EN DE

Dongsuh (026960) Fair Value & Analysis

Consumer Defensive · KR · Market cap 2.6T KRW (≈ $1.8B) · ISIN KR7026960005

What is Dongsuh really worth?

D Dongsuh 026960 · KO
Price25,450 KRW
Fair Value11,287 KRW
Upside−55.7%
Quality66/100

A solid business, but trading 125% above our fair value of 11,287 KRW.

Watch Dongsuh for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Highly profitable · 26.7% net margin
Low debt · generates free cash flow
Ranks above peers (8/10)

Risks

!Weak Growth (revenue 5y +1.6 %/yr)
!Moderate moat 48/100
!Evidence only medium, so the estimate is less certain
!Weak on future: 25 out of 100

For context

·4.48% dividend yield
Evidence: Medium Range 9,012 KRW – 13,812 KRW

Fair value as of: Sep 5, 2026

From 22 valuation models · updated today

Share price +0.2% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (13,812 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

32,271 KRW 14,327 KRW Fair Value 11,287 KRW Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 5, 2026.

How to read this chart

60‑month range 14,327 KRW – 32,271 KRW · fair‑value band 9,012 KRW – 13,812 KRW · the 25,450 KRW price screens above the 11,287 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 5, 2026.

Full chart & analysis →

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

Analysis

Dongsuh (026960) currently trades at 25,450 KRW, while our model-based Fair Value estimate is 11,287 KRW, implying the stock looks roughly 125.5% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Defensive sector. Bull case: the Growth Earnings group reads highest at a median of 23,754 KRW per share, and 2 of the 22 models we run sit above the 25,450 KRW price. Bear case: the Earnings-Based group reads lowest at 5,237 KRW, and 20 of the 22 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Dongsuh generated revenue of 539B KRW at a net margin of 26.7%. Revenue grew 5.0% year over year. It earns a return on equity of 8.7%. Fundamentals as of Sep 5, 2026

Our scenario range runs from 9,012 KRW (bear case) to 13,812 KRW (bull case); at 25,450 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 18% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −27% fair-value upside, at −56%, 026960 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF 11,821 KRW 16,610 KRW 24,521 KRW 80
Growth DCF 12,280 KRW 16,906 KRW 24,149 KRW 79
Owner Earnings 16,509 KRW 23,259 KRW 34,408 KRW 76
All 22 models by family
DCF Models
FCF DCF 11,821 KRW 16,610 KRW 24,521 KRW 80
Owner Earnings 16,509 KRW 23,259 KRW 34,408 KRW 76
5Y Revenue Exit 6,958 KRW 9,070 KRW 11,773 KRW 74
5Y EBITDA Exit 7,178 KRW 9,451 KRW 12,105 KRW 76
5Y P/E Exit 17,372 KRW 27,095 KRW 37,387 KRW 71
10Y Revenue Exit 8,522 KRW 10,703 KRW 13,143 KRW 68
10Y EBITDA Exit 8,783 KRW 10,963 KRW 13,379 KRW 70
10Y P/E Exit 15,231 KRW 22,993 KRW 31,322 KRW 64
Earnings-Based
Graham-Dodd 9,984 KRW 19,352 KRW 24,183 KRW 66
EPV 4,507 KRW 5,237 KRW 5,885 KRW 74
Multiples
P/E Multiple 23,124 KRW 30,832 KRW 38,540 KRW 63
P/S Multiple 6,480 KRW 8,640 KRW 10,801 KRW 58
P/B Multiple 18,720 KRW 24,959 KRW 31,199 KRW 55
EV/EBIT 6,230 KRW 8,183 KRW 10,135 KRW 66
EV/EBITDA 5,246 KRW 6,870 KRW 8,495 KRW 67
EV/Revenue 4,553 KRW 6,345 KRW 8,137 KRW 54
Asset-Based
NCAV (Graham) 8,726 KRW 11,693 KRW 17,452 KRW 54
Growth DCF
Growth DCF 12,280 KRW 16,906 KRW 24,149 KRW 79
Rev-Margin DCF 6,958 KRW 9,278 KRW 11,968 KRW 74
Economic Profit
Residual Income 14,935 KRW 16,243 KRW 21,532 KRW 76
ROIC Compounder 4,507 KRW 5,237 KRW 5,885 KRW 72
Growth Earnings
Growth-Adj P/E 16,628 KRW 23,754 KRW 30,880 KRW 67

Widest divergence: Growth Earnings (23,754 KRW) versus Earnings-Based (5,237 KRW). Highest evidence: FCF DCF (80).

Notify me when 026960 reaches fair value

Put 026960 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 4.78 TTM
Dividend yield 4.5%
Net margin 27.2% FY2025
Return on equity 8.7% TTM
Return on assets (EBIT) 2.5% avg 5y
Operating margin 7.7% TTM
More key figures
Growth
Revenue (TTM) 539B KRW TTM
Revenue growth (YoY) +5.0% 3y avg −1.4%
EPS growth (YoY) −1.8%
Balance sheet & cash flow
Free cash flow 104B KRW FY2025

Figures from reported company fundamentals · as of Sep 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 65 · Market factors (momentum, volatility) 49

Profitability 43
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 34
Distance to the 52-week high (market factor)
Net Issuance 82
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Dong Suh Companies Inc. engages in the food, packaging, tea, logistics, and import and export businesses. The company produces, imports, and sells food, such as palm oils, cheese, processed fruit and vegetable products, and processed grain products; packaging materials, such as flexible packaging films for food; and tea products, such as coffee, brown rice …

Full company description

Dong Suh Companies Inc. engages in the food, packaging, tea, logistics, and import and export businesses. The company produces, imports, and sells food, such as palm oils, cheese, processed fruit and vegetable products, and processed grain products; packaging materials, such as flexible packaging films for food; and tea products, such as coffee, brown rice green tea, and roundworm tea, as well as desserts. Dong Suh Companies Inc. was founded in 1975 and is based in Seoul, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Dongsuh reported revenue of 533B KRW in FY2025 versus 535B KRW in FY2021, a compound −0.1%/yr. Reported net income was 145B KRW in FY2025, compounding +6.3%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
533B KRW
Latest YoY
+9.0%
Avg. revenue 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.
−1.4%
Avg. revenue 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.
+1.6%
Avg. revenue growth/yr (22Y) 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.
+4.6%
Value creation/yr (5Y, in KRW) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+8.9% (4.4 + 4.5)
Revenue −0.1%/yr
FY21 535B KRW
FY22 556B KRW
FY23 490B KRW
FY24 489B KRW
FY25 533B KRW
Net income +6.3%/yr
FY21 113B KRW
FY22 168B KRW
FY23 145B KRW
FY24 157B KRW
FY25 145B KRW

026960 screens 125% overvalued. Compare with Sysco Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Dongsuh Fair Value". https://www.fairvalue-calculator.com/stock/026960

Peer Group

Food Distribution · 81 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 66 · Top 25%
Fair Value upside −56% · Bottom 25%
Return on equity (TTM) 9% · Above median
Return on assets 2% · Below median
Net margin (TTM) 27% · Top 25%
Operating margin (TTM) 8% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 4.5% · Above median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Food Distribution median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 16
FUTURE25 · sector 12
PAST35 · sector 33
HEALTH100 · sector 94
DIVIDEND90 · sector 56

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

Similar stocks

10 more Food Distribution stocks, each showing price versus our Fair Value estimate (as of Sep 5, 2026).

Stock Price Fair Value vs Fair Value
Sysco Corporation SYY $81.94 $59.83 −27%
US Foods Holding USFD $107.78 $53.53 −50%
Performance Food Group PFGC $107.25 $37.94 −65%
Jerónimo Martins, SGPS, S.A JMT €18.00 €21.59 +20%
CP Axtra Public Company CPAXT 14.80 THB 17.42 THB +18%
The Chefs' Warehouse, Inc CHEF $111.07 $37.27 −66%
Olam Group VC2 1.04 SGD 2.12 SGD +104%
United Natural Foods, Inc UNFI $43.62 $6.00 −86%
The Andersons, Inc ANDE $64.56 $47.78 −26%
Zhejiang Dongri Limited 600113 ¥31.47 ¥6.75 −79%

Compare Dongsuh with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Dongsuh (026960) overvalued or undervalued?
As of Sep 5, 2026, our model estimates a fair value of 11,287 KRW versus a price of 25,450 KRW, about −56% upside (overvalued).
What is the fair value of 026960?
Our model-based fair value for Dongsuh is 11,287 KRW (as of Sep 5, 2026), built from audited fundamentals. The current price: 25,450 KRW.
What is the quality score of 026960?
Dongsuh has a Quality Score of 66/100. 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 Dongsuh (026960)?
Dongsuh reported trailing-twelve-month revenue of about 539B KRW (latest available figure, as of Sep 5, 2026).
What is the net profit margin of 026960?
The net profit margin of Dongsuh is about 26.7%, meaning it keeps roughly 26.7% of revenue as net income. Based on the latest reported figures.
Does Dongsuh pay a dividend?
Dongsuh currently shows a dividend yield of about 4.48% relative to its recent price (as of Sep 5, 2026).
Free · no account needed

Watch Dongsuh in the live analysis

One click puts Dongsuh on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.