UNISEM Co. Ltd (036200) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of UNISEM Co. Ltd stock KRW 6,578, price KRW 7,040, that is 6.6% below the price, quality 55 out of 100. Rating: fairly valued. Calculated from audited financials with 17 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 7, 2026.
How to read this chart
60‑month range 5,163 KRW – 14,727 KRW · fair‑value band 4,342 KRW – 7,507 KRW · the 7,040 KRW price screens above the 6,578 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow UNISEM Co. in your weekly email
Every Wednesday you see whether UNISEM 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.
UNISEM Co., Ltd. manufactures and sells semiconductor equipment in South Korea. The company offers scrubbers, chiller equipment, and vaccum/pipes.
Show moreShow less
It also offers IoT products, including UniTraffic, a traffic management system; UniSafety, an AI-based industrial safety monitoring system; UniFaceX, a facial recognition system; UniHomeIoT, an integrated smart home system; FPCard, a fingerprint smart card; and UniTracer, a container gps tracking system.
The company was formerly known as Union Industrial Co., Ltd. and changed its name to UNISEM Co., Ltd. in April 2000. UNISEM Co., Ltd. was founded in 1988 and is headquartered in Hwaseong-si, South Korea.
Stock analysis
UNISEM Co. Ltd (036200) currently trades at 7,040 KRW, while our model-based Fair Value estimate is 6,578 KRW, so the stock looks roughly fairly valued today (gap 7.0%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 9,105 KRW per share, and 5 of the 17 models we run sit above the 7,040 KRW price.
Bear case: the Dividend Discount group reads lowest at 714.42 KRW, and 12 of the 17 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 4,342 KRW (bear) to 7,507 KRW (bull), the price of 7,040 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 55/100 (solid quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
UNISEM Co. Ltd reported revenue of 273B KRW in FY2025 versus 296B KRW in FY2021, a compound −2.0%/yr. Reported net income was 9.0B KRW in FY2025, compounding −30.3%/yr from FY2021.
Key figures
Market cap 210B KRW (≈ $155M) Micro · P/S ratio 1.05 · Dividend yield 0.9% · Net margin 9.6% · Return on equity 608% · Return on assets (EBIT) 9.1% (5-year average) · Operating margin 10.9% · Revenue (TTM) 259B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (medium confidence).
What moves the price
The share trades about 46% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 1% fair-value upside, at −7%, 036200 screens richer than that median.
Fair Value models
Bear4,342 KRWFair Value 6,578 KRWBull7,507 KRW
Price 7,040 KRW · Downside -6.6%
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.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
Owner Earnings1,725 KRW2,047 KRW2,423 KRW78
Residual Income4,560 KRW4,725 KRW5,173 KRW76
EPV1,908 KRW2,022 KRW2,111 KRW74
All 17 models by family
DCF Models
Owner Earnings1,725 KRW2,047 KRW2,423 KRW78
Earnings-Based
Graham-Dodd2,112 KRW6,828 KRW9,114 KRW64
Lynch FV1,520 KRW2,171 KRW2,823 KRW61
PEG = 1.01,520 KRW2,171 KRW2,823 KRW57
EPV1,908 KRW2,022 KRW2,111 KRW74
Dividend Discount
Gordon GGM478.42 KRW731.48 KRW890.94 KRW69
DDM Multi-Stage478.42 KRW697.35 KRW792.07 KRW67
Multiples
P/E Multiple6,523 KRW8,697 KRW10,872 KRW63
P/S Multiple3,960 KRW5,281 KRW6,601 KRW58
P/B Multiple7,604 KRW10,138 KRW12,673 KRW55
EV/EBIT7,675 KRW9,981 KRW12,287 KRW66
EV/EBITDA7,323 KRW9,512 KRW11,701 KRW67
EV/Revenue4,254 KRW5,753 KRW7,252 KRW54
Asset-Based
NCAV (Graham)2,992 KRW4,533 KRW5,667 KRW54
Economic Profit
Residual Income4,560 KRW4,725 KRW5,173 KRW76
ROIC Compounder1,908 KRW2,022 KRW2,111 KRW72
Growth Earnings
Growth-Adj P/E5,313 KRW7,591 KRW9,868 KRW67
The fair value above starts from this blend and is adjusted for a cyclical trough 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.42/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+25.3%
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.
+2.6%
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.
+4.9%
Start year 2020 (pandemic). Over 10 years: +9.6% 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.
+9.3%
’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.
−15.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−16.4%
Dividend (yield on the price)0.9%
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.−16.4% vs 3.5%, 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.15% → 4%
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.Semiconductors & Semiconductor Equipment · 49 stocks
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.
Is UNISEM Co. Ltd (036200) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 6,578 KRW versus a price of 7,040 KRW, about 7% lower (fairly valued).
What is the fair value of 036200?
Our model-based fair value for UNISEM Co. Ltd is 6,578 KRW (as of Nov 7, 2026), built from audited fundamentals. The current price: 7,040 KRW.
What is the quality score of 036200?
UNISEM Co. Ltd has a Quality Score of 55/100. 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 UNISEM Co. Ltd (036200)?
Our model-based price target is the fair value of 6,578 KRW (as of Nov 7, 2026) from 17 valuation models. Cautious scenario 4,342 KRW, optimistic scenario 7,507 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the UNISEM Co. Ltd stock forecast for 2026?
Our models put fair value at 6,578 KRW, about 7% lower versus a price of 7,040 KRW (fairly valued). Cautious scenario 4,342 KRW, optimistic scenario 7,507 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of UNISEM Co. Ltd (036200)?
UNISEM Co. Ltd reported trailing-twelve-month revenue of about 259B KRW (latest available figure, as of Nov 7, 2026).
Does UNISEM Co. Ltd pay a dividend?
UNISEM Co. Ltd currently shows a dividend yield of 0.86% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of UNISEM Co. Ltd (036200)?
UNISEM Co. Ltd has a dividend yield of 0.9%. A dividend has been paid every year since 2015. Our assessment: Safety not assessed. Payout ratio and cash coverage are not available, so we do not judge how safe this dividend is.
What is the intrinsic value of UNISEM Co. Ltd (036200)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For UNISEM Co. Ltd it is 6,578 KRW per share (as of Nov 7, 2026), against a price of 7,040 KRW. It is the blended result of 17 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is UNISEM Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 036200 trades above its calculated fair value: price 7,040 KRW, fair value 6,578 KRW, a gap of about −7% (fairly valued). 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 036200?
No. The price is what the market pays today (7,040 KRW); the fair value is what the company's own numbers justify (6,578 KRW). For UNISEM Co. Ltd the two are 461.54 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is UNISEM Co. Ltd worth?
The market values UNISEM Co. Ltd at about 210B KRW (market capitalisation, as of Nov 7, 2026). Per share that is 7,040 KRW; our models calculate a fair value of 6,578 KRW per share.
What do the bullish and bearish scenarios say about 036200?
Our models span a range for UNISEM Co. Ltd: cautious scenario 4,342 KRW, base 6,578 KRW, optimistic 7,507 KRW per share (as of Nov 7, 2026, price 7,040 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 036200 from its 52-week high?
UNISEM Co. Ltd trades at 7,040 KRW, about 46% below its 52-week high of 13,010 KRW and 12% above the low of 6,300 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 6,578 KRW is for.
Which stocks are comparable to UNISEM Co. Ltd?
From the same area (Technology) we also value JUSUNG ENGINEERING Co, PSK HOLDINGS Inc, ISC Co, TSE Co, 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 UNISEM Co. Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price 7,040 KRW, calculated fair value 6,578 KRW (−7%), Quality Score 55/100, from 17 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 036200 calculated?
We run UNISEM Co. Ltd through 17 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 6,578 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. UNISEM Co. Ltd 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 UNISEM Co. Ltd (036200)?
The closing price on Nov 9, 2026 was 7,040 KRW. Our model-based fair value is 6,578 KRW, about 7% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with UNISEM Co. Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of UNISEM Co. Ltd
How large is the market capitalisation of UNISEM Co. Ltd (036200)?
The market capitalisation of UNISEM Co. Ltd is 210B KRW (≈ $155M). 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 UNISEM Co. Ltd (036200)?
The price-to-sales ratio of UNISEM Co. Ltd is 1.05 (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 UNISEM Co. Ltd (036200)?
The dividend yield of UNISEM Co. Ltd is 0.9%. 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 UNISEM Co. Ltd (036200)?
The net margin of UNISEM Co. Ltd is 9.6% (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 UNISEM Co. Ltd (036200)?
The return on equity (ROE) of UNISEM Co. Ltd is 608% (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 UNISEM Co. Ltd (036200)?
On an EBIT basis the return on assets of UNISEM Co. Ltd is 9.1% (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 UNISEM Co. Ltd (036200)?
The operating margin of UNISEM Co. Ltd is 10.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at UNISEM Co. Ltd (036200)?
Revenue at UNISEM Co. Ltd is growing +8.0% versus a year earlier (3y avg +2.6%). 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 UNISEM Co. Ltd (036200)?
Earnings per share at UNISEM Co. Ltd are growing +11.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does UNISEM Co. Ltd (036200) generate?
The free cash flow of UNISEM Co. Ltd is −8.6B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
Free · no account needed
Watch UNISEM Co. Ltd in the live analysis
One click puts UNISEM Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026