Wonil Special Steel Co. Ltd (012620) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Wonil Special Steel Co. Ltd stock KRW 22,140, price KRW 7,380, upside +200.0%, quality 50 out of 100. Rating: strongly undervalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 3, 2026.
How to read this chart
60‑month range 6,302 KRW – 17,341 KRW · fair‑value band 15,338 KRW – 30,876 KRW · the 7,380 KRW price screens below the 22,140 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Wonil Special Steel Co. in your weekly email
Every Wednesday you see whether Wonil Special Steel Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Wonil Special Steel Co., Ltd. manufactures and distributes special steel products.
Show moreShow less
The company offers high carbon and high speed tool, hot and cold work tool, plastic mold, carbon and alloy structural, bearing, and flame hardening steel products in the form of shaped steel, bars, plates, hot-rolled, and half-finished products.
Its products are used in a range of industries, such as automotive, electronics, aviation, machines, ships, nuclear energy, tools, and appliances. The company was incorporated in 1977 and is based in Siheung-si, South Korea.
Stock analysis
Wonil Special Steel Co. Ltd (012620) currently trades at 7,380 KRW, while our model-based Fair Value estimate is 22,140 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of 27,130 KRW per share, and 14 of the 16 models we run sit above the 7,380 KRW price.
Bear case: the Dividend Discount group reads lowest at 3,824 KRW, and 2 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 15,338 KRW (bear) to 30,876 KRW (bull), the price of 7,380 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 50/100 (solid quality), in the Basic Materials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Wonil Special Steel Co. Ltd reported revenue of 398B KRW in FY2025 versus 328B KRW in FY2021, a compound +5.0%/yr. Reported net income was 8.2B KRW in FY2025, compounding −18.7%/yr from FY2021.
Key figures
Market cap 32.5B KRW (≈ $24.0M) Micro · P/S ratio 0.07 · Dividend yield 3.7% · Net margin 1.6% · Return on equity 3.9% · Return on assets (EBIT) 6.1% (5-year average) · Operating margin 3.5% · Revenue (TTM) 418B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 26 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 15% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −34% fair-value upside, at 200%, 012620 screens cheaper than that median.
Fair Value models
Bear15,338 KRWFair Value 22,140 KRWBull30,876 KRW
Price 7,380 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.49/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+5.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.2%
Start year 2020 (pandemic). Over 10 years: +5.4% a year
Revenue growth 14 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
0.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−3.7%
Dividend (yield on the price)3.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−3.7% vs 4.7%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.1% → 3%
Compare Wonil Special Steel Co. Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Steel · 410 stocks
Beats the industry median on 9/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score50 · Above median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)3.9% · Below median
Return on assets2.9% · Above median
Net margin (12 months)1.6% · Below median
Operating margin (12 months)3.5% · Below median
Growth and dividend
Revenue growth (quarter YoY)8.6% · Above median
Dividend yield (12 months)3.7% · Above median
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Steel median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Wonil Special Steel Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/012620
Frequently asked questions
Is Wonil Special Steel Co. Ltd (012620) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 22,140 KRW versus a price of 7,380 KRW, about +200% upside (undervalued).
What is the fair value of 012620?
Our model-based fair value for Wonil Special Steel Co. Ltd is 22,140 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 7,380 KRW.
What is the quality score of 012620?
Wonil Special Steel Co. Ltd has a Quality Score of 50/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Wonil Special Steel Co. Ltd (012620)?
Our model-based price target is the fair value of 22,140 KRW (as of Nov 3, 2026) from 16 valuation models. Cautious scenario 15,338 KRW, optimistic scenario 30,876 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Wonil Special Steel Co. Ltd stock forecast for 2026?
Our models put fair value at 22,140 KRW, about +200% upside versus a price of 7,380 KRW (undervalued). Cautious scenario 15,338 KRW, optimistic scenario 30,876 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Wonil Special Steel Co. Ltd (012620)?
Wonil Special Steel Co. Ltd reported trailing-twelve-month revenue of about 418B KRW (latest available figure, as of Nov 3, 2026).
Does Wonil Special Steel Co. Ltd pay a dividend?
Wonil Special Steel Co. Ltd currently shows a dividend yield of 3.66% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Wonil Special Steel Co. Ltd (012620) and when is the ex-dividend date?
Wonil Special Steel Co. Ltd pays a dividend of 270.00 KRW per share a year, a dividend yield of 3.7%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2001. The payout ratio is 14.5% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Wonil Special Steel Co. Ltd (012620)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wonil Special Steel Co. Ltd it is 22,140 KRW per share (as of Nov 3, 2026), against a price of 7,380 KRW. It is the blended result of 16 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Wonil Special Steel Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 012620 trades below its calculated fair value: price 7,380 KRW, fair value 22,140 KRW, a gap of about +200% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 012620?
No. The price is what the market pays today (7,380 KRW); the fair value is what the company's own numbers justify (22,140 KRW). For Wonil Special Steel Co. Ltd the two are 14,760 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Wonil Special Steel Co. Ltd worth?
The market values Wonil Special Steel Co. Ltd at about 32.5B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 7,380 KRW; our models calculate a fair value of 22,140 KRW per share.
What do the bullish and bearish scenarios say about 012620?
Our models span a range for Wonil Special Steel Co. Ltd: cautious scenario 15,338 KRW, base 22,140 KRW, optimistic 30,876 KRW per share (as of Nov 3, 2026, price 7,380 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Wonil Special Steel Co. Ltd (012620)?
Balance-sheet figures for Wonil Special Steel Co. Ltd (as of Nov 3, 2026): return on equity 3.9%, debt of 0.03 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is 012620 from its 52-week high?
Wonil Special Steel Co. Ltd trades at 7,380 KRW, about 24% below its 52-week high of 9,720 KRW and 15% above the low of 6,440 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 22,140 KRW is for.
Which stocks are comparable to Wonil Special Steel Co. Ltd?
From the same area (Basic Materials) we also value Nucor Corporation, ArcelorMittal S.A, Steel Dynamics, Inc, JSW Steel Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Wonil Special Steel Co. Ltd stock attractive at the current price?
The data as of Nov 3, 2026: price 7,380 KRW, calculated fair value 22,140 KRW (+200%), Quality Score 50/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 012620 calculated?
We run Wonil Special Steel Co. Ltd through 16 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 22,140 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Wonil Special Steel Co. Ltd currently trades 67% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Wonil Special Steel Co. Ltd (012620)?
The closing price on Nov 6, 2026 was 7,380 KRW. Our model-based fair value is 22,140 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wonil Special Steel Co. Ltd right now?
The price is below even our cautious bear case (15,338 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (15,338 KRW to 30,876 KRW) leaves room in how you read the outcome.
Key figures of Wonil Special Steel Co. Ltd
How large is the market capitalisation of Wonil Special Steel Co. Ltd (012620)?
The market capitalisation of Wonil Special Steel Co. Ltd is 32.5B KRW (≈ $24.0M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Wonil Special Steel Co. Ltd (012620)?
The price-to-sales ratio of Wonil Special Steel Co. Ltd is 0.07 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Wonil Special Steel Co. Ltd (012620)?
The dividend yield of Wonil Special Steel Co. Ltd is 3.7%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Wonil Special Steel Co. Ltd (012620)?
The net margin of Wonil Special Steel Co. Ltd is 1.6% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Wonil Special Steel Co. Ltd (012620)?
The return on equity (ROE) of Wonil Special Steel Co. Ltd is 3.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Wonil Special Steel Co. Ltd (012620)?
On an EBIT basis the return on assets of Wonil Special Steel Co. Ltd is 6.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Wonil Special Steel Co. Ltd (012620)?
The operating margin of Wonil Special Steel Co. Ltd is 3.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wonil Special Steel Co. Ltd (012620)?
Revenue at Wonil Special Steel Co. Ltd is growing +8.6% versus a year earlier (3y avg +1.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Wonil Special Steel Co. Ltd (012620)?
Earnings per share at Wonil Special Steel Co. Ltd are growing −23.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Wonil Special Steel Co. Ltd (012620) generate?
The free cash flow of Wonil Special Steel Co. Ltd is −12.8B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Wonil Special Steel Co. Ltd (012620) carry?
The net debt of Wonil Special Steel Co. Ltd is 76.4B KRW (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Wonil Special Steel Co. Ltd in the live analysis
One click puts Wonil Special Steel Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026