UJU ELECTRONICS CO., LTD

065680 KRX Technology Technology
KOSDAQ
₩22,450.00
-1.32%
Delayed · cached 15 min

Fair value analysis

065680
UJU ELECTRONICS CO., LTD
Technology›Technology
₩22,450.00
Close used for this calculation
₩42,547.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability17/25
Returns11/25
Balance Sheet13/25
Efficiency21/25
Growth17/25
Good
Quality radar
62Prof.17/25Ret.11/25Eff.21/25B.Sht13/25Growth17/25

Consensus fair value

₩42,547.81
Below FV
▲ +89.5% against the close used
Model range ₩12,123.00 – ₩105,928.53
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₩12,123.00Fair value₩42,547.81Bull₩105,928.53
FairClose
52-week traded range
52W low ₩19,740.0052W high ₩30,900.00

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

Valuation summary

Trading below the consensus fair value

UJU ELECTRONICS CO., LTD closed at ₩22,450.00, 47.2% below the consensus fair value of ₩42,547.81 drawn from 10 valuation models.

Financial DNA score 62/100 — Good. P/E of 8.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩53,274.77
+137.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩44,326.78
+97.4%
√(22.5 × EPS × BVPS)
EPS=2684, BVPS=32536.23
Graham Formula
₩105,928.53
+371.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=10.6%, FD=3.3%
P/E Fair Value
₩53,680.00
+139.1%
EPS × 20x (sector P/E)
EPS=2684, Sector P/E=20x
Peter Lynch (PEG)
₩28,316.20
+26.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2684, g=10.6%
EV/EBITDA
₩34,507.59
+53.7%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=21.81B
Dividend Discount (DDM)
₩12,123.00
-46.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=224.5, r=10%, g=8%
Book Value (P/B)
₩17,976.27
-19.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=32536.23, ROE=8.2%, g=6%, r=10%
Reverse DCF
₩22,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.8% | Historical: 10.6%
Margin of Safety
₩48,226.89
+114.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=64302.52, 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.