Hy-Lok Corporation (013030) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hy-Lok Corporation stock KRW 61,091, price KRW 29,850, upside +104.7%, quality 76 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 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 8, 2026.
How to read this chart
60‑month range 12,183 KRW – 46,150 KRW · fair‑value band 47,054 KRW – 78,092 KRW · the 29,850 KRW price screens below the 61,091 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Hy-Lok in your weekly email
Every Wednesday you see whether Hy-Lok 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.
Hy-Lok Corporation operates in the fluid and control system industry worldwide. It offers fittings, including tube, high pressure, RS, hose, clean, o-ring face seal, instrument thread and weld, and pipe fittings, as well as quick connectors, flanges, pre-insulated tubing, and Teflon flexible hose.
Show moreShow less
The company also provides needle, manifold, ball and plug, high pressure, double block and bleed, cryogenic, check and relief, and bellow and diaphragm valves; CNG products; regulators; and filters.
In addition, it offers package solutions, such as air piping modules, air manifolds, instrument cabinets, and sampling systems. It serves on/offshore, LNG, chemical and petrochemical, power plant, rolling stock, CNG, machinery, semiconductor, aerospace, defense, etc. industries.
The company was formerly known as HyupDong Metal, Ltd. Co and changed its name to Hy-Lok Corporation in July 2000. Hy-Lok Corporation was founded in 1977 and is headquartered in Busan, South Korea.
Stock analysis
Hy-Lok Corporation (013030) currently trades at 29,850 KRW, while our model-based Fair Value estimate is 61,091 KRW, implying the stock looks roughly 51% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 71,830 KRW per share, and 20 of the 25 models we run sit above the 29,850 KRW price.
Bear case: the Dividend Discount group reads lowest at 11,751 KRW, and 5 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 47,054 KRW (bear) to 78,092 KRW (bull), the price of 29,850 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 76/100 (high quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Hy-Lok Corporation reported revenue of 215B KRW in FY2025 versus 147B KRW in FY2021, a compound +10.0%/yr. Reported net income was 50.3B KRW in FY2025, compounding +26.8%/yr from FY2021.
Key figures
Market cap 351B KRW (≈ $260M) Micro · P/E ratio 6.0 · P/S ratio 1.56 · EPS (TTM) 4,886 KRW · Dividend yield 4.5% · Net margin 25.6% · Return on equity 12.9% · Return on assets (EBIT) 9.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 75 out of 100 (low confidence).
What moves the price
The share trades about 35% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −46% fair-value upside, at 105%, 013030 screens cheaper than that median.
Fair Value models
Bear47,054 KRWFair Value 61,091 KRWBull78,092 KRW
Price 29,850 KRW · Upside +104.7%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (3,033 KRW per share) are deliberately not added.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.89/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+12.6%
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.
+5.5%
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.
+9.2%
Start year 2020 (pandemic). Over 10 years: +0.3% 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.
+2.8%
’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.
+39.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+35.2%
Dividend (yield on the price)4.5%
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.35.2% vs 6.8%, picking up
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.12% → 28%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−15.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −17.3% a year for the price.
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.Specialty Industrial Machinery · 813 stocks
Beats the industry median on 13/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score76 · Top 25%
Fair Value upside+104.7% · Top 25%
Profitability
Return on equity (12 months)12.9% · Above median
Return on assets10.1% · Top 25%
Net margin (12 months)25.6% · Top 25%
Operating margin (12 months)28.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)9.1% · Above median
Dividend yield (12 months)4.5% · Top 25%
Valuation Multiplesvs Specialty Industrial Machinery 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). "Hy-Lok Corporation Fair Value". https://www.fairvalue-calculator.com/stock/013030
Frequently asked questions
Is Hy-Lok Corporation (013030) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 61,091 KRW versus a price of 29,850 KRW, about +105% upside (undervalued).
What is the fair value of 013030?
Our model-based fair value for Hy-Lok Corporation is 61,091 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 29,850 KRW.
What is the quality score of 013030?
Hy-Lok Corporation has a Quality Score of 76/100. 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 Hy-Lok Corporation (013030)?
Our model-based price target is the fair value of 61,091 KRW (as of Nov 8, 2026) from 25 valuation models. Cautious scenario 47,054 KRW, optimistic scenario 78,092 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hy-Lok Corporation stock forecast for 2026?
Our models put fair value at 61,091 KRW, about +105% upside versus a price of 29,850 KRW (undervalued). Cautious scenario 47,054 KRW, optimistic scenario 78,092 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hy-Lok Corporation (013030)?
Hy-Lok Corporation reported trailing-twelve-month revenue of about 225B KRW (latest available figure, as of Nov 8, 2026).
Does Hy-Lok Corporation pay a dividend?
Hy-Lok Corporation currently shows a dividend yield of 4.52% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Hy-Lok Corporation (013030) and when is the ex-dividend date?
Hy-Lok Corporation pays a dividend of 1,350 KRW per share a year, a dividend yield of 4.5%. The last ex-dividend date was Mar 30, 2026. The payout ratio is 27.6% of earnings. Free cash flow covers the dividend 2.34 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Hy-Lok Corporation (013030)?
For today's price to be fair in a discounted-cash-flow model, Hy-Lok Corporation would have to grow free cash flow by -15.6 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.2 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 013030 use?
Our models discount Hy-Lok Corporation at 12.4 %: a base by market capitalisation (micro), damped by beta 0.76, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Hy-Lok Corporation that is -15.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Hy-Lok Corporation (013030) delivered so far?
Over the past 5 years revenue at Hy-Lok Corporation grew +9.2 % a year. The price currently implies free-cash-flow growth of -15.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Hy-Lok Corporation (013030) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Hy-Lok Corporation (-15.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hy-Lok Corporation (013030)?
The free-cash-flow yield on the price is 10.60 %: that much free cash flow Hy-Lok Corporation produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hy-Lok Corporation (013030)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hy-Lok Corporation it is 61,091 KRW per share (as of Nov 8, 2026), against a price of 29,850 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Hy-Lok Corporation stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 013030 trades below its calculated fair value: price 29,850 KRW, fair value 61,091 KRW, a gap of about +105% (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 013030?
No. The price is what the market pays today (29,850 KRW); the fair value is what the company's own numbers justify (61,091 KRW). For Hy-Lok Corporation the two are 31,241 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hy-Lok Corporation worth?
The market values Hy-Lok Corporation at about 351B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 29,850 KRW; our models calculate a fair value of 61,091 KRW per share.
What do the bullish and bearish scenarios say about 013030?
Our models span a range for Hy-Lok Corporation: cautious scenario 47,054 KRW, base 61,091 KRW, optimistic 78,092 KRW per share (as of Nov 8, 2026, price 29,850 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 013030?
Hy-Lok Corporation trades at a price-to-earnings ratio of 6.0 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 61,091 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 10.3. Other multiples: P/B 0.8, P/S 1.6, EV/EBITDA 2.4.
How solid is the balance sheet of Hy-Lok Corporation (013030)?
Balance-sheet figures for Hy-Lok Corporation (as of Nov 8, 2026): return on equity 12.9%. They feed the Quality Score of 76/100, which measures business quality independently of the share price.
How far is 013030 from its 52-week high?
Hy-Lok Corporation trades at 29,850 KRW, about 35% below its 52-week high of 46,150 KRW and 4% above the low of 28,666 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 61,091 KRW is for.
Which stocks are comparable to Hy-Lok Corporation?
From the same area (Industrials) we also value SIE, GE Vernova Inc, Eaton Corporation, Parker-Hannifin Corporation, 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 Hy-Lok Corporation stock attractive at the current price?
The data as of Nov 8, 2026: price 29,850 KRW, calculated fair value 61,091 KRW (+105%), Quality Score 76/100, from 25 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 013030 calculated?
We run Hy-Lok Corporation through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 61,091 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. Hy-Lok Corporation currently trades 51% 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 Hy-Lok Corporation (013030)?
The closing price on Nov 6, 2026 was 29,850 KRW. Our model-based fair value is 61,091 KRW, about +105% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hy-Lok Corporation right now?
The rarer combination: high quality (76/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (47,054 KRW). The market is more pessimistic than our downside scenario.
Key figures of Hy-Lok Corporation
How large is the market capitalisation of Hy-Lok Corporation (013030)?
The market capitalisation of Hy-Lok Corporation is 351B KRW (≈ $260M). 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 Hy-Lok Corporation (013030)?
The price-to-sales ratio of Hy-Lok Corporation is 1.56 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Hy-Lok Corporation (013030)?
Earnings per share at Hy-Lok Corporation are 4,886 KRW (price ÷ EPS = P/E 6.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hy-Lok Corporation (013030)?
The dividend yield of Hy-Lok Corporation is 4.5% (payout 27.6%). 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 Hy-Lok Corporation (013030)?
The net margin of Hy-Lok Corporation is 25.6% (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 Hy-Lok Corporation (013030)?
The return on equity (ROE) of Hy-Lok Corporation is 12.9% (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 Hy-Lok Corporation (013030)?
On an EBIT basis the return on assets of Hy-Lok Corporation is 9.8% (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 Hy-Lok Corporation (013030)?
The operating margin of Hy-Lok Corporation is 28.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hy-Lok Corporation (013030)?
Revenue at Hy-Lok Corporation is growing +9.1% versus a year earlier (3y avg +5.5%). 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 Hy-Lok Corporation (013030)?
Earnings per share at Hy-Lok Corporation are growing +34.6% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Hy-Lok Corporation in the live analysis
One click puts Hy-Lok Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026