HANYANG SECURITIES CO.,LTD

001750 KRX Financials Financials
KOSPI
₩19,380.00
+0.10%
Delayed · cached 15 min

Fair value analysis

001750
HANYANG SECURITIES CO.,LTD
FinancialsFinancials
₩19,380.00
Close used for this calculation
₩49,885.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability4/25
Returns6/25
Balance Sheet11/25
Efficiency25/25
Growth13/25
Average
Quality radar
46Prof.4/25Ret.6/25Eff.25/25B.Sht11/25Growth13/25

Consensus fair value

₩49,885.61
Below FV
▲ +157.4% against the close used
Model range ₩18,285.03 – ₩153,652.45
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₩18,285.03Fair value₩49,885.61Bull₩153,652.45
FairClose
52-week traded range
52W low ₩17,410.0052W high ₩31,000.00

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

Valuation summary

Trading below the consensus fair value

HANYANG SECURITIES CO.,LTD closed at ₩19,380.00, 61.2% below the consensus fair value of ₩49,885.61 drawn from 7 valuation models.

Financial DNA score 46/100 — Average. P/E of 6.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩153,652.45
+692.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩52,300.15
+169.9%
√(22.5 × EPS × BVPS)
EPS=3011, BVPS=40375
P/E Fair Value
₩60,220.00
+210.7%
EPS × 20x (sector P/E)
EPS=3011, Sector P/E=20x
Dividend Discount (DDM)
₩18,285.03
-5.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1434.12, r=10%, g=2%
Book Value (P/B)
₩26,243.75
+35.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=40375, ROE=7.6%, g=3%, r=10%
Reverse DCF
₩19,380.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.6% | Historical: 0%
Margin of Safety
₩66,543.15
+243.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=88724.2, 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.