ILJIN HOLDINGS CO.,LTD

015860 KRX Financials Financials
KOSPI
₩6,840.00
-0.44%
Delayed · cached 15 min

Fair value analysis

015860
ILJIN HOLDINGS CO.,LTD
FinancialsFinancials
₩6,840.00
Close used for this calculation
₩13,134.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability17/25
Returns6/25
Balance Sheet11/25
Efficiency23/25
Growth23/25
Good
Quality radar
57Prof.17/25Ret.6/25Eff.23/25B.Sht11/25Growth23/25

Consensus fair value

₩13,134.36
Below FV
▲ +92.0% against the close used
Model range ₩1,966.50 – ₩49,479.05
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₩1,966.50Fair value₩13,134.36Bull₩49,479.05
FairClose
52-week traded range
52W low ₩4,980.0052W high ₩14,350.00

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

Valuation summary

Trading below the consensus fair value

ILJIN HOLDINGS CO.,LTD closed at ₩6,840.00, 47.9% below the consensus fair value of ₩13,134.36 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 8.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩11,856.76
+73.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩14,009.23
+104.8%
√(22.5 × EPS × BVPS)
EPS=765.14, BVPS=11400
Graham Formula
₩49,479.05
+623.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩15,302.80
+123.7%
EPS × 20x (sector P/E)
EPS=765.14, Sector P/E=20x
Peter Lynch (PEG)
₩19,878.34
+190.6%
EPS × Growth% (PEG = 1 is fair)
EPS=765.14, g=26%
Dividend Discount (DDM)
₩10,342.08
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=191.52, r=10%, g=8%
Book Value (P/B)
₩1,966.50
-71.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11400, ROE=6.7%, g=6%, r=10%
Reverse DCF
₩6,840.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.9% | Historical: 26%
Margin of Safety
₩16,996.47
+148.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22661.96, 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.