair value: price 9,780 KRW, fair value 24,450 KRW, a gap of about +150% (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 317400?
No. The price is what the market pays today (9,780 KRW); the fair value is what the company's own numbers justify (24,450 KRW). For Xi S And D Inc the two are 14,670 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Xi S And D Inc worth?
The market values Xi S And D Inc at about 373B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 9,780 KRW; our models calculate a fair value of 24,450 KRW per share.
What do the bullish and bearish scenarios say about 317400?
Our models span a range for Xi S And D Inc: cautious scenario 16,762 KRW, base 24,450 KRW, optimistic 34,634 KRW per share (as of Sep 24, 2026, price 9,780 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Xi S And D Inc (317400)?
Balance-sheet figures for Xi S And D Inc (as of Sep 24, 2026): return on equity 8.0%, debt of 0.16 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 317400 from its 52-week high?
Xi S And D Inc trades at 9,780 KRW, about 15% below its 52-week high of 11,570 KRW and 229% above the low of 2,976 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 24,450 KRW is for.
Which stocks are comparable to Xi S And D Inc?
From the same area (Real Estate) we also value Swiss Prime Site AG, Central Pattana Public Company, Prestige Estates Projects Limited, The Phoenix Mills 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 Xi S And D Inc stock attractive at the current price?
The data as of Sep 24, 2026: price 9,780 KRW, calculated fair value 24,450 KRW (+150%), Quality Score 64/100, 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 317400 calculated?
We run Xi S And D Inc through 16 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 24,450 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 14.0 % above its aggregate fair value. Xi S And D Inc currently trades 150 % 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 Xi S And D Inc (317400)?
The closing price on Sep 23, 2026 was 9,780 KRW. Our model-based fair value is 24,450 KRW, about +150% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Xi S And D Inc right now?
The price is below even our cautious bear case (16,762 KRW). The market is more pessimistic than our downside scenario. Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (16,762 KRW to 34,634 KRW) leaves room in how you read the outcome. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Xi S And D Inc
How large is the market capitalisation of Xi S And D Inc (317400)?
The market capitalisation of Xi S And D Inc is 373B KRW (≈ $274M). 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 Xi S And D Inc (317400)?
The price-to-sales ratio of Xi S And D Inc is 0.22 (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 Xi S And D Inc (317400)?
The dividend yield of Xi S And D Inc is 1.5%. 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 Xi S And D Inc (317400)?
The net margin of Xi S And D Inc is 2.6% (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 Xi S And D Inc (317400)?
The return on equity (ROE) of Xi S And D Inc is 8.0% (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 Xi S And D Inc (317400)?
On an EBIT basis the return on assets of Xi S And D Inc is 5.8% (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 Xi S And D Inc (317400)?
The operating margin of Xi S And D Inc is 4.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Xi S And D Inc (317400)?
Revenue at Xi S And D Inc is growing −13.6% versus a year earlier (3y avg −17.6%). 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 Xi S And D Inc (317400)?
Earnings per share at Xi S And D Inc are growing +12.4% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Xi S And D Inc in the live analysis
One click puts Xi S And D Inc 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.
