
Nongshim Co Ltd
KRX:004370

Intrinsic Value
The intrinsic value of one
Nongshim Co Ltd
stock under the Base Case scenario is
326 276.62
KRW.
Compared to the current market price of 428 000 KRW,
Nongshim Co Ltd
is
Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Nongshim Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Nongshim Co Ltd
Balance Sheet Decomposition
Nongshim Co Ltd
Current Assets | 1.5T |
Cash & Short-Term Investments | 856.3B |
Receivables | 323.2B |
Other Current Assets | 368.4B |
Non-Current Assets | 1.8T |
Long-Term Investments | 131.9B |
PP&E | 1.6T |
Intangibles | 65.9B |
Other Non-Current Assets | 34.5B |
Free Cash Flow Analysis
Nongshim Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Nongshim Co Ltd
Revenue
|
3.4T
KRW
|
Cost of Revenue
|
-2.5T
KRW
|
Gross Profit
|
977.8B
KRW
|
Operating Expenses
|
-800B
KRW
|
Operating Income
|
177.8B
KRW
|
Other Expenses
|
-22.8B
KRW
|
Net Income
|
155.1B
KRW
|
Profitability Score
Profitability Due Diligence
Nongshim Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Nongshim Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nongshim Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Score
Nongshim Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nongshim Co Ltd
According to Wall Street analysts, the average 1-year price target for
Nongshim Co Ltd
is 503 200 KRW
with a low forecast of 404 000 KRW and a high forecast of 577 500 KRW.
Dividends
Current shareholder yield for Nongshim 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
Nongshim Co Ltd
stock under the Base Case scenario is
326 276.62
KRW.
Compared to the current market price of 428 000 KRW,
Nongshim Co Ltd
is
Overvalued by 24%.