Emro Inc. (058970) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Emro Inc. stock KRW 5,419, price KRW 12,390, that is 56.3% below the price, quality 41 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 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 11,975 KRW – 93,200 KRW · fair‑value band 3,812 KRW – 6,787 KRW · the 12,390 KRW price screens above the 5,419 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Emro in your weekly email
Every Wednesday you see whether Emro 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.
EMRO., Incorporated. provides supply chain management software in South Korea and internationally.
Show moreShow less
Its procurement and purchase solutions include design to source solutions, such as BOM design and cost collaboration, and cost estimation; source to contract solutions, including price structure analysis, scenario-based sourcing analysis, quotation analyzer, and bid analysis and comparison; procure to pay solutions, such as item similarity analysis, and support solutions for E2E and PO processes; supplier management, such as supplier 360 degree view and onboarding, performance evaluation, and risk management; data analysis solutions, such as data integration, and dashboard creation and publishing; and agentic AI software solutions, such as Ask Caidentia, evaluation opinion drafter, and RFX draft generator.
The company was founded in 2000 and is based in Seoul, South Korea.
Stock analysis
Emro Inc. (058970) currently trades at 12,390 KRW, while our model-based Fair Value estimate is 5,419 KRW, 56% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 6,091 KRW per share, and 1 of the 24 models we run sit above the 12,390 KRW price.
Bear case: the Asset-Based group reads lowest at 2,122 KRW, and 23 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 3,812 KRW (bear) to 6,787 KRW (bull), the price of 12,390 KRW sits above 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 41/100 (below-average quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Emro Inc. reported revenue of 84.0B KRW in FY2025 versus 47.0B KRW in FY2021, a compound +15.6%/yr. Reported net income was 2.9B KRW in FY2025, compounding −14.2%/yr from FY2021.
Key figures
Market cap 153B KRW (≈ $113M) Micro · P/E ratio 58.4 · P/S ratio 1.82 · EPS (TTM) 236.94 KRW · Net margin 3.5% · Return on equity 2.8% · Return on assets (EBIT) 6.6% (5-year average) · Operating margin −2.6%.
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 71% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 10% fair-value upside, at −56%, 058970 screens richer than that median.
Fair Value models
Bear3,812 KRWFair Value 5,419 KRWBull6,787 KRW
Price 12,390 KRW · Downside -56.3%
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 (203.18 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.84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+5.7%
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.
+12.7%
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.
+13.4%
Start year 2020 (pandemic)
Revenue growth 9 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.
+13.4%
’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.
−10.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−10.3%
Dividend (yield on the price)0.0%
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.−10.3% vs 8.5%, 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.14% → 1%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+36.3%
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 +33.5% 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.Software - Application · 628 stocks
Beats the industry median on 3/12 measures
Overall it trails its industry peers.
Valuation
Quality Score41 · Bottom 25%
Fair Value upside−56.3% · Below median
Profitability
Return on equity (12 months)2.8% · Below median
Return on assets2.6% · Above median
Net margin (12 months)3.5% · Below median
Operating margin (12 months)−2.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)−10.8% · Bottom 25%
Valuation Multiplesvs Software - Application 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). "Emro Inc. Fair Value". https://www.fairvalue-calculator.com/stock/058970
Frequently asked questions
Is Emro Inc. (058970) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 5,419 KRW versus a price of 12,390 KRW, about 56% lower (overvalued).
What is the fair value of 058970?
Our model-based fair value for Emro Inc. is 5,419 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 12,390 KRW.
What is the quality score of 058970?
Emro Inc. has a Quality Score of 41/100. 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 Emro Inc. (058970)?
Our model-based price target is the fair value of 5,419 KRW (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 3,812 KRW, optimistic scenario 6,787 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Emro Inc. stock forecast for 2026?
Our models put fair value at 5,419 KRW, about 56% lower versus a price of 12,390 KRW (overvalued). Cautious scenario 3,812 KRW, optimistic scenario 6,787 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Emro Inc. (058970)?
Emro Inc. reported trailing-twelve-month revenue of about 84.0B KRW (latest available figure, as of Nov 8, 2026).
What growth is priced into Emro Inc. (058970)?
For today's price to be fair in a discounted-cash-flow model, Emro Inc. would have to grow free cash flow by +36.3 % per year for five years (discount rate 14.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.4 % 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 8, 2026.
What discount rate (WACC) does the fair value of 058970 use?
Our models discount Emro Inc. at 14.1 %: a base by market capitalisation (micro), damped by beta 1.28, 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 Emro Inc. that is +36.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.1 %) and the same formula as our fair value.
How much growth has Emro Inc. (058970) delivered so far?
Over the past 5 years revenue at Emro Inc. grew +13.4 % a year. The price currently implies free-cash-flow growth of +36.3 % 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 Emro Inc. (058970) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Emro Inc. (+36.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Emro Inc. (058970)?
The free-cash-flow yield on the price is 2.14 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Emro Inc. produces per unit of market value. When it exceeds the discount rate of our models (14.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Emro Inc. (058970)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Emro Inc. it is 5,419 KRW per share (as of Nov 8, 2026), against a price of 12,390 KRW. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Emro Inc. stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 058970 trades above its calculated fair value: price 12,390 KRW, fair value 5,419 KRW, a gap of about −56% (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 058970?
No. The price is what the market pays today (12,390 KRW); the fair value is what the company's own numbers justify (5,419 KRW). For Emro Inc. the two are 6,971 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Emro Inc. worth?
The market values Emro Inc. at about 153B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 12,390 KRW; our models calculate a fair value of 5,419 KRW per share.
What do the bullish and bearish scenarios say about 058970?
Our models span a range for Emro Inc.: cautious scenario 3,812 KRW, base 5,419 KRW, optimistic 6,787 KRW per share (as of Nov 8, 2026, price 12,390 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 058970?
Emro Inc. trades at a price-to-earnings ratio of 58.4 (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 5,419 KRW is built from several models across several years. Other multiples: P/B 1.6, P/S 1.8, EV/EBITDA 34.5.
How solid is the balance sheet of Emro Inc. (058970)?
Balance-sheet figures for Emro Inc. (as of Nov 8, 2026): return on equity 2.8%. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is 058970 from its 52-week high?
Emro Inc. trades at 12,390 KRW, about 71% below its 52-week high of 42,700 KRW and at the low of 12,390 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 5,419 KRW is for.
Which stocks are comparable to Emro Inc.?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, 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 Emro Inc. stock attractive at the current price?
The data as of Nov 8, 2026: price 12,390 KRW, calculated fair value 5,419 KRW (−56%), Quality Score 41/100, from 24 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 058970 calculated?
We run Emro Inc. through 24 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 5,419 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. Emro Inc. 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 Emro Inc. (058970)?
The closing price on Nov 6, 2026 was 12,390 KRW. Our model-based fair value is 5,419 KRW, about 56% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Emro Inc. right now?
The price sits above even our optimistic bull case (6,787 KRW). The favourable scenario is already priced in. Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts.
Key figures of Emro Inc.
How large is the market capitalisation of Emro Inc. (058970)?
The market capitalisation of Emro Inc. is 153B KRW (≈ $113M). 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 Emro Inc. (058970)?
The price-to-sales ratio of Emro Inc. is 1.82 (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 Emro Inc. (058970)?
Earnings per share at Emro Inc. are 236.94 KRW (price ÷ EPS = P/E 58.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Emro Inc. (058970)?
The net margin of Emro Inc. is 3.5% (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 Emro Inc. (058970)?
The return on equity (ROE) of Emro Inc. is 2.8% (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 Emro Inc. (058970)?
On an EBIT basis the return on assets of Emro Inc. is 6.6% (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 Emro Inc. (058970)?
The operating margin of Emro Inc. is −2.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Emro Inc. (058970)?
Revenue at Emro Inc. is growing −10.8% versus a year earlier (3y avg +12.7%). 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 Emro Inc. (058970)?
Earnings per share at Emro Inc. are growing −86.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Emro Inc. (058970) carry?
The net debt of Emro Inc. is 3.8B KRW (fiscal year 2023, ≈ 1.2 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 Emro Inc. in the live analysis
One click puts Emro Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026