HITE JINRO

000080 KRX Consumer Staples Consumer Staples
KOSPI
₩15,320.00
+0.13%
Delayed · cached 15 min

Fair value analysis

000080
HITE JINRO
Consumer StaplesConsumer Staples
₩15,320.00
Close used for this calculation
₩17,710.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability10/25
Returns11/25
Balance Sheet7/25
Efficiency11/25
Growth16/25
Average
Quality radar
39Prof.10/25Ret.11/25Eff.11/25B.Sht7/25Growth16/25

Consensus fair value

₩17,710.31
Below FV
▲ +15.6% against the close used
Model range ₩1,629.79 – ₩28,737.38
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩1,629.79Fair value₩17,710.31Bull₩28,737.38
FairClose
52-week traded range
52W low ₩14,260.0052W high ₩19,510.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

HITE JINRO closed at ₩15,320.00, 13.5% below the consensus fair value of ₩17,710.31 drawn from 10 valuation models.

Financial DNA score 39/100 — Average. P/E of 25.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩23,723.47
+54.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩14,783.59
-3.5%
√(22.5 × EPS × BVPS)
EPS=596, BVPS=16297.87 · outside Graham range (P/E 25.7, P/B 0.9) — asset-light, treat as a rough floor
Graham Formula
₩6,754.67
-55.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩11,920.00
-22.2%
EPS × 20x (sector P/E)
EPS=596, Sector P/E=20x
Peter Lynch (PEG)
₩7,748.00
-49.4%
EPS × Growth% (PEG = 1 is fair)
EPS=596, g=13%
EV/EBITDA
₩28,737.38
+87.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=293.92B
Dividend Discount (DDM)
₩7,227.21
-52.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=566.84, r=10%, g=2%
Book Value (P/B)
₩1,629.79
-89.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16297.87, ROE=3.7%, g=3%, r=10%
Reverse DCF
₩15,320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.5% | Historical: -13%
Margin of Safety
₩10,721.57
-30.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14295.43, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.