SANIL ELECTRIC CO., LTD

062040 KRX Industrials Industrials
KOSPI
₩198,600.00
+1.22%
Delayed · cached 15 min

Fair value analysis

062040
SANIL ELECTRIC CO., LTD
Industrials›Industrials
₩198,600.00
Close used for this calculation
₩71,699.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability12/25
Returns10/25
Balance Sheet23/25
Efficiency4/25
Growth0/25
Average
Quality radar
49Prof.12/25Ret.10/25Eff.4/25B.Sht23/25Growth0/25

Consensus fair value

₩71,699.54
Above FV
▼ -63.9% against the close used
Model range ₩46,088.64 – ₩98,020.00
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₩46,088.64Fair value₩71,699.54Bull₩98,020.00
FairClose
52-week traded range
52W low ₩106,300.0052W high ₩333,500.00

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

Valuation summary

Trading above the consensus fair value

SANIL ELECTRIC CO., LTD closed at ₩198,600.00, 177.0% above the consensus fair value of ₩71,699.54 drawn from 7 valuation models.

Financial DNA score 49/100 — Average. P/E of 40.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩61,804.65
-68.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩46,088.64
-76.8%
√(22.5 × EPS × BVPS)
EPS=4901, BVPS=19262.85 · outside Graham range (P/E 40.5, P/B 10.3) — asset-light, treat as a rough floor
P/E Fair Value
₩98,020.00
-50.6%
EPS × 20x (sector P/E)
EPS=4901, Sector P/E=20x
EV/EBITDA
₩58,771.21
-70.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=178.63B
Book Value (P/B)
₩61,751.20
-68.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19262.85, ROE=25.4%, g=3%, r=10%
Reverse DCF
₩198,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.7% | Historical: 0%
Margin of Safety
₩51,478.32
-74.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=68637.76, 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.