JUNJIN CONSTRUCTION & ROBOT CO., LTD.

079900 KRX Industrials Industrials
KOSPI
₩41,100.00
-2.14%
Delayed · cached 15 min

Fair value analysis

079900
JUNJIN CONSTRUCTION & ROBOT CO., LTD.
Industrials›Industrials
₩41,100.00
Close used for this calculation
₩29,420.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability10/25
Returns13/25
Balance Sheet21/25
Efficiency16/25
Growth3/25
Good
Quality radar
60Prof.10/25Ret.13/25Eff.16/25B.Sht21/25Growth3/25

Consensus fair value

₩29,420.09
Above FV
▼ -28.4% against the close used
Model range ₩13,100.63 – ₩43,440.00
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₩13,100.63Fair value₩29,420.09Bull₩43,440.00
FairClose
52-week traded range
52W low ₩26,600.0052W high ₩73,000.00

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

Valuation summary

Trading above the consensus fair value

JUNJIN CONSTRUCTION & ROBOT CO., LTD. closed at ₩41,100.00, 39.7% above the consensus fair value of ₩29,420.09 drawn from 8 valuation models.

Financial DNA score 60/100 — Good. P/E of 18.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩30,011.86
-27.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩22,870.54
-44.4%
√(22.5 × EPS × BVPS)
EPS=2172, BVPS=10703.13 · outside Graham range (P/E 18.9, P/B 3.8) — asset-light, treat as a rough floor
P/E Fair Value
₩43,440.00
+5.7%
EPS × 20x (sector P/E)
EPS=2172, Sector P/E=20x
EV/EBITDA
₩21,328.26
-48.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=28.72B
Dividend Discount (DDM)
₩13,100.63
-68.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1027.5, r=10%, g=2%
Book Value (P/B)
₩26,421.43
-35.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10703.13, ROE=20.3%, g=3%, r=10%
Reverse DCF
₩41,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.4% | Historical: 0%
Margin of Safety
₩24,080.60
-41.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=32107.47, 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.