KYUNG-IN SYNTHETIC CORPORATION

012610 KRX Chemicals Chemicals
KOSPI
₩3,125.00
-1.11%
Delayed · cached 15 min

Fair value analysis

012610
KYUNG-IN SYNTHETIC CORPORATION
ChemicalsChemicals
₩3,125.00
Close used for this calculation
₩4,932.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability12/25
Returns12/25
Balance Sheet12/25
Efficiency7/25
Growth20/25
Average
Quality radar
43Prof.12/25Ret.12/25Eff.7/25B.Sht12/25Growth20/25

Consensus fair value

₩4,932.85
Below FV
▲ +57.9% against the close used
Model range ₩398.44 – ₩8,694.26
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₩398.44Fair value₩4,932.85Bull₩8,694.26
FairClose
52-week traded range
52W low ₩2,620.0052W high ₩6,090.00

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

Valuation summary

Trading below the consensus fair value

KYUNG-IN SYNTHETIC CORPORATION closed at ₩3,125.00, 36.6% below the consensus fair value of ₩4,932.85 drawn from 10 valuation models.

Financial DNA score 43/100 — Average. P/E of 22.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩8,694.26
+178.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,278.76
+36.9%
√(22.5 × EPS × BVPS)
EPS=138, BVPS=5896.23
Graham Formula
₩1,564.00
-50.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,760.00
-11.7%
EPS × 20x (sector P/E)
EPS=138, Sector P/E=20x
Peter Lynch (PEG)
₩2,265.96
-27.5%
EPS × Growth% (PEG = 1 is fair)
EPS=138, g=16.4%
EV/EBITDA
₩5,660.54
+81.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=41.47B
Dividend Discount (DDM)
₩398.44
-87.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.25, r=10%, g=2%
Book Value (P/B)
₩1,385.61
-55.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5896.23, ROE=2.4%, g=3%, r=10%
Reverse DCF
₩3,125.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.8% | Historical: -16.4%
Margin of Safety
₩3,243.19
+3.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4324.26, 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.