SYTS Corp.

002170 KRX Textiles Textiles
KOSPI
₩53,500.00
+0.19%
Delayed · cached 15 min

Fair value analysis

002170
SYTS Corp.
TextilesTextiles
₩53,500.00
Close used for this calculation
₩134,778.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability12/25
Returns13/25
Balance Sheet22/25
Efficiency25/25
Growth16/25
Strong
Quality radar
72Prof.12/25Ret.13/25Eff.25/25B.Sht22/25Growth16/25

Consensus fair value

₩134,778.16
Below FV
▲ +151.9% against the close used
Model range ₩26,807.51 – ₩187,678.66
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₩26,807.51Fair value₩134,778.16Bull₩187,678.66
FairClose
52-week traded range
52W low ₩49,450.0052W high ₩62,500.00

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

Valuation summary

Trading below the consensus fair value

SYTS Corp. closed at ₩53,500.00, 60.3% below the consensus fair value of ₩134,778.16 drawn from 10 valuation models.

Financial DNA score 72/100 — Strong. P/E of 5.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩170,013.54
+217.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩187,678.66
+250.8%
√(22.5 × EPS × BVPS)
EPS=9071, BVPS=172580.65
Graham Formula
₩102,804.67
+92.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩181,420.00
+239.1%
EPS × 20x (sector P/E)
EPS=9071, Sector P/E=20x
Peter Lynch (PEG)
₩88,079.41
+64.6%
EPS × Growth% (PEG = 1 is fair)
EPS=9071, g=9.7%
EV/EBITDA
₩85,114.40
+59.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=22.47B
Dividend Discount (DDM)
₩26,807.51
-49.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2102.55, r=10%, g=2%
Book Value (P/B)
₩56,211.98
+5.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=172580.65, ROE=5.3%, g=3%, r=10%
Reverse DCF
₩53,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.9% | Historical: -9.7%
Margin of Safety
₩120,359.41
+125.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=160479.22, 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.