HANYANG DIGITECH CO.,LTD.

078350 KRX Technology Technology
KOSDAQ
₩17,560.00
-3.14%
Delayed · cached 15 min

Fair value analysis

078350
HANYANG DIGITECH CO.,LTD.
Technology›Technology
₩17,560.00
Close used for this calculation
₩14,029.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability10/25
Returns7/25
Balance Sheet14/25
Efficiency11/25
Growth6/25
Average
Quality radar
42Prof.10/25Ret.7/25Eff.11/25B.Sht14/25Growth6/25

Consensus fair value

₩14,029.76
Above FV
▼ -20.1% against the close used
Model range ₩9,522.00 – ₩20,500.00
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₩9,522.00Fair value₩14,029.76Bull₩20,500.00
FairClose
52-week traded range
52W low ₩14,610.0052W high ₩23,850.00

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

Valuation summary

Trading above the consensus fair value

HANYANG DIGITECH CO.,LTD. closed at ₩17,560.00, 25.2% above the consensus fair value of ₩14,029.76 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 17.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩9,522.00
-45.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩16,376.72
-6.7%
√(22.5 × EPS × BVPS)
EPS=1025, BVPS=11629.14 · outside Graham range (P/E 17.1, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₩11,616.67
-33.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩20,500.00
+16.7%
EPS × 20x (sector P/E)
EPS=1025, Sector P/E=20x
Peter Lynch (PEG)
₩11,633.75
-33.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1025, g=11.4%
EV/EBITDA
₩15,222.05
-13.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=23.87B
Book Value (P/B)
₩9,652.19
-45.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11629.14, ROE=8.8%, g=3%, r=10%
Reverse DCF
₩17,560.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.1% | Historical: -11.4%
Margin of Safety
₩10,877.89
-38.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14503.85, 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.