Advanced Process Systems Corporation

265520 KRX Industrials Industrials
KOSDAQ
₩18,580.00
-2.11%
Delayed · cached 15 min

Fair value analysis

265520
Advanced Process Systems Corporation
Industrials›Industrials
₩18,580.00
Close used for this calculation
₩32,071.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability17/25
Returns11/25
Balance Sheet8/25
Efficiency23/25
Growth20/25
Good
Quality radar
59Prof.17/25Ret.11/25Eff.23/25B.Sht8/25Growth20/25

Consensus fair value

₩32,071.40
Below FV
▲ +72.6% against the close used
Model range ₩2,910.87 – ₩89,366.40
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₩2,910.87Fair value₩32,071.40Bull₩89,366.40
FairClose
52-week traded range
52W low ₩16,020.0052W high ₩30,200.00

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

Valuation summary

Trading below the consensus fair value

Advanced Process Systems Corporation closed at ₩18,580.00, 42.1% below the consensus fair value of ₩32,071.40 drawn from 10 valuation models.

Financial DNA score 59/100 — Good. P/E of 11.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩31,857.68
+71.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩29,910.32
+61.0%
√(22.5 × EPS × BVPS)
EPS=1605, BVPS=24773.33
Graham Formula
₩89,366.40
+381.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=16.6%, FD=3.3%
P/E Fair Value
₩32,100.00
+72.8%
EPS × 20x (sector P/E)
EPS=1605, Sector P/E=20x
Peter Lynch (PEG)
₩26,691.15
+43.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1605, g=16.6%
EV/EBITDA
₩40,481.83
+117.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=33.33B
Dividend Discount (DDM)
₩17,056.44
-8.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=315.86, r=10%, g=8%
Book Value (P/B)
₩2,910.87
-84.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24773.33, ROE=6.5%, g=6%, r=10%
Reverse DCF
₩18,580.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: 16.6%
Margin of Safety
₩34,356.45
+84.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=45808.6, 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.