A-JIN INDUSTRY CO.,LTD

013310 KRX Automobiles Automobiles
KOSDAQ
₩2,310.00
+0.00%
Delayed · cached 15 min

Fair value analysis

013310
A-JIN INDUSTRY CO.,LTD
AutomobilesAutomobiles
₩2,310.00
Close used for this calculation
₩5,257.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability11/25
Returns15/25
Balance Sheet0/25
Efficiency25/25
Growth16/25
Good
Quality radar
51Prof.11/25Ret.15/25Eff.25/25B.Sht0/25Growth16/25

Consensus fair value

₩5,257.28
Below FV
▲ +127.6% against the close used
Model range ₩1,510.38 – ₩21,161.23
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₩1,510.38Fair value₩5,257.28Bull₩21,161.23
FairClose
52-week traded range
52W low ₩2,285.0052W high ₩4,335.00

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

Valuation summary

Trading below the consensus fair value

A-JIN INDUSTRY CO.,LTD closed at ₩2,310.00, 56.1% below the consensus fair value of ₩5,257.28 drawn from 10 valuation models.

Financial DNA score 51/100 — Good. P/E of 3.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩11,869.71
+413.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩10,933.55
+373.3%
√(22.5 × EPS × BVPS)
EPS=598, BVPS=8884.62
Graham Formula
₩21,161.23
+816.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9%, FD=3.3%
P/E Fair Value
₩11,960.00
+417.7%
EPS × 20x (sector P/E)
EPS=598, Sector P/E=20x
Peter Lynch (PEG)
₩5,393.96
+133.5%
EPS × Growth% (PEG = 1 is fair)
EPS=598, g=9%
EV/EBITDA
₩7,102.82
+207.5%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=64.36B
Dividend Discount (DDM)
₩4,253.63
+84.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=78.77, r=10%, g=8%
Book Value (P/B)
₩1,510.38
-34.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8884.62, ROE=6.7%, g=6%, r=10%
Reverse DCF
₩2,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 9%
Margin of Safety
₩10,485.84
+353.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13981.12, 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.