Shin Hwa Contech Co.,Ltd.

187270 KRX Industrials Industrials
KOSDAQ
₩3,115.00
-1.42%
Delayed · cached 15 min

Fair value analysis

187270
Shin Hwa Contech Co.,Ltd.
IndustrialsIndustrials
₩3,115.00
Close used for this calculation
₩6,170.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability8/25
Returns13/25
Balance Sheet21/25
Efficiency23/25
Growth12/25
Strong
Quality radar
65Prof.8/25Ret.13/25Eff.23/25B.Sht21/25Growth12/25

Consensus fair value

₩6,170.21
Below FV
▲ +98.1% against the close used
Model range ₩635.46 – ₩9,710.25
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₩635.46Fair value₩6,170.21Bull₩9,710.25
FairClose
52-week traded range
52W low ₩2,480.0052W high ₩3,170.00

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

Valuation summary

Trading below the consensus fair value

Shin Hwa Contech Co.,Ltd. closed at ₩3,115.00, 49.5% below the consensus fair value of ₩6,170.21 drawn from 10 valuation models.

Financial DNA score 65/100 — Strong. P/E of 9.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩9,710.25
+211.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,684.32
+146.7%
√(22.5 × EPS × BVPS)
EPS=337, BVPS=7787.5
Graham Formula
₩3,819.33
+22.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩6,740.00
+116.4%
EPS × 20x (sector P/E)
EPS=337, Sector P/E=20x
Peter Lynch (PEG)
₩1,196.35
-61.6%
EPS × Growth% (PEG = 1 is fair)
EPS=337, g=3.6%
EV/EBITDA
₩4,495.94
+44.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.8B
Dividend Discount (DDM)
₩635.46
-79.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.84, r=10%, g=2%
Book Value (P/B)
₩1,501.87
-51.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7787.5, ROE=4.4%, g=3%, r=10%
Reverse DCF
₩3,115.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: -3.6%
Margin of Safety
₩5,241.36
+68.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6988.48, 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.