S&SYS CO.,LTD

0008Z0 KRX Industrials Industrials
KOSDAQ
₩23,800.00
-1.45%
Delayed · cached 15 min

Fair value analysis

0008Z0
S&SYS CO.,LTD
IndustrialsIndustrials
₩23,800.00
Close used for this calculation
₩33,894.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability8/25
Returns11/25
Balance Sheet21/25
Efficiency19/25
Growth11/25
Good
Quality radar
59Prof.8/25Ret.11/25Eff.19/25B.Sht21/25Growth11/25

Consensus fair value

₩33,894.89
Below FV
▲ +42.4% against the close used
Model range ₩4,278.65 – ₩43,380.00
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₩4,278.65Fair value₩33,894.89Bull₩43,380.00
FairClose
52-week traded range
52W low ₩19,510.0052W high ₩48,600.00

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

Valuation summary

Trading below the consensus fair value

S&SYS CO.,LTD closed at ₩23,800.00, 29.8% below the consensus fair value of ₩33,894.89 drawn from 8 valuation models.

Financial DNA score 59/100 — Good. P/E of 11.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩39,945.91
+67.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩29,890.82
+25.6%
√(22.5 × EPS × BVPS)
EPS=2169, BVPS=18307.69
P/E Fair Value
₩43,380.00
+82.3%
EPS × 20x (sector P/E)
EPS=2169, Sector P/E=20x
EV/EBITDA
₩20,536.12
-13.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=17.74B
Dividend Discount (DDM)
₩4,278.65
-82.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=335.58, r=10%, g=2%
Book Value (P/B)
₩19,484.62
-18.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18307.69, ROE=10.5%, g=3%, r=10%
Reverse DCF
₩23,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 0%
Margin of Safety
₩28,304.18
+18.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=37738.91, 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.