Il Sung Const (013360) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Il Sung Const stock KRW 1,456, price KRW 1,227, upside +18.6%, quality 56 out of 100. Rating: undervalued. Calculated from audited financials with 23 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 5, 2026.
How to read this chart
60‑month range 1,160 KRW – 7,445 KRW · fair‑value band 1,111 KRW – 1,820 KRW · the 1,227 KRW price screens below the 1,456 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Il Sung Const in your weekly email
Every Wednesday you see whether Il Sung Const 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.
Ilsung Construction Co., Ltd. operates as a construction company in South Korea. It undertakes housing, building, plant, and infrastructure works under the True-L brand. The company was founded in 1978 and is headquartered in Yongin-si, South Korea.
Show moreShow less
Ilsung Construction Co., Ltd. operates as a subsidiary of Ib Capital Ltd.
Stock analysis
Il Sung Const (013360) currently trades at 1,227 KRW, while our model-based Fair Value estimate is 1,456 KRW, implying the stock looks roughly 16% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 3,600 KRW per share, and 15 of the 23 models we run sit above the 1,227 KRW price.
Bear case: the Asset-Based group reads lowest at 897.52 KRW, and 8 of the 23 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1,111 KRW (bear) to 1,820 KRW (bull), the price of 1,227 KRW sits inside 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 56/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Il Sung Const reported revenue of 453B KRW in FY2025 versus 416B KRW in FY2021, a compound +2.1%/yr. Reported net income was 3.7B KRW in FY2025, compounding −9.8%/yr from FY2021.
Key figures
Market cap 66.3B KRW (≈ $49.0M) Micro · P/E ratio 25.6 · P/S ratio 0.10 · EPS (TTM) 48.23 KRW · Net margin 0.9% · Return on equity 5.1% · Return on assets (EBIT) −0.5% (5-year average) · Operating margin 3.5%.
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 54% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −42% fair-value upside, at 19%, 013360 screens cheaper than that median.
Fair Value models
Bear1,111 KRWFair Value 1,456 KRWBull1,820 KRW
Price 1,227 KRW · Upside +18.6%
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 (41.36 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.60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−9.5%
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.
−0.7%
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.
+5.8%
Start year 2020 (pandemic). Over 10 years: +7.0% 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.
+4.6%
’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.
+5.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.5%
Dividend (yield on the price)0.0%
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.4% → 2%
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+3.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +1.4% 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.Engineering & Construction · 791 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside+18.6% · Above median
Profitability
Return on equity (12 months)5.1% · Below median
Return on assets1.0% · Below median
Net margin (12 months)0.9% · Below median
Operating margin (12 months)3.5% · Below median
Growth and dividend
Revenue growth (quarter YoY)−6.8% · Below median
Balance sheet
Debt / equity0.35× · Above median
Valuation Multiplesvs Engineering & Construction 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). "Il Sung Const Fair Value". https://www.fairvalue-calculator.com/stock/013360
Frequently asked questions
Is Il Sung Const (013360) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 1,456 KRW versus a price of 1,227 KRW, about +19% upside (undervalued).
What is the fair value of 013360?
Our model-based fair value for Il Sung Const is 1,456 KRW (as of Nov 5, 2026), built from audited fundamentals. The current price: 1,227 KRW.
What is the quality score of 013360?
Il Sung Const has a Quality Score of 56/100. 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 Il Sung Const (013360)?
Our model-based price target is the fair value of 1,456 KRW (as of Nov 5, 2026) from 23 valuation models. Cautious scenario 1,111 KRW, optimistic scenario 1,820 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Il Sung Const stock forecast for 2026?
Our models put fair value at 1,456 KRW, about +19% upside versus a price of 1,227 KRW (undervalued). Cautious scenario 1,111 KRW, optimistic scenario 1,820 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Il Sung Const (013360)?
Il Sung Const reported trailing-twelve-month revenue of about 415B KRW (latest available figure, as of Nov 5, 2026).
What growth is priced into Il Sung Const (013360)?
For today's price to be fair in a discounted-cash-flow model, Il Sung Const would have to grow free cash flow by +3.5 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.8 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 013360 use?
Our models discount Il Sung Const at 11.6 %: a base by market capitalisation (micro), damped by beta 0.05, 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 Il Sung Const that is +3.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Il Sung Const (013360) delivered so far?
Over the past 5 years revenue at Il Sung Const grew +5.8 % a year. The price currently implies free-cash-flow growth of +3.5 % 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 Il Sung Const (013360) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Il Sung Const (+3.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Il Sung Const (013360)?
The free-cash-flow yield on the price is 21.61 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Il Sung Const produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Il Sung Const (013360)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Il Sung Const it is 1,456 KRW per share (as of Nov 5, 2026), against a price of 1,227 KRW. It is the blended result of 23 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Il Sung Const stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 013360 trades below its calculated fair value: price 1,227 KRW, fair value 1,456 KRW, a gap of about +19% (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 013360?
No. The price is what the market pays today (1,227 KRW); the fair value is what the company's own numbers justify (1,456 KRW). For Il Sung Const the two are 228.69 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Il Sung Const worth?
The market values Il Sung Const at about 66.3B KRW (market capitalisation, as of Nov 5, 2026). Per share that is 1,227 KRW; our models calculate a fair value of 1,456 KRW per share.
What do the bullish and bearish scenarios say about 013360?
Our models span a range for Il Sung Const: cautious scenario 1,111 KRW, base 1,456 KRW, optimistic 1,820 KRW per share (as of Nov 5, 2026, price 1,227 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 013360?
Il Sung Const trades at a price-to-earnings ratio of 25.6 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,456 KRW is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2018 to 2025), reported earnings: 31.3. Other multiples: P/B 0.9, P/S 0.2, EV/EBITDA 8.2.
How solid is the balance sheet of Il Sung Const (013360)?
Balance-sheet figures for Il Sung Const (as of Nov 5, 2026): return on equity 5.1%, debt of 0.35 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 013360 from its 52-week high?
Il Sung Const trades at 1,227 KRW, about 54% below its 52-week high of 2,660 KRW and 6% above the low of 1,160 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1,456 KRW is for.
Which stocks are comparable to Il Sung Const?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Larsen & Toubro Limited, Comfort Systems USA, Inc, 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 Il Sung Const stock attractive at the current price?
The data as of Nov 5, 2026: price 1,227 KRW, calculated fair value 1,456 KRW (+19%), Quality Score 56/100, from 23 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 013360 calculated?
We run Il Sung Const through 23 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 1,456 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. Il Sung Const currently trades 16% 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 Il Sung Const (013360)?
The closing price on Nov 6, 2026 was 1,227 KRW. Our model-based fair value is 1,456 KRW, about +19% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Il Sung Const right now?
Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Il Sung Const
How large is the market capitalisation of Il Sung Const (013360)?
The market capitalisation of Il Sung Const is 66.3B KRW (≈ $49.0M). 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 Il Sung Const (013360)?
The price-to-sales ratio of Il Sung Const is 0.10 (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 Il Sung Const (013360)?
Earnings per share at Il Sung Const are 48.23 KRW (price ÷ EPS = P/E 25.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Il Sung Const (013360)?
The net margin of Il Sung Const is 0.9% (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 Il Sung Const (013360)?
The return on equity (ROE) of Il Sung Const is 5.1% (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 Il Sung Const (013360)?
On an EBIT basis the return on assets of Il Sung Const is −0.5% (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 Il Sung Const (013360)?
The operating margin of Il Sung Const is 3.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Il Sung Const (013360)?
Revenue at Il Sung Const is growing −6.8% versus a year earlier (3y avg −0.7%). 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 Il Sung Const (013360)?
Earnings per share at Il Sung Const are growing +286% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Il Sung Const (013360) carry?
The net debt of Il Sung Const is 98.1B KRW (fiscal year 2025, ≈ 6.8 yrs of FCF). 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 Il Sung Const in the live analysis
One click puts Il Sung Const on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 5, 2026