Lee Ku Ind (025820) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Lee Ku Ind stock KRW 2,737, price KRW 3,265, that is 16.2% below the price, quality 48 out of 100. Rating: overvalued. 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 9, 2026.
How to read this chart
60‑month range 2,272 KRW – 7,654 KRW · fair‑value band 1,916 KRW – 3,558 KRW · the 3,265 KRW price screens above the 2,737 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Lee Ku Ind in your weekly email
Every Wednesday you see whether Lee Ku Ind 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.
Lee Ku Industrial Co., Ltd. operates in the non-ferrous material industry in South Korea.
Show moreShow less
It offers oxygen-free, tough pitch, and phosphorus deoxidized copper; red brass; brass; phosphor bronze; and other alloys, including detonator brass, naval brass, tin brass, tin copper, LEEKU ferrous copper, and CuFe2P. The company was founded in 1968 and is headquartered in Pyeongtaek-Si, South Korea.
Stock analysis
Lee Ku Ind (025820) currently trades at 3,265 KRW, while our model-based Fair Value estimate is 2,737 KRW, 16% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 6,204 KRW per share, and 10 of the 16 models we run sit above the 3,265 KRW price.
Bear case: the Dividend Discount group reads lowest at 527.09 KRW, and 6 of the 16 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 1,916 KRW (bear) to 3,558 KRW (bull), the price of 3,265 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 48/100 (below-average quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Lee Ku Ind reported revenue of 508B KRW in FY2025 versus 334B KRW in FY2021, a compound +11.0%/yr. Reported net income was 10.9B KRW in FY2025, compounding −15.1%/yr from FY2021.
Key figures
Market cap 109B KRW (≈ $80.7M) Micro · P/E ratio 4.4 · P/S ratio 0.18 · EPS (TTM) 730.22 KRW · Dividend yield 2.8% · Net margin 4.1% · Return on equity 15.7% · Return on assets (EBIT) 6.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 52% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −39% fair-value upside, at −16%, 025820 screens cheaper than that median.
Fair Value models
Bear1,916 KRWFair Value 2,737 KRWBull3,558 KRW
Price 3,265 KRW · Downside -16.2%
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 (549.01 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.
Best data coverage
Residual Income3,142 KRW3,128 KRW3,348 KRW76
EPV4,678 KRW5,180 KRW5,584 KRW74
ROIC Compounder4,765 KRW5,607 KRW6,585 KRW72
All 16 models by family
Earnings-Based
Graham-Dodd2,220 KRW8,978 KRW12,215 KRW64
Lynch FV2,242 KRW3,203 KRW4,164 KRW61
PEG = 1.02,242 KRW3,203 KRW4,164 KRW57
EPV4,678 KRW5,180 KRW5,584 KRW74
Dividend Discount
Gordon GGM330.61 KRW537.10 KRW681.70 KRW69
DDM Multi-Stage330.61 KRW517.08 KRW579.27 KRW67
Multiples
P/E Multiple5,143 KRW6,857 KRW8,572 KRW63
P/S Multiple4,163 KRW5,551 KRW6,939 KRW58
P/B Multiple2,662 KRW3,550 KRW4,437 KRW55
EV/EBIT5,273 KRW8,375 KRW11,477 KRW64
EV/EBITDA4,685 KRW7,590 KRW10,496 KRW66
EV/Revenue2,609 KRW5,456 KRW8,302 KRW51
Asset-Based
NCAV (Graham)715.28 KRW1,084 KRW1,355 KRW54
Economic Profit
Residual Income3,142 KRW3,128 KRW3,348 KRW76
ROIC Compounder4,765 KRW5,607 KRW6,585 KRW72
Growth Earnings
Growth-Adj P/E3,911 KRW5,588 KRW7,264 KRW67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+7.5%
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.
+5.7%
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.
+20.1%
Start year 2020 (pandemic). Over 10 years: +9.2% a year
Revenue growth 12 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.
+6.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+26.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+24.0%
Dividend (yield on the price)2.8%
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.−1.0% vs 9.3%, 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.3% → 5%
2025 sits 91% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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.Metal Fabrication · 260 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside−16.2% · Above median
Profitability
Return on equity (12 months)15.7% · Top 25%
Return on assets2.9% · Above median
Net margin (12 months)4.1% · Above median
Operating margin (12 months)10.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)51.4% · Top 25%
Dividend yield (12 months)2.8% · Top 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Metal Fabrication 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). "Lee Ku Ind Fair Value". https://www.fairvalue-calculator.com/stock/025820
Frequently asked questions
Is Lee Ku Ind (025820) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 2,737 KRW versus a price of 3,265 KRW, about 16% lower (overvalued).
What is the fair value of 025820?
Our model-based fair value for Lee Ku Ind is 2,737 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 3,265 KRW.
What is the quality score of 025820?
Lee Ku Ind has a Quality Score of 48/100. 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 Lee Ku Ind (025820)?
Our model-based price target is the fair value of 2,737 KRW (as of Nov 9, 2026) from 16 valuation models. Cautious scenario 1,916 KRW, optimistic scenario 3,558 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Lee Ku Ind stock forecast for 2026?
Our models put fair value at 2,737 KRW, about 16% lower versus a price of 3,265 KRW (overvalued). Cautious scenario 1,916 KRW, optimistic scenario 3,558 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Lee Ku Ind (025820)?
Lee Ku Ind reported trailing-twelve-month revenue of about 595B KRW (latest available figure, as of Nov 9, 2026).
Does Lee Ku Ind pay a dividend?
Lee Ku Ind currently shows a dividend yield of 2.76% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Lee Ku Ind (025820) and when is the ex-dividend date?
Lee Ku Ind pays a dividend of 90.00 KRW per share a year, a dividend yield of 2.8%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 2019. The payout ratio is 12.3% 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 Lee Ku Ind (025820)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Lee Ku Ind it is 2,737 KRW per share (as of Nov 9, 2026), against a price of 3,265 KRW. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Lee Ku Ind stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 025820 trades above its calculated fair value: price 3,265 KRW, fair value 2,737 KRW, a gap of about −16% (overvalued). 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 025820?
No. The price is what the market pays today (3,265 KRW); the fair value is what the company's own numbers justify (2,737 KRW). For Lee Ku Ind the two are 528.46 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Lee Ku Ind worth?
The market values Lee Ku Ind at about 109B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 3,265 KRW; our models calculate a fair value of 2,737 KRW per share.
What do the bullish and bearish scenarios say about 025820?
Our models span a range for Lee Ku Ind: cautious scenario 1,916 KRW, base 2,737 KRW, optimistic 3,558 KRW per share (as of Nov 9, 2026, price 3,265 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 025820?
Lee Ku Ind trades at a price-to-earnings ratio of 4.4 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2,737 KRW is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2016 to 2025), reported earnings: 17.6. Other multiples: P/B 0.8, P/S 0.2, EV/EBITDA 1.7.
How solid is the balance sheet of Lee Ku Ind (025820)?
Balance-sheet figures for Lee Ku Ind (as of Nov 9, 2026): return on equity 15.7%, debt of 0.00 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 025820 from its 52-week high?
Lee Ku Ind trades at 3,265 KRW, about 52% below its 52-week high of 6,760 KRW and 1% above the low of 3,235 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 2,737 KRW is for.
Which stocks are comparable to Lee Ku Ind?
From the same area (Industrials) we also value ATI Inc, Carpenter Technology Corporation, Mueller Industries, Inc, Bharat Forge 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 Lee Ku Ind stock attractive at the current price?
The data as of Nov 9, 2026: price 3,265 KRW, calculated fair value 2,737 KRW (−16%), Quality Score 48/100, 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 025820 calculated?
We run Lee Ku Ind through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 2,737 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. Lee Ku Ind itself currently trades above fair value. 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 Lee Ku Ind (025820)?
The closing price on Nov 9, 2026 was 3,265 KRW. Our model-based fair value is 2,737 KRW, about 16% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Lee Ku Ind right now?
Weak quality (48/100) and above fair value at the same time, the margin of safety is missing on both counts. A fairly wide model range (1,916 KRW to 3,558 KRW) leaves room in how you read the outcome.
Key figures of Lee Ku Ind
How large is the market capitalisation of Lee Ku Ind (025820)?
The market capitalisation of Lee Ku Ind is 109B KRW (≈ $80.7M). 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 Lee Ku Ind (025820)?
The price-to-sales ratio of Lee Ku Ind is 0.18 (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 Lee Ku Ind (025820)?
Earnings per share at Lee Ku Ind are 730.22 KRW (price ÷ EPS = P/E 4.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Lee Ku Ind (025820)?
The dividend yield of Lee Ku Ind is 2.8% (payout 12.3%). 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 Lee Ku Ind (025820)?
The net margin of Lee Ku Ind is 4.1% (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 Lee Ku Ind (025820)?
The return on equity (ROE) of Lee Ku Ind is 15.7% (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 Lee Ku Ind (025820)?
On an EBIT basis the return on assets of Lee Ku Ind is 6.5% (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 Lee Ku Ind (025820)?
The operating margin of Lee Ku Ind is 10.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Lee Ku Ind (025820)?
Revenue at Lee Ku Ind is growing +51.4% versus a year earlier (3y avg +5.7%). 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 Lee Ku Ind (025820)?
Earnings per share at Lee Ku Ind are growing +55.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Lee Ku Ind (025820) generate?
The free cash flow of Lee Ku Ind is −13.1B 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 Lee Ku Ind (025820) carry?
The net debt of Lee Ku Ind is 135B 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 Lee Ku Ind in the live analysis
One click puts Lee Ku Ind on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026