UNION SEMICONDUCTOR EQUIPMENT CO.,LTD;

036200 KRX Industrials Industrials
KOSDAQ
₩9,010.00
-2.07%
Delayed · cached 15 min

Fair value analysis

036200
UNION SEMICONDUCTOR EQUIPMENT CO.,LTD;
Industrials›Industrials
₩9,010.00
Close used for this calculation
₩5,288.67Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Profitability10/25
Returns2/25
Balance Sheet15/25
Efficiency6/25
Growth6/25
Weak
Quality radar
33Prof.10/25Ret.2/25Eff.6/25B.Sht15/25Growth6/25

Consensus fair value

₩5,288.67
Above FV
▼ -41.3% against the close used
Model range ₩814.80 – ₩7,531.65
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₩814.80Fair value₩5,288.67Bull₩7,531.65
FairClose
52-week traded range
52W low ₩6,300.0052W high ₩9,750.00

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

Valuation summary

Trading above the consensus fair value

UNION SEMICONDUCTOR EQUIPMENT CO.,LTD; closed at ₩9,010.00, 70.4% above the consensus fair value of ₩5,288.67 drawn from 9 valuation models.

Financial DNA score 33/100 — Weak. P/E of 29.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,716.47
-36.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,531.65
-16.4%
√(22.5 × EPS × BVPS)
EPS=305, BVPS=8266.06 · outside Graham range (P/E 29.5, P/B 1.1) — asset-light, treat as a rough floor
Graham Formula
₩3,456.67
-61.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩6,100.00
-32.3%
EPS × 20x (sector P/E)
EPS=305, Sector P/E=20x
Peter Lynch (PEG)
₩4,090.05
-54.6%
EPS × Growth% (PEG = 1 is fair)
EPS=305, g=13.4%
EV/EBITDA
₩3,709.05
-58.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.9B
Book Value (P/B)
₩814.80
-91.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8266.06, ROE=3.7%, g=3%, r=10%
Reverse DCF
₩9,010.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: -13.4%
Margin of Safety
₩4,275.90
-52.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5701.2, 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.