CHINYANG POLY URETHANE CO.,LTD

010640 KRX Materials Materials
KOSPI
₩1,904.00
-0.68%
Delayed · cached 15 min

Fair value analysis

010640
CHINYANG POLY URETHANE CO.,LTD
MaterialsMaterials
₩1,904.00
Close used for this calculation
₩5,280.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability14/25
Returns18/25
Balance Sheet6/25
Efficiency25/25
Growth22/25
Good
Quality radar
63Prof.14/25Ret.18/25Eff.25/25B.Sht6/25Growth22/25

Consensus fair value

₩5,280.74
Below FV
▲ +177.3% against the close used
Model range ₩946.76 – ₩7,320.00
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₩946.76Fair value₩5,280.74Bull₩7,320.00
FairClose
52-week traded range
52W low ₩1,483.0052W high ₩5,200.00

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

Valuation summary

Trading below the consensus fair value

CHINYANG POLY URETHANE CO.,LTD closed at ₩1,904.00, 63.9% below the consensus fair value of ₩5,280.74 drawn from 10 valuation models.

Financial DNA score 63/100 — Good. P/E of 5.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩6,859.77
+260.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,155.13
+170.8%
√(22.5 × EPS × BVPS)
EPS=366, BVPS=3227.12
Graham Formula
₩4,148.00
+117.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩7,320.00
+284.5%
EPS × 20x (sector P/E)
EPS=366, Sector P/E=20x
Peter Lynch (PEG)
₩6,057.30
+218.1%
EPS × Growth% (PEG = 1 is fair)
EPS=366, g=16.6%
EV/EBITDA
₩3,056.16
+60.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.96B
Dividend Discount (DDM)
₩946.76
-50.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=74.26, r=10%, g=2%
Book Value (P/B)
₩3,858.71
+102.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3227.12, ROE=11.4%, g=3%, r=10%
Reverse DCF
₩1,904.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -16.6%
Margin of Safety
₩4,403.04
+131.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5870.73, 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.