EN DE

Pharmsville Co (318010) Fair Value & Analysis

Healthcare · KR · Market cap 28.1B KRW

PC Pharmsville Co 318010 · KQ
Price3,660 KRW
Fair Value5,233 KRW
Upside+43.0%
Quality63/100
Watch Pharmsville Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 25.2% net margin
Low debt · generates free cash flow
5.43% dividend yield
Ranks above peers (6/10)
Narrow moat 40/100
Evidence: High Range 3,925 KRW – 6,530 KRW Share as image

Fair value as of: Jul 22, 2026

From 16 valuation models · updated 18 days ago

A solid business, screening 43% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (3,925 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

17,223 KRW 3,107 KRW Fair Value 5,233 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 3,107 KRW – 17,223 KRW · fair‑value band 3,925 KRW – 6,530 KRW · the 3,660 KRW price screens below the 5,233 KRW fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Pharmsville Co (318010) currently trades at 3,660 KRW, while our model-based Fair Value estimate is 5,233 KRW, implying the stock looks roughly 43.0% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Healthcare sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Pharmsville Co generated revenue of 11.9B KRW at a net margin of 25.2%. Revenue declined 25.5% year over year. It earns a return on equity of 4.5%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 3,925 KRW (bear case) to 6,530 KRW (bull case); at 3,660 KRW, the current price sits below 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 35% below its 52-week high and 18% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at 43%, 318010 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 2,616 KRW 3,490 KRW 4,984 KRW 80
Residual Income 6,469 KRW 6,453 KRW 5,937 KRW 76
Rev-Margin DCF 1,879 KRW 2,564 KRW 3,418 KRW 74
All 16 models by family
DCF Models
FCF DCF 2,509 KRW 3,409 KRW 5,077 KRW 38
Owner Earnings 4,566 KRW 6,273 KRW 9,436 KRW 31
5Y Revenue Exit 1,879 KRW 2,511 KRW 3,425 KRW 39
5Y P/E Exit 3,164 KRW 4,735 KRW 6,609 KRW 38
10Y Revenue Exit 2,072 KRW 2,565 KRW 3,081 KRW 36
10Y P/E Exit 2,889 KRW 3,941 KRW 4,951 KRW 35
Earnings-Based
Graham-Dodd 2,542 KRW 3,106 KRW 3,495 KRW 54
Multiples
P/E Multiple 3,925 KRW 5,233 KRW 6,541 KRW 63
P/S Multiple 1,482 KRW 1,976 KRW 2,471 KRW 58
P/B Multiple 4,766 KRW 6,354 KRW 7,943 KRW 55
EV/Revenue 1,600 KRW 2,193 KRW 2,786 KRW 43
Asset-Based
NCAV (Graham) 4,298 KRW 5,759 KRW 8,596 KRW 50
Growth DCF
Growth DCF 2,616 KRW 3,490 KRW 4,984 KRW 80
Rev-Margin DCF 1,879 KRW 2,564 KRW 3,418 KRW 74
Economic Profit
Residual Income 6,469 KRW 6,453 KRW 5,937 KRW 76
Growth Earnings
Growth-Adj P/E 2,824 KRW 4,034 KRW 5,244 KRW 68

Widest divergence: Economic Profit (6,453 KRW) versus Multiples (2,193 KRW). Highest evidence: Growth DCF (80).

Notify me when 318010 reaches fair value

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

Key figures & financial health

Revenue (TTM) 11.9B KRW
Revenue growth (YoY) -25.5%
Net margin 25.2%
Return on equity 4.5%
Free cash flow 1.8B KRW FY2025
Operating margin -2.4%
More key figures
Dividend yield 5.6%
EPS growth (YoY) +9.1%

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 62 · Market factors (momentum, volatility) 45

Profitability 37
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 25
Distance to the 52-week high (market factor)
Net Issuance 84
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

Pharmsville Co., Ltd. produces and sells functional health food in South Korea. The company also exports its products. It offers its products under the Apple Tree Dr. Kim, Devil Diet, Sang Sang Bang, Vitamin Story, Apple Tree, Golden Garden, Daily Green, Wilac, Doctor Solution, and PS brands. Pharmsville Co., Ltd.

Full company description

Pharmsville Co., Ltd. produces and sells functional health food in South Korea. The company also exports its products. It offers its products under the Apple Tree Dr. Kim, Devil Diet, Sang Sang Bang, Vitamin Story, Apple Tree, Golden Garden, Daily Green, Wilac, Doctor Solution, and PS brands. Pharmsville Co., Ltd. was founded in 2000 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

Pharmsville Co reported revenue of 12.7B KRW in FY2025 versus 39.0B KRW in FY2021, a compound −24.4%/yr. Reported net income was 2.9B KRW in FY2025, compounding −12.8%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
12.7B KRW
Latest YoY
−23.9%
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.
−21.3%
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.
−20.2%
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.
−3.4%
Revenue −24.4%/yr
FY21 39.0B KRW
FY22 26.1B KRW
FY23 21.4B KRW
FY24 16.7B KRW
FY25 12.7B KRW
Net income −12.8%/yr
FY21 5.0B KRW
FY22 4.1B KRW
FY23 3.3B KRW
FY24 1.6B KRW
FY25 2.9B KRW

Watch 318010: 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). "Pharmsville Co Fair Value". https://www.fairvalue-calculator.com/stock/318010

Peer Group

Drug Manufacturers - Specialty & Generic · 624 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 63 · Top 25%
Fair Value upside +43% · Top 25%
Return on equity (TTM) 5% · Below median
Return on assets -1% · Below median
Net margin (TTM) 25% · Top 25%
Operating margin (TTM) -2% · Bottom 25%
Revenue growth -26% · Bottom 25%
Dividend yield (TTM) 5.4% · Top 25%

Valuation Multiples vs Drug Manufacturers - Specialty & Generic 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 91 · sector 7
FUTURE 0 · sector 20
PAST 18 · sector 24
HEALTH 100 · sector 97
DIVIDEND 100 · sector 34

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 Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.19 ¥25.94 -51%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹7,316 ₹1,943 -73%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,763 ₹1,329 -72%
PharmaEssentia Corporation 6446 1,285 TWD 221.01 TWD -83%
Cipla Limited CIPLA ₹1,439 ₹1,001 -30%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,151 ₹703.32 -39%
Lupin Limited LUPIN ₹2,443 ₹2,477 +1%
Mankind Pharma Limited MANKIND ₹2,484 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,211 ₹874.79 -28%

Compare Pharmsville Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Pharmsville Co (318010) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 5,233 KRW versus a price of 3,660 KRW, about +43% (undervalued).
What is the fair value of 318010?
Our model-based fair value for Pharmsville Co is 5,233 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 3,660 KRW.
What is the quality score of 318010?
Pharmsville Co has a Quality Score of 63/100. 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 Pharmsville Co (318010)?
Pharmsville Co reported trailing-twelve-month revenue of about 11.9B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 318010?
The net profit margin of Pharmsville Co is about 25.2%, meaning it keeps roughly 25.2% of revenue as net income. Based on the latest reported figures.
Does Pharmsville Co pay a dividend?
Pharmsville Co currently shows a dividend yield of about 5.63% relative to its recent price (as of Jul 22, 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 Pharmsville Co 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.