SAMYOUNG ELECTRONICS CO.,LTD

005680 KRX Technology Technology
KOSPI
₩12,320.00
+0.00%
Delayed · cached 15 min

Fair value analysis

005680
SAMYOUNG ELECTRONICS CO.,LTD
TechnologyTechnology
₩12,320.00
Close used for this calculation
₩9,713.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability8/25
Returns1/25
Balance Sheet25/25
Efficiency7/25
Growth6/25
Average
Quality radar
41Prof.8/25Ret.1/25Eff.7/25B.Sht25/25Growth6/25

Consensus fair value

₩9,713.82
Above FV
▼ -21.2% against the close used
Model range ₩2,178.90 – ₩20,848.51
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₩2,178.90Fair value₩9,713.82Bull₩20,848.51
FairClose
52-week traded range
52W low ₩10,110.0052W high ₩16,700.00

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

Valuation summary

Trading above the consensus fair value

SAMYOUNG ELECTRONICS CO.,LTD closed at ₩12,320.00, 26.8% above the consensus fair value of ₩9,713.82 drawn from 10 valuation models.

Financial DNA score 41/100 — Average. P/E of 45.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩20,848.51
+69.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩13,168.57
+6.9%
√(22.5 × EPS × BVPS)
EPS=269, BVPS=28651.16
Graham Formula
₩3,048.67
-75.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩5,380.00
-56.3%
EPS × 20x (sector P/E)
EPS=269, Sector P/E=20x
Peter Lynch (PEG)
₩2,178.90
-82.3%
EPS × Growth% (PEG = 1 is fair)
EPS=269, g=8.1%
EV/EBITDA
₩4,823.91
-60.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.24B
Dividend Discount (DDM)
₩4,382.53
-64.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=343.73, r=10%, g=2%
Book Value (P/B)
₩2,865.12
-76.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28651.16, ROE=1%, g=3%, r=10%
Reverse DCF
₩12,320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.3% | Historical: -8.1%
Margin of Safety
₩7,958.58
-35.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10611.44, 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.