ILJIN ELECTRIC CO.,LTD

103590 KRX Industrials Industrials
KOSPI
₩71,000.00
+0.42%
Delayed · cached 15 min

Fair value analysis

103590
ILJIN ELECTRIC CO.,LTD
Industrials›Industrials
₩71,000.00
Close used for this calculation
₩47,012.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability19/25
Returns10/25
Balance Sheet9/25
Efficiency10/25
Growth12/25
Average
Quality radar
48Prof.19/25Ret.10/25Eff.10/25B.Sht9/25Growth12/25

Consensus fair value

₩47,012.21
Above FV
▼ -33.8% against the close used
Model range ₩24,604.53 – ₩140,908.67
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₩24,604.53Fair value₩47,012.21Bull₩140,908.67
FairClose
52-week traded range
52W low ₩33,900.0052W high ₩144,100.00

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

Valuation summary

Trading above the consensus fair value

ILJIN ELECTRIC CO.,LTD closed at ₩71,000.00, 51.0% above the consensus fair value of ₩47,012.21 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 32.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩25,935.71
-63.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩24,604.53
-65.3%
√(22.5 × EPS × BVPS)
EPS=2179, BVPS=12347.83 · outside Graham range (P/E 32.6, P/B 5.8) — asset-light, treat as a rough floor
Graham Formula
₩140,908.67
+98.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩43,580.00
-38.6%
EPS × 20x (sector P/E)
EPS=2179, Sector P/E=20x
Peter Lynch (PEG)
₩65,370.00
-7.9%
EPS × Growth% (PEG = 1 is fair)
EPS=2179, g=30%
EV/EBITDA
₩55,198.46
-22.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=151.23B
Book Value (P/B)
₩35,963.04
-49.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12347.83, ROE=17.7%, g=6%, r=10%
Reverse DCF
₩71,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.7% | Historical: 75.1%
Margin of Safety
₩44,067.92
-37.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=58757.23, 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.