Saramin HR Co Ltd
KOSDAQ:143240
Intrinsic Value
The intrinsic value of one Saramin HR Co Ltd stock under the Base Case scenario is 21 852.26 KRW. Compared to the current market price of 17 090 KRW, Saramin HR Co Ltd is Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Saramin HR Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Saramin HR Co Ltd
Balance Sheet Decomposition
Saramin HR Co Ltd
Current Assets | 76B |
Cash & Short-Term Investments | 54.1B |
Receivables | 15.6B |
Other Current Assets | 6.3B |
Non-Current Assets | 133.7B |
Long-Term Investments | 101.8B |
PP&E | 13.3B |
Intangibles | 10.8B |
Other Non-Current Assets | 7.7B |
Free Cash Flow Analysis
Saramin HR Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Saramin HR Co Ltd
Revenue
|
128.4B
KRW
|
Operating Expenses
|
-107.1B
KRW
|
Operating Income
|
21.3B
KRW
|
Other Expenses
|
-8.7B
KRW
|
Net Income
|
12.6B
KRW
|
Profitability Score
Profitability Due Diligence
Saramin HR Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Saramin HR Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Saramin HR Co Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Score
Saramin HR Co Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Saramin HR Co Ltd
According to Wall Street analysts, the average 1-year price target for Saramin HR Co Ltd is 31 620 KRW with a low forecast of 31 310 KRW and a high forecast of 32 550 KRW.
Dividends
Current shareholder yield for Saramin HR Co Ltd is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Saramin HR Co Ltd stock under the Base Case scenario is 21 852.26 KRW.
Compared to the current market price of 17 090 KRW, Saramin HR Co Ltd is Undervalued by 22%.