Samyang Foods Co Ltd
KRX:003230
Intrinsic Value
The intrinsic value of one Samyang Foods Co Ltd stock under the Base Case scenario is 1 070 038.12 KRW. Compared to the current market price of 917 000 KRW, Samyang Foods Co Ltd is Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Samyang Foods Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Samyang Foods Co Ltd
Balance Sheet Decomposition
Samyang Foods Co Ltd
Current Assets | 676.7B |
Cash & Short-Term Investments | 349.5B |
Receivables | 139.8B |
Other Current Assets | 187.3B |
Non-Current Assets | 918.1B |
Long-Term Investments | 23B |
PP&E | 803B |
Intangibles | 57.9B |
Other Non-Current Assets | 34.3B |
Free Cash Flow Analysis
Samyang Foods Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Samyang Foods Co Ltd
Revenue
|
1.7T
KRW
|
Cost of Revenue
|
-1T
KRW
|
Gross Profit
|
723.2B
KRW
|
Operating Expenses
|
-378.6B
KRW
|
Operating Income
|
344.6B
KRW
|
Other Expenses
|
-72.6B
KRW
|
Net Income
|
272B
KRW
|
Profitability Score
Profitability Due Diligence
Samyang Foods Co Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Score
Samyang Foods Co Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Samyang Foods Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Score
Samyang Foods Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Samyang Foods Co Ltd
According to Wall Street analysts, the average 1-year price target for Samyang Foods Co Ltd is 1 041 420 KRW with a low forecast of 656 500 KRW and a high forecast of 1 260 000 KRW.
Dividends
Current shareholder yield for Samyang Foods 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 Samyang Foods Co Ltd stock under the Base Case scenario is 1 070 038.12 KRW.
Compared to the current market price of 917 000 KRW, Samyang Foods Co Ltd is Undervalued by 14%.