ILJIN DIAMOND CO., LTD.

081000 KRX Chemicals Chemicals
KOSPI
₩9,920.00
-1.29%
Delayed · cached 15 min

Fair value analysis

081000
ILJIN DIAMOND CO., LTD.
Chemicals›Chemicals
₩9,920.00
Close used for this calculation
₩8,726.63Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Profitability10/25
Returns2/25
Balance Sheet15/25
Efficiency9/25
Growth9/25
Average
Quality radar
36Prof.10/25Ret.2/25Eff.9/25B.Sht15/25Growth9/25

Consensus fair value

₩8,726.63
Near FV
▼ -12.0% against the close used
Model range ₩3,035.52 – ₩17,806.61
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₩3,035.52Fair value₩8,726.63Bull₩17,806.61
FairClose
52-week traded range
52W low ₩7,750.0052W high ₩16,570.00

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

Valuation summary

Trading above the consensus fair value

ILJIN DIAMOND CO., LTD. closed at ₩9,920.00, 13.7% above the consensus fair value of ₩8,726.63 drawn from 9 valuation models.

Financial DNA score 36/100 — Average. P/E of 20.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩9,052.64
-8.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩17,806.61
+79.5%
√(22.5 × EPS × BVPS)
EPS=483, BVPS=29176.47
Graham Formula
₩5,474.00
-44.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩9,660.00
-2.6%
EPS × 20x (sector P/E)
EPS=483, Sector P/E=20x
Peter Lynch (PEG)
₩5,960.22
-39.9%
EPS × Growth% (PEG = 1 is fair)
EPS=483, g=12.3%
Dividend Discount (DDM)
₩3,035.52
-69.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=238.08, r=10%, g=2%
Book Value (P/B)
₩4,872.47
-50.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29176.47, ROE=1.7%, g=3%, r=10%
Reverse DCF
₩9,920.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.5% | Historical: -12.3%
Margin of Safety
₩7,873.73
-20.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10498.31, 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.