HYUNWOOINDUSTRIALCO.,LTD

092300 KRX Technology Technology
KOSDAQ
₩2,450.00
-1.01%
Delayed · cached 15 min

Fair value analysis

092300
HYUNWOOINDUSTRIALCO.,LTD
TechnologyTechnology
₩2,450.00
Close used for this calculation
₩6,584.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability17/25
Returns15/25
Balance Sheet14/25
Efficiency23/25
Growth23/25
Strong
Quality radar
69Prof.17/25Ret.15/25Eff.23/25B.Sht14/25Growth23/25

Consensus fair value

₩6,584.54
Below FV
▲ +168.8% against the close used
Model range ₩964.69 – ₩26,642.67
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₩964.69Fair value₩6,584.54Bull₩26,642.67
FairClose
52-week traded range
52W low ₩2,000.0052W high ₩2,955.00

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

Valuation summary

Trading below the consensus fair value

HYUNWOOINDUSTRIALCO.,LTD closed at ₩2,450.00, 62.8% below the consensus fair value of ₩6,584.54 drawn from 10 valuation models.

Financial DNA score 69/100 — Strong. P/E of 6.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩23,651.74
+865.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩7,535.17
+207.6%
√(22.5 × EPS × BVPS)
EPS=412, BVPS=6125
Graham Formula
₩26,642.67
+987.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩8,240.00
+236.3%
EPS × 20x (sector P/E)
EPS=412, Sector P/E=20x
Peter Lynch (PEG)
₩9,265.88
+278.2%
EPS × Growth% (PEG = 1 is fair)
EPS=412, g=22.5%
EV/EBITDA
₩10,136.62
+313.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=11.04B
Dividend Discount (DDM)
₩2,778.30
+13.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=51.45, r=10%, g=8%
Book Value (P/B)
₩964.69
-60.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6125, ROE=6.6%, g=6%, r=10%
Reverse DCF
₩2,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.8% | Historical: 22.5%
Margin of Safety
₩12,388.05
+405.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16517.4, 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.