RYUK-IL C&S., Ltd.

191410 KRX Technology Technology
KOSDAQ
₩2,010.00
-0.74%
Delayed · cached 15 min

Fair value analysis

191410
RYUK-IL C&S., Ltd.
TechnologyTechnology
₩2,010.00
Close used for this calculation
₩2,402.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Profitability10/25
Returns6/25
Balance Sheet7/25
Efficiency13/25
Growth11/25
Average
Quality radar
36Prof.10/25Ret.6/25Eff.13/25B.Sht7/25Growth11/25

Consensus fair value

₩2,402.48
Below FV
▲ +19.5% against the close used
Model range ₩1,345.04 – ₩3,137.40
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₩1,345.04Fair value₩2,402.48Bull₩3,137.40
FairClose
52-week traded range
52W low ₩1,020.0052W high ₩4,700.00

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

Valuation summary

Trading below the consensus fair value

RYUK-IL C&S., Ltd. closed at ₩2,010.00, 16.3% below the consensus fair value of ₩2,402.48 drawn from 8 valuation models.

Financial DNA score 36/100 — Average. P/E of 12.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩2,234.74
+11.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,732.73
+36.0%
√(22.5 × EPS × BVPS)
EPS=156.87, BVPS=2115.79
Graham Formula
₩1,777.86
-11.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩3,137.40
+56.1%
EPS × 20x (sector P/E)
EPS=156.87, Sector P/E=20x
Peter Lynch (PEG)
₩2,224.42
+10.7%
EPS × Growth% (PEG = 1 is fair)
EPS=156.87, g=14.2%
Book Value (P/B)
₩1,345.04
-33.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2115.79, ROE=7.4%, g=3%, r=10%
Reverse DCF
₩2,010.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: -14.2%
Margin of Safety
₩1,853.01
-7.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2470.68, 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.