HANYANG ENG CO.,LTD

045100 KRX Industrials Industrials
KOSDAQ
₩29,750.00
-2.62%
Delayed · cached 15 min

Fair value analysis

045100
HANYANG ENG CO.,LTD
Industrials›Industrials
₩29,750.00
Close used for this calculation
₩42,105.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability11/25
Returns13/25
Balance Sheet13/25
Efficiency23/25
Growth14/25
Good
Quality radar
60Prof.11/25Ret.13/25Eff.23/25B.Sht13/25Growth14/25

Consensus fair value

₩42,105.49
Below FV
▲ +41.5% against the close used
Model range ₩7,273.84 – ₩68,844.16
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₩7,273.84Fair value₩42,105.49Bull₩68,844.16
FairClose
52-week traded range
52W low ₩26,700.0052W high ₩33,600.00

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

Valuation summary

Trading below the consensus fair value

HANYANG ENG CO.,LTD closed at ₩29,750.00, 29.3% below the consensus fair value of ₩42,105.49 drawn from 10 valuation models.

Financial DNA score 60/100 — Good. P/E of 11.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩42,232.76
+42.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.9%, r=10%, tg=3%, n=10yr
Graham Number
₩46,697.09
+57.0%
√(22.5 × EPS × BVPS)
EPS=2541, BVPS=38141.03
Graham Formula
₩68,844.16
+131.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=5.9%, FD=3.3%
P/E Fair Value
₩50,820.00
+70.8%
EPS × 20x (sector P/E)
EPS=2541, Sector P/E=20x
Peter Lynch (PEG)
₩15,017.31
-49.5%
EPS × Growth% (PEG = 1 is fair)
EPS=2541, g=5.9%
EV/EBITDA
₩53,259.53
+79.0%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=69.29B
Dividend Discount (DDM)
₩16,794.12
-43.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=648.55, r=10%, g=5.9%
Book Value (P/B)
₩7,273.84
-75.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38141.03, ROE=6.7%, g=5.9%, r=10%
Reverse DCF
₩29,750.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.1% | Historical: 5.9%
Margin of Safety
₩39,111.38
+31.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=52148.5, 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.