Hanmi Science Co.,Ltd

008930 KRX Financials Financials
KOSPI
₩50,300.00
-8.71%
Delayed · cached 15 min

Fair value analysis

008930
Hanmi Science Co.,Ltd
FinancialsFinancials
₩50,300.00
Close used for this calculation
₩40,221.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability19/25
Returns9/25
Balance Sheet11/25
Efficiency10/25
Growth12/25
Average
Quality radar
49Prof.19/25Ret.9/25Eff.10/25B.Sht11/25Growth12/25

Consensus fair value

₩40,221.08
Above FV
▼ -20.0% against the close used
Model range ₩22,414.76 – ₩113,037.33
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₩22,414.76Fair value₩40,221.08Bull₩113,037.33
FairClose
52-week traded range
52W low ₩26,100.0052W high ₩57,700.00

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

Valuation summary

Trading above the consensus fair value

Hanmi Science Co.,Ltd closed at ₩50,300.00, 25.1% above the consensus fair value of ₩40,221.08 drawn from 8 valuation models.

Financial DNA score 49/100 — Average. P/E of 28.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩34,696.08
-31.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩23,639.83
-53.0%
√(22.5 × EPS × BVPS)
EPS=1748, BVPS=14209.04 · outside Graham range (P/E 28.8, P/B 3.5) — asset-light, treat as a rough floor
Graham Formula
₩113,037.33
+124.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩34,960.00
-30.5%
EPS × 20x (sector P/E)
EPS=1748, Sector P/E=20x
Peter Lynch (PEG)
₩43,839.84
-12.8%
EPS × Growth% (PEG = 1 is fair)
EPS=1748, g=25.1%
Book Value (P/B)
₩22,414.76
-55.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14209.04, ROE=12.3%, g=6%, r=10%
Reverse DCF
₩50,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: 25.1%
Margin of Safety
₩38,687.48
-23.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=51583.31, 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.