ILYANG PHARMACEUTICAL CO.,LTD

007570 KRX Pharmaceuticals Pharmaceuticals
KOSPI
₩8,070.00
-2.42%
Delayed · cached 15 min

Fair value analysis

007570
ILYANG PHARMACEUTICAL CO.,LTD
PharmaceuticalsPharmaceuticals
₩8,070.00
Close used for this calculation
₩6,538.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability12/25
Returns5/25
Balance Sheet10/25
Efficiency7/25
Growth12/25
Weak
Quality radar
34Prof.12/25Ret.5/25Eff.7/25B.Sht10/25Growth12/25

Consensus fair value

₩6,538.33
Above FV
▼ -19.0% against the close used
Model range ₩535.32 – ₩10,565.22
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₩535.32Fair value₩6,538.33Bull₩10,565.22
FairClose
52-week traded range
52W low ₩7,320.0052W high ₩13,630.00

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

Valuation summary

Trading above the consensus fair value

ILYANG PHARMACEUTICAL CO.,LTD closed at ₩8,070.00, 23.4% above the consensus fair value of ₩6,538.33 drawn from 10 valuation models.

Financial DNA score 34/100 — Weak. P/E of 21.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩6,230.85
-22.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩10,565.22
+30.9%
√(22.5 × EPS × BVPS)
EPS=375, BVPS=13229.51
Graham Formula
₩4,250.00
-47.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩7,500.00
-7.1%
EPS × 20x (sector P/E)
EPS=375, Sector P/E=20x
Peter Lynch (PEG)
₩5,812.50
-28.0%
EPS × Growth% (PEG = 1 is fair)
EPS=375, g=15.5%
EV/EBITDA
₩535.32
-93.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=13.31B
Dividend Discount (DDM)
₩1,224.42
-84.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=96.03, r=10%, g=2%
Book Value (P/B)
₩3,849.79
-52.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13229.51, ROE=2.9%, g=3%, r=10%
Reverse DCF
₩8,070.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.1% | Historical: -15.5%
Margin of Safety
₩5,352.39
-33.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7136.52, 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.