EN DE

Hyundai Glovis (086280) Fair Value & Analysis

Industrials · KR · Market cap 14.3T KRW (≈ $10.0B) · ISIN KR7086280005

What is Hyundai Glovis really worth?

HG Hyundai Glovis 086280 · KO
Price206,000 KRW
Fair Value258,723 KRW
Upside+25.6%
Quality56/100

A solid business, trading 20% below our fair value of 258,723 KRW.

Watch Hyundai Glovis 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

Healthy Growth (revenue 5y +12.3 %/yr)
Low debt · generates free cash flow
Ranks above peers (10/10)

Risks

!Thin margins · 5.6% net margin
!Moderate moat 49/100
!Evidence only medium, so the estimate is less certain

For context

·2.82% dividend yield
Evidence: Medium Range 186,823 KRW – 323,541 KRW

Fair value as of: Aug 23, 2026

From 26 valuation models · updated 13 days ago

Fair value updated Aug 23, 2026, revised from 468,982 KRW to 258,723 KRW (−44.8%) since Aug 13, 2026. Share price +3.1% over the past month.

What runs behind every stock

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

What matters now

  • Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
  • The price sits in the lower half of our model range, the side with the larger margin of safety.
  • Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.

Price vs Fair Value (5 years)

284,000 KRW 98,984 KRW Fair Value 258,723 KRW Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 23, 2026.

How to read this chart

60‑month range 98,984 KRW – 284,000 KRW · fair‑value band 186,823 KRW – 323,541 KRW · the 206,000 KRW price screens below the 258,723 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 23, 2026.

Full chart & analysis →

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

Analysis

Hyundai Glovis (086280) currently trades at 206,000 KRW, while our model-based Fair Value estimate is 258,723 KRW, implying the stock looks roughly 20.4% undervalued today. The Quality Score stands at 56/100 (solid quality), in the Industrials sector. Bull case: the DCF Models group reads highest at a median of 580,368 KRW per share, and 23 of the 26 models we run sit above the 206,000 KRW price. Bear case: the Dividend Discount group reads lowest at 63,649 KRW, and 3 of the 26 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Hyundai Glovis generated revenue of 30.2T KRW at a net margin of 5.6%. Revenue grew 8.2% year over year. It earns a return on equity of 17.3%. Net debt stands at 74.8B KRW. Fundamentals as of Aug 23, 2026

Our scenario range runs from 186,823 KRW (bear case) to 323,541 KRW (bull case); at 206,000 KRW, the current price sits within 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 29% below its 52-week high and 82% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at −5% fair-value upside, at 26%, 086280 screens cheaper 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 best evidence 353,699 KRW 603,289 KRW 1,038,732 KRW 78
Growth DCF 355,176 KRW 596,002 KRW 1,017,255 KRW 76
Owner Earnings 355,925 KRW 607,217 KRW 1,045,629 KRW 74
All 26 models by family
DCF Models
FCF DCF best evidence 353,699 KRW 603,289 KRW 1,038,732 KRW 78
Owner Earnings 355,925 KRW 607,217 KRW 1,045,629 KRW 74
5Y Revenue Exit 298,873 KRW 483,515 KRW 727,962 KRW 72
5Y EBITDA Exit 362,181 KRW 609,885 KRW 913,099 KRW 74
5Y P/E Exit 357,910 KRW 601,360 KRW 871,929 KRW 70
10Y Revenue Exit 305,873 KRW 487,343 KRW 751,966 KRW 66
10Y EBITDA Exit 356,908 KRW 580,368 KRW 905,686 KRW 67
10Y P/E Exit 354,049 KRW 574,092 KRW 871,502 KRW 63
Earnings-Based
Graham-Dodd 157,192 KRW 647,345 KRW 881,900 KRW 64
Lynch FV 162,948 KRW 232,783 KRW 302,618 KRW 61
PEG = 1.0 162,948 KRW 232,783 KRW 302,618 KRW 57
EPV 249,787 KRW 289,054 KRW 323,957 KRW 74
Dividend Discount
Gordon GGM 35,590 KRW 77,700 KRW 130,733 KRW 65
DDM Multi-Stage 35,590 KRW 63,649 KRW 80,976 KRW 66
Multiples
P/E Multiple 364,085 KRW 485,447 KRW 606,808 KRW 63
P/S Multiple 294,736 KRW 392,981 KRW 491,226 KRW 58
P/B Multiple 294,736 KRW 392,981 KRW 491,226 KRW 55
EV/EBIT 379,762 KRW 497,257 KRW 614,752 KRW 66
EV/EBITDA 398,202 KRW 521,843 KRW 645,485 KRW 67
EV/Revenue 278,855 KRW 386,674 KRW 494,492 KRW 54
Asset-Based
NCAV (Graham) 69,008 KRW 92,471 KRW 138,016 KRW 54
Growth DCF
Growth DCF 355,176 KRW 596,002 KRW 1,017,255 KRW 76
Rev-Margin DCF 298,873 KRW 481,044 KRW 708,000 KRW 72
Economic Profit
Residual Income 159,961 KRW 216,665 KRW 847,501 KRW 64
ROIC Compounder 277,795 KRW 365,092 KRW 479,269 KRW 72
Growth Earnings
Growth-Adj P/E 280,623 KRW 400,890 KRW 521,157 KRW 67

Widest divergence: DCF Models (580,368 KRW) versus Dividend Discount (63,649 KRW). Highest evidence: FCF DCF (78).

Notify me when 086280 reaches fair value

Put 086280 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 0.48 TTM
Dividend yield 2.8%
Net margin 5.9% FY2025
Return on equity 17.3% TTM
Return on assets (EBIT) 10.9% avg 5y
Operating margin 6.7% TTM
More key figures
Growth
Revenue (TTM) 30.2T KRW TTM
Revenue growth (YoY) +8.2% 3y avg +3.1%
EPS growth (YoY) −14.5%
Balance sheet & cash flow
Free cash flow 1.9T KRW FY2025
Net debt 74.8B KRW FY2022 · ≈ 0.0 yrs of FCF

Figures from reported company fundamentals · as of Aug 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 57 · Market factors (momentum, volatility) 37

Profitability 57
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 33
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 40
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

Hyundai Glovis Co., Ltd. operates as logistics and distribution company in South Korea and internationally. It offers in/outbound logistics services comprising export, import, packaging, and storage of products; vehicle transportation, pre-delivery inspection, parking in yard, and port loading/unloading services; parts logistics services; bulk logistics …

Full company description

Hyundai Glovis Co., Ltd. operates as logistics and distribution company in South Korea and internationally. It offers in/outbound logistics services comprising export, import, packaging, and storage of products; vehicle transportation, pre-delivery inspection, parking in yard, and port loading/unloading services; parts logistics services; bulk logistics services; general logistics services, including transportation, storage, and unloading for various industries, such as food, distribution, housing, and industrial goods; and special logistics services for defense strategic materials, dangerous goods, and office/equipment transfers. The company also offers knock down services; vehicle/special cargo services transportation, and special cargo on pure car and truck carriers; and dry and wet bulk cargo transportation services. In addition, it engages in the operation of terminals; used car business; and trading of nonferrous metal. The company was formerly known as Glovis Co., Ltd. and changed its name to Hyundai Glovis Co., Ltd. in November 2011. Hyundai Glovis Co., Ltd. was founded in 2001 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

Hyundai Glovis reported revenue of 29.6T KRW in FY2025 versus 21.8T KRW in FY2021, a compound +7.9%/yr. Reported net income was 1.7T KRW in FY2025, compounding +22.0%/yr from FY2021.

Growth Quality 86/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
29.6T KRW
Latest YoY
+4.1%
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.
+3.1%
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.
+12.3%
Avg. revenue growth/yr (20Y) 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.
+15.0%
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.
+10.2% (7.4 + 2.8)
Revenue +7.9%/yr
FY21 21.8T KRW
FY22 27.0T KRW
FY23 25.7T KRW
FY24 28.4T KRW
FY25 29.6T KRW
Net income +22.0%/yr
FY21 783B KRW
FY22 1.2T KRW
FY23 1.1T KRW
FY24 1.1T KRW
FY25 1.7T KRW

Watch 086280: get an alert when its fair value changes →

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). "Hyundai Glovis Fair Value". https://www.fairvalue-calculator.com/stock/086280

Peer Group

Integrated Freight & Logistics · 206 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 56 · Above median
Fair Value upside +26% · Above median
Return on equity (TTM) 17% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 8% · Above median
Dividend yield (TTM) 2.8% · Above median
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Integrated Freight & Logistics 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
VALUE67 · sector 44
FUTURE41 · sector 8
PAST69 · sector 26
HEALTH97 · sector 94
DIVIDEND56 · sector 55

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 Integrated Freight & Logistics stocks, each showing price versus our Fair Value estimate (as of Aug 23, 2026).

Stock Price Fair Value vs Fair Value
United Parcel Service, Inc UPS $105.33 $103.34 −2%
FedEx Corporation FDX $330.88 $347.68 +5%
Deutsche Post AG DHL €56.14 €53.18 −5%
DSV A/S DSV kr 1,358 kr 712.57 −48%
Kuehne + Nagel International AG KNIN CHF 219.90 CHF 147.92 −33%
J.B. Hunt Transport Services, Inc JBHT $256.48 $133.80 −48%
S.F. Holding 002352 ¥32.96 ¥48.64 +48%
C.H. Robinson Worldwide, Inc CHRW $150.39 $86.56 −42%
Expeditors International of Washington, Inc EXPD $190.97 $115.95 −39%
ZTO Express (Cayman) Inc ZTO $21.50 $28.62 +33%

Compare Hyundai Glovis 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 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 Hyundai Glovis (086280) overvalued or undervalued?
As of Aug 23, 2026, our model estimates a fair value of 258,723 KRW versus a price of 206,000 KRW, about +26% upside (undervalued).
What is the fair value of 086280?
Our model-based fair value for Hyundai Glovis is 258,723 KRW (as of Aug 23, 2026), built from audited fundamentals. The current price: 206,000 KRW.
What is the quality score of 086280?
Hyundai Glovis has a Quality Score of 56/100. 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 Hyundai Glovis (086280)?
Hyundai Glovis reported trailing-twelve-month revenue of about 30.2T KRW (latest available figure, as of Aug 23, 2026).
What is the net profit margin of 086280?
The net profit margin of Hyundai Glovis is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.
Does Hyundai Glovis pay a dividend?
Hyundai Glovis currently shows a dividend yield of about 2.82% relative to its recent price (as of Aug 23, 2026).
Free · no account needed

Watch Hyundai Glovis in the live analysis

One click puts Hyundai Glovis 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.