HYOSUNG CORPORATION

004800 KRX Financials Financials
KOSPI
₩160,300.00
-0.06%
Delayed · cached 15 min

Fair value analysis

004800
HYOSUNG CORPORATION
FinancialsFinancials
₩160,300.00
Close used for this calculation
₩320,960.18Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability17/25
Returns11/25
Balance Sheet14/25
Efficiency25/25
Growth22/25
Strong
Quality radar
67Prof.17/25Ret.11/25Eff.25/25B.Sht14/25Growth22/25

Consensus fair value

₩320,960.18
Below FV
▲ +100.2% against the close used
Model range ₩243,278.69 – ₩1,214,035.06
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₩243,278.69Fair value₩320,960.18Bull₩1,214,035.06
FairClose
52-week traded range
52W low ₩84,900.0052W high ₩276,000.00

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

Valuation summary

Trading below the consensus fair value

HYOSUNG CORPORATION closed at ₩160,300.00, 50.1% below the consensus fair value of ₩320,960.18 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩243,278.69
+51.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩254,371.90
+58.7%
√(22.5 × EPS × BVPS)
EPS=19733.99, BVPS=145727.27
Graham Formula
₩1,214,035.06
+657.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=18.8%, FD=3.3%
P/E Fair Value
₩394,679.80
+146.2%
EPS × 20x (sector P/E)
EPS=19733.99, Sector P/E=20x
Peter Lynch (PEG)
₩371,393.69
+131.7%
EPS × Growth% (PEG = 1 is fair)
EPS=19733.99, g=18.8%
Dividend Discount (DDM)
₩363,560.40
+126.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6732.6, r=10%, g=8%
Book Value (P/B)
₩273,238.64
+70.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=145727.27, ROE=13.5%, g=6%, r=10%
Reverse DCF
₩160,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.3% | Historical: 18.8%
Margin of Safety
₩394,943.52
+146.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=526591.36, 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.