AJIN ELECTRONIC COMPONENTS CO.,LTD

009320 KRX Automobiles Automobiles
KOSPI
₩960.00
+0.00%
Delayed · cached 15 min

Fair value analysis

009320
AJIN ELECTRONIC COMPONENTS CO.,LTD
AutomobilesAutomobiles
₩960.00
Close used for this calculation
₩1,748.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability17/25
Returns18/25
Balance Sheet0/25
Efficiency22/25
Growth20/25
Good
Quality radar
57Prof.17/25Ret.18/25Eff.22/25B.Sht0/25Growth20/25

Consensus fair value

₩1,748.31
Below FV
▲ +82.1% against the close used
Model range ₩1,156.98 – ₩5,690.67
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₩1,156.98Fair value₩1,748.31Bull₩5,690.67
FairClose
52-week traded range
52W low ₩850.0052W high ₩1,179.00

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

Valuation summary

Trading below the consensus fair value

AJIN ELECTRONIC COMPONENTS CO.,LTD closed at ₩960.00, 45.1% below the consensus fair value of ₩1,748.31 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 10.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,746.71
+81.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩1,156.98
+20.5%
√(22.5 × EPS × BVPS)
EPS=88, BVPS=676.06
Graham Formula
₩5,690.67
+492.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩1,760.00
+83.3%
EPS × 20x (sector P/E)
EPS=88, Sector P/E=20x
Peter Lynch (PEG)
₩2,640.00
+175.0%
EPS × Growth% (PEG = 1 is fair)
EPS=88, g=30%
EV/EBITDA
₩3,913.40
+307.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.98B
Book Value (P/B)
₩1,220.28
+27.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=676.06, ROE=13.2%, g=6%, r=10%
Reverse DCF
₩960.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: 373.3%
Margin of Safety
₩1,941.44
+102.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2588.59, 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.