Hyosung Heavy Industries Corporation

298040 KRX Industrials Industrials
KOSPI
₩2,854,000.00
-1.28%
Delayed · cached 15 min

Fair value analysis

298040
Hyosung Heavy Industries Corporation
Industrials›Industrials
₩2,854,000.00
Close used for this calculation
₩993,605.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability19/25
Returns8/25
Balance Sheet9/25
Efficiency6/25
Growth12/25
Average
Quality radar
42Prof.19/25Ret.8/25Eff.6/25B.Sht9/25Growth12/25

Consensus fair value

₩993,605.28
Above FV
▼ -65.2% against the close used
Model range ₩563,275.48 – ₩1,674,961.80
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₩563,275.48Fair value₩993,605.28Bull₩1,674,961.80
FairClose
52-week traded range
52W low ₩1,328,000.0052W high ₩4,601,000.00

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

Valuation summary

Trading above the consensus fair value

Hyosung Heavy Industries Corporation closed at ₩2,854,000.00, 187.2% above the consensus fair value of ₩993,605.28 drawn from 8 valuation models.

Financial DNA score 42/100 — Average. P/E of 51.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩727,513.26
-74.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩563,275.48
-80.3%
√(22.5 × EPS × BVPS)
EPS=55832.06, BVPS=252566.37 · outside Graham range (P/E 51.1, P/B 11.3) — asset-light, treat as a rough floor
P/E Fair Value
₩1,116,641.20
-60.9%
EPS × 20x (sector P/E)
EPS=55832.06, Sector P/E=20x
Peter Lynch (PEG)
₩1,674,961.80
-41.3%
EPS × Growth% (PEG = 1 is fair)
EPS=55832.06, g=30%
EV/EBITDA
₩1,403,801.35
-50.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=746.97B
Book Value (P/B)
₩1,017,211.06
-64.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=252566.37, ROE=22.1%, g=6%, r=10%
Reverse DCF
₩2,854,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.8% | Historical: 77.6%
Margin of Safety
₩601,857.49
-78.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=802476.65, 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.