EN DE

HMM Co (011200) Fair Value & Analysis

Industrials · KR · Market cap 19.0T KRW

HC HMM Co 011200 · KO
Price21,050 KRW
Fair Value11,828 KRW
Upside-43.8%
Quality43/100
Watch HMM Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 13.9% net margin
Low debt · generates free cash flow
3.58% dividend yield
Mixed vs. peers (4/10)
Moderate moat 45/100
Evidence: High Range 8,293 KRW – 14,785 KRW Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from 33,855 KRW to 11,828 KRW (−65.1%) since Jul 16, 2026. Share price +6.5% over the past month.

Below-average quality, and screening another 44% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (14,785 KRW). The favourable scenario is already priced in.
  • Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

42,356 KRW 12,653 KRW Fair Value 11,828 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 12,653 KRW – 42,356 KRW · fair‑value band 8,293 KRW – 14,785 KRW · the 21,050 KRW price screens above the 11,828 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

HMM Co (011200) currently trades at 21,050 KRW, while our model-based Fair Value estimate is 11,828 KRW, implying the stock looks roughly 43.8% overvalued today. The Quality Score stands at 43/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, HMM Co generated revenue of 10.8T KRW at a net margin of 13.9%. Revenue declined 4.8% year over year. It earns a return on equity of 5.4%. Net debt stands at 504B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 8,293 KRW (bear case) to 14,785 KRW (bull case); at 21,050 KRW, the current price sits above 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 17% below its 52-week high and 16% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 7% fair-value upside, at -44%, 011200 screens richer 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 23,695 KRW 34,844 KRW 51,536 KRW 80
Residual Income 23,234 KRW 24,627 KRW 26,986 KRW 76
Rev-Margin DCF 17,890 KRW 26,539 KRW 36,441 KRW 74
All 26 models by family
DCF Models
FCF DCF 23,204 KRW 35,619 KRW 55,329 KRW 38
Owner Earnings 19,295 KRW 29,450 KRW 45,571 KRW 31
5Y Revenue Exit 17,890 KRW 26,388 KRW 37,043 KRW 39
5Y EBITDA Exit 24,697 KRW 39,038 KRW 55,632 KRW 41
5Y P/E Exit 27,466 KRW 44,185 KRW 61,614 KRW 38
10Y Revenue Exit 19,113 KRW 27,399 KRW 38,184 KRW 36
10Y EBITDA Exit 23,986 KRW 36,353 KRW 52,614 KRW 37
10Y P/E Exit 25,787 KRW 39,996 KRW 57,258 KRW 35
Earnings-Based
Graham-Dodd 13,542 KRW 40,697 KRW 53,933 KRW 54
Lynch FV 8,643 KRW 12,347 KRW 16,051 KRW 50
PEG = 1.0 8,643 KRW 12,347 KRW 16,051 KRW 46
EPV 15,705 KRW 18,171 KRW 20,362 KRW 59
Dividend Discount
Gordon GGM 5,500 KRW 12,008 KRW 20,204 KRW 70
DDM Multi-Stage 5,500 KRW 9,131 KRW 12,514 KRW 61
Multiples
P/E Multiple 31,366 KRW 41,821 KRW 52,276 KRW 63
P/S Multiple 17,320 KRW 23,094 KRW 28,867 KRW 58
P/B Multiple 25,391 KRW 33,855 KRW 42,319 KRW 55
EV/EBIT 21,527 KRW 28,125 KRW 34,723 KRW 53
EV/EBITDA 28,405 KRW 37,296 KRW 46,187 KRW 54
EV/Revenue 15,860 KRW 21,915 KRW 27,969 KRW 43
Asset-Based
NCAV (Graham) 14,084 KRW 18,873 KRW 28,168 KRW 50
Growth DCF
Growth DCF 23,695 KRW 34,844 KRW 51,536 KRW 80
Rev-Margin DCF 17,890 KRW 26,539 KRW 36,441 KRW 74
Economic Profit
Residual Income 23,234 KRW 24,627 KRW 26,986 KRW 76
ROIC Compounder 15,705 KRW 18,171 KRW 20,362 KRW 72
Growth Earnings
Growth-Adj P/E 25,626 KRW 36,609 KRW 47,592 KRW 68

Widest divergence: Growth Earnings (36,609 KRW) versus Dividend Discount (9,131 KRW). Highest evidence: Growth DCF (80).

Notify me when 011200 reaches fair value

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

Key figures & financial health

Revenue (TTM) 10.8T KRW
Revenue growth (YoY) -4.8%
Net margin 13.9%
Return on equity 5.4%
Free cash flow 1.7T KRW FY2025
Operating margin 9.9%
More key figures
Dividend yield 3.6%
EPS growth (YoY) -48.0%
Net debt 504B KRW FY2020

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 47 · Market factors (momentum, volatility) 43

Profitability 36
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 48
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 5
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

HMM Co.,Ltd, an integrated logistics company, provides shipping and logistics services in Japan and internationally. The company offers container services for general, reefer, oversized, and dangerous cargo; bulk liners; trampers that include Cape, Panamax, Supramax, and Handy; tankers, such as crude and product tankers, and LNG carriers; and heavy lifts …

Full company description

HMM Co.,Ltd, an integrated logistics company, provides shipping and logistics services in Japan and internationally. The company offers container services for general, reefer, oversized, and dangerous cargo; bulk liners; trampers that include Cape, Panamax, Supramax, and Handy; tankers, such as crude and product tankers, and LNG carriers; and heavy lifts and project carriers. It also operates container terminals and provides intermodal services using rails, barges, and trucks. In addition, the company offers digital solutions, such as Hi-Quote online reservation platform; HMM eBL; vendor partners; and invoice payments, as well as interfaces, including API, HMM EDI, HMM e-Service, and HMM Chatbot. The company was formerly known as Hyundai Merchant Marine Co.,Ltd. and changed its name to HMM Co.,Ltd in March 2020. HMM Co.,Ltd was founded in 1976 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

HMM Co reported revenue of 10.9T KRW in FY2025 versus 13.8T KRW in FY2021, a compound −5.7%/yr. Reported net income was 1.9T KRW in FY2025, compounding −23.0%/yr from FY2021.

Growth Quality 83/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
10.9T KRW
Latest YoY
−6.9%
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.
−16.3%
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.
+11.2%
Avg. growth/yr (25Y) 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.
+2.7%
Revenue −5.7%/yr
FY21 13.8T KRW
FY22 18.6T KRW
FY23 8.4T KRW
FY24 11.7T KRW
FY25 10.9T KRW
Net income −23.0%/yr
FY21 5.3T KRW
FY22 10.1T KRW
FY23 969B KRW
FY24 3.8T KRW
FY25 1.9T KRW

011200 screens 44% overvalued. Compare with Adani Ports and Special Economic Zone Limited →

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). "HMM Co Fair Value". https://www.fairvalue-calculator.com/stock/011200

Peer Group

Marine Shipping · 233 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 43 · Bottom 25%
Fair Value upside −44% · Bottom 25%
Return on equity (TTM) 5% · Below median
Return on assets 2% · Below median
Net margin (TTM) 14% · Above median
Operating margin (TTM) 10% · Below median
Revenue growth -5% · Below median
Dividend yield (TTM) 3.6% · Above median
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Marine Shipping 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 0 · sector 23
FUTURE 0 · sector 18
PAST 21 · sector 26
HEALTH 100 · sector 88
DIVIDEND 72 · sector 45

VALUE 0: the price sits above our fair-value range.

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 Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,658 ₹1,041 -37%
A.P. Møller - Mærsk A/S MAERSKA kr 16,810 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥15.25 ¥49.90 +227%
JSW Infrastructure Limited JSWINFRA ₹346.60 ₹126.31 -64%
Wan Hai Lines Ltd 2615 87.10 TWD 212.79 TWD +144%
PT Transcoal Pacific Tbk, a shipping company, TCPI 3,640 IDR 368.32 IDR -90%
The Great Eastern Shipping Company GESHIP ₹1,299 ₹1,854 +43%
Pan Ocean Co 028670 5,630 KRW 11,840 KRW +110%
Sociedad Matriz SAAM S.A SMSAAM 136.33 CLP 146.31 CLP +7%
PT Ancara Logistics Indonesia Tbk ALII 795.00 IDR 350.80 IDR -56%

Compare HMM Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is HMM Co (011200) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 11,828 KRW versus a price of 21,050 KRW, about −44% (overvalued).
What is the fair value of 011200?
Our model-based fair value for HMM Co is 11,828 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 21,050 KRW.
What is the quality score of 011200?
HMM Co has a Quality Score of 43/100. 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 HMM Co (011200)?
HMM Co reported trailing-twelve-month revenue of about 10.8T KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 011200?
The net profit margin of HMM Co is about 13.9%, meaning it keeps roughly 13.9% of revenue as net income. Based on the latest reported figures.
Does HMM Co pay a dividend?
HMM Co currently shows a dividend yield of about 3.60% relative to its recent price (as of Aug 13, 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 HMM 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.