HYOSUNG ITX.CO.,LTD

094280 KRX Other Other
KOSPI
₩12,040.00
+0.25%
Delayed · cached 15 min

Fair value analysis

094280
HYOSUNG ITX.CO.,LTD
OtherOther
₩12,040.00
Close used for this calculation
₩25,979.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability11/25
Returns23/25
Balance Sheet9/25
Efficiency25/25
Growth16/25
Strong
Quality radar
68Prof.11/25Ret.23/25Eff.25/25B.Sht9/25Growth16/25

Consensus fair value

₩25,979.12
Below FV
▲ +115.8% against the close used
Model range ₩7,923.90 – ₩35,852.40
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₩7,923.90Fair value₩25,979.12Bull₩35,852.40
FairClose
52-week traded range
52W low ₩11,700.0052W high ₩13,200.00

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

Valuation summary

Trading below the consensus fair value

HYOSUNG ITX.CO.,LTD closed at ₩12,040.00, 53.7% below the consensus fair value of ₩25,979.12 drawn from 10 valuation models.

Financial DNA score 68/100 — Strong. P/E of 9.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩32,156.38
+167.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.1%, r=10%, tg=3%, n=10yr
Graham Number
₩14,100.11
+17.1%
√(22.5 × EPS × BVPS)
EPS=1299, BVPS=6802.26
Graham Formula
₩35,852.40
+197.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=6.1%, FD=3.3%
P/E Fair Value
₩25,980.00
+115.8%
EPS × 20x (sector P/E)
EPS=1299, Sector P/E=20x
Peter Lynch (PEG)
₩7,923.90
-34.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1299, g=6.1%
EV/EBITDA
₩29,755.51
+147.1%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=27.12B
Dividend Discount (DDM)
₩18,801.36
+56.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=691.1, r=10%, g=6.1%
Book Value (P/B)
₩24,777.23
+105.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6802.26, ROE=20.6%, g=6%, r=10%
Reverse DCF
₩12,040.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: 6.1%
Margin of Safety
₩20,266.67
+68.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=27022.22, 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.