HPSP Co Ltd
KOSDAQ:403870
Intrinsic Value
The intrinsic value of one HPSP Co Ltd stock under the Base Case scenario is 26 429.99 KRW. Compared to the current market price of 27 850 KRW, HPSP Co Ltd is Overvalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
HPSP Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
HPSP Co Ltd
Balance Sheet Decomposition
HPSP Co Ltd
Current Assets | 237.7B |
Cash & Short-Term Investments | 181.3B |
Receivables | 16.7B |
Other Current Assets | 39.8B |
Non-Current Assets | 82.2B |
Long-Term Investments | 29.2B |
PP&E | 50.4B |
Intangibles | 2.1B |
Other Non-Current Assets | 436.8m |
Free Cash Flow Analysis
HPSP Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
HPSP Co Ltd
Revenue
|
181.4B
KRW
|
Cost of Revenue
|
-51.8B
KRW
|
Gross Profit
|
129.6B
KRW
|
Operating Expenses
|
-35.7B
KRW
|
Operating Income
|
93.9B
KRW
|
Other Expenses
|
-7.7B
KRW
|
Net Income
|
86.3B
KRW
|
Profitability Score
Profitability Due Diligence
HPSP Co Ltd's profitability score is 82/100. The higher the profitability score, the more profitable the company is.
Score
HPSP Co Ltd's profitability score is 82/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
HPSP Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
HPSP Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
HPSP Co Ltd
According to Wall Street analysts, the average 1-year price target for HPSP Co Ltd is 43 210.91 KRW with a low forecast of 34 340 KRW and a high forecast of 54 600 KRW.
Dividends
Current shareholder yield for HPSP 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 HPSP Co Ltd stock under the Base Case scenario is 26 429.99 KRW.
Compared to the current market price of 27 850 KRW, HPSP Co Ltd is Overvalued by 5%.