SAMJI ELECTRONICS CO., LTD.

037460 KRX Technology Technology
KOSDAQ
₩30,950.00
-0.64%
Delayed · cached 15 min

Fair value analysis

037460
SAMJI ELECTRONICS CO., LTD.
Technology›Technology
₩30,950.00
Close used for this calculation
₩95,842.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability17/25
Returns21/25
Balance Sheet3/25
Efficiency25/25
Growth25/25
Strong
Quality radar
66Prof.17/25Ret.21/25Eff.25/25B.Sht3/25Growth25/25

Consensus fair value

₩95,842.90
Below FV
▲ +209.7% against the close used
Model range ₩60,721.68 – ₩325,273.33
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₩60,721.68Fair value₩95,842.90Bull₩325,273.33
FairClose
52-week traded range
52W low ₩29,150.0052W high ₩39,600.00

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

Valuation summary

Trading below the consensus fair value

SAMJI ELECTRONICS CO., LTD. closed at ₩30,950.00, 67.7% below the consensus fair value of ₩95,842.90 drawn from 10 valuation models.

Financial DNA score 66/100 — Strong. P/E of 6.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩99,840.56
+222.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩60,721.68
+96.2%
√(22.5 × EPS × BVPS)
EPS=5030, BVPS=32578.95
Graham Formula
₩325,273.33
+951.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩100,600.00
+225.0%
EPS × 20x (sector P/E)
EPS=5030, Sector P/E=20x
Peter Lynch (PEG)
₩116,394.20
+276.1%
EPS × Growth% (PEG = 1 is fair)
EPS=5030, g=23.1%
EV/EBITDA
₩102,898.76
+232.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=162.45B
Dividend Discount (DDM)
₩63,509.40
+105.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1176.1, r=10%, g=8%
Book Value (P/B)
₩78,352.37
+153.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=32578.95, ROE=15.6%, g=6%, r=10%
Reverse DCF
₩30,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.3% | Historical: 23.1%
Margin of Safety
₩109,956.67
+255.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=146608.89, 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.