HYUNDAI INDUSTRIAL CO.,LTD

170030 KRX Automobiles Automobiles
KOSDAQ
₩4,780.00
+0.95%
Delayed · cached 15 min

Fair value analysis

170030
HYUNDAI INDUSTRIAL CO.,LTD
AutomobilesAutomobiles
₩4,780.00
Close used for this calculation
₩15,133.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability15/25
Returns15/25
Balance Sheet8/25
Efficiency25/25
Growth22/25
Good
Quality radar
63Prof.15/25Ret.15/25Eff.25/25B.Sht8/25Growth22/25

Consensus fair value

₩15,133.20
Below FV
▲ +216.6% against the close used
Model range ₩3,557.84 – ₩49,927.28
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₩3,557.84Fair value₩15,133.20Bull₩49,927.28
FairClose
52-week traded range
52W low ₩4,240.0052W high ₩5,090.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI INDUSTRIAL CO.,LTD closed at ₩4,780.00, 68.4% below the consensus fair value of ₩15,133.20 drawn from 10 valuation models.

Financial DNA score 63/100 — Good. 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
₩15,740.27
+229.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩13,922.44
+191.3%
√(22.5 × EPS × BVPS)
EPS=793, BVPS=10863.64
Graham Formula
₩49,927.28
+944.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=19.4%, FD=3.3%
P/E Fair Value
₩15,860.00
+231.8%
EPS × 20x (sector P/E)
EPS=793, Sector P/E=20x
Peter Lynch (PEG)
₩15,352.48
+221.2%
EPS × Growth% (PEG = 1 is fair)
EPS=793, g=19.4%
EV/EBITDA
₩18,142.38
+279.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=15.69B
Dividend Discount (DDM)
₩12,441.38
+160.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=230.4, r=10%, g=8%
Book Value (P/B)
₩3,557.84
-25.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10863.64, ROE=7.3%, g=6%, r=10%
Reverse DCF
₩4,780.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.6% | Historical: 19.4%
Margin of Safety
₩17,896.87
+274.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23862.5, 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.