Nuriplan Co. Ltd (069140) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Nuriplan Co. Ltd stock KRW 554, price KRW 1,594, that is 65.2% 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 3, 2026.
How to read this chart
60‑month range 1,042 KRW – 8,103 KRW · fair‑value band 490.28 KRW – 609.44 KRW · the 1,594 KRW price screens above the 554.26 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Nuriplan Co. in your weekly email
Every Wednesday you see whether Nuriplan 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.
Nuriplan Co., Ltd., together with its subsidiaries, provides landscape lighting and landscape facility services in South Korea.
Show moreShow less
The company engages in production and construction of steel sidewalk overpass, safety facilities, and road facilities; installation of temporary soundproof walls; slab integration system formwork; and rain water and sewage pipes services.
It also provides clean air solutions, such as VOC, white smoke, portable white smoke, and odor reduction system; dust collection system for oil boiler; dust collection system; fog removal system; and electrostatic precipitation system.
In addition, the company engages in landscape lighting and media contents business for bridges, architectures, cultural assets, parks, etc., as well as provides IT security services. The company was formerly known as Daesang Ganggeon Co., Ltd. and changed its name to Nuriplan Co., Ltd. in July 2001.
Nuriplan Co., Ltd. was founded in 1992 and is headquartered in Gimpo-si, South Korea.
Stock analysis
Nuriplan Co. Ltd (069140) currently trades at 1,594 KRW, while our model-based Fair Value estimate is 554.26 KRW, 65% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 1,693 KRW per share, and 2 of the 24 models we run sit above the 1,594 KRW price.
Bear case: the Earnings-Based group reads lowest at 189.06 KRW, and 22 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 490.28 KRW (bear) to 609.44 KRW (bull), the price of 1,594 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 Industrials sector.
Weak Growth: Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Nuriplan Co. Ltd reported revenue of 118B KRW in FY2025 versus 133B KRW in FY2021, a compound −3.0%/yr. Reported net income was 211M KRW in FY2025, compounding −32.7%/yr from FY2021.
Key figures
Market cap 24.0B KRW (≈ $17.8M) Micro · P/E ratio 44.9 · P/S ratio 0.18 · EPS (TTM) 35.44 KRW · Net margin 0.4% · Return on equity 4.1% · Return on assets (EBIT) −2.3% (5-year average) · Operating margin 10.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 25 out of 100 (medium confidence).
What moves the price
The share trades about 49% 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 −65%, 069140 screens richer than that median.
Fair Value models
Bear490.28 KRWFair Value 554.26 KRWBull609.44 KRW
Price 1,594 KRW · Downside -65.2%
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 (30.39 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.39/100
Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Revenue growth 1 year
+1.4%
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.
−3.6%
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.
−3.3%
Start year 2020 (pandemic). Over 10 years: +13.9% 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.
+5.0%
’13
’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.
−43.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−43.0%
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.−43.0% vs −29.6%, 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.5% → 4%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
−5.0%
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.
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 −6.9% 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 4/13 measures
Overall it trails its industry peers.
Valuation
Quality Score41 · Below median
Fair Value upside−65.2% · Bottom 25%
Profitability
Return on equity (12 months)4.1% · Below median
Return on assets1.0% · Below median
Net margin (12 months)2.8% · Below median
Operating margin (12 months)10.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)6.0% · Above median
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Engineering & Construction median · lower = cheaper
P/E (12 months)44.9× · Priciest 25%
P/B0.61× · Cheapest 25%
P/S (12 months)1.26× · Pricier than median
Price / free cash flow (fiscal year)25.2× · Pricier than median
EV/EBITDA13.4× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 34
FUTURE (revenue growth)30· sector 20
PAST (return on equity)16· sector 28
HEALTH (low debt)98· sector 94
DIVIDEND (yield)0· sector 44
VALUE 0: the price sits above our fair-value range.
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 Nuriplan Co. Ltd (069140) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 554.26 KRW versus a price of 1,594 KRW, about 65% lower (overvalued).
What is the fair value of 069140?
Our model-based fair value for Nuriplan Co. Ltd is 554.26 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 1,594 KRW.
What is the quality score of 069140?
Nuriplan Co. Ltd 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 Nuriplan Co. Ltd (069140)?
Our model-based price target is the fair value of 554.26 KRW (as of Nov 3, 2026) from 24 valuation models. Cautious scenario 490.28 KRW, optimistic scenario 609.44 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Nuriplan Co. Ltd stock forecast for 2026?
Our models put fair value at 554.26 KRW, about 65% lower versus a price of 1,594 KRW (overvalued). Cautious scenario 490.28 KRW, optimistic scenario 609.44 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Nuriplan Co. Ltd (069140)?
Nuriplan Co. Ltd reported trailing-twelve-month revenue of about 123B KRW (latest available figure, as of Nov 3, 2026).
What growth is priced into Nuriplan Co. Ltd (069140)?
For today's price to be fair in a discounted-cash-flow model, Nuriplan Co. Ltd would have to grow free cash flow by -5.0 % per year for five years (discount rate 9.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.3 % 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 3, 2026.
What discount rate (WACC) does the fair value of 069140 use?
Our models discount Nuriplan Co. Ltd at 9.5 %: a base by market capitalisation (nano), damped by beta 0.75, 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 Nuriplan Co. Ltd that is -5.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.5 %) and the same formula as our fair value.
How much growth has Nuriplan Co. Ltd (069140) delivered so far?
Over the past 5 years revenue at Nuriplan Co. Ltd grew -3.3 % a year. The price currently implies free-cash-flow growth of -5.0 % 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 Nuriplan Co. Ltd (069140) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Nuriplan Co. Ltd (-5.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nuriplan Co. Ltd (069140)?
The free-cash-flow yield on the price is 29.70 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Nuriplan Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Nuriplan Co. Ltd (069140)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nuriplan Co. Ltd it is 554.26 KRW per share (as of Nov 3, 2026), against a price of 1,594 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 Nuriplan Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 069140 trades above its calculated fair value: price 1,594 KRW, fair value 554.26 KRW, a gap of about −65% (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 069140?
No. The price is what the market pays today (1,594 KRW); the fair value is what the company's own numbers justify (554.26 KRW). For Nuriplan Co. Ltd the two are 1,040 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Nuriplan Co. Ltd worth?
The market values Nuriplan Co. Ltd at about 24.0B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 1,594 KRW; our models calculate a fair value of 554.26 KRW per share.
What do the bullish and bearish scenarios say about 069140?
Our models span a range for Nuriplan Co. Ltd: cautious scenario 490.28 KRW, base 554.26 KRW, optimistic 609.44 KRW per share (as of Nov 3, 2026, price 1,594 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 069140?
Nuriplan Co. Ltd trades at a price-to-earnings ratio of 44.9 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 554.26 KRW is built from several models across several years. Other multiples: P/B 0.6, P/S 1.3, EV/EBITDA 13.4.
How solid is the balance sheet of Nuriplan Co. Ltd (069140)?
Balance-sheet figures for Nuriplan Co. Ltd (as of Nov 3, 2026): return on equity 4.1%, debt of 0.04 per unit of equity. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is 069140 from its 52-week high?
Nuriplan Co. Ltd trades at 1,594 KRW, about 49% below its 52-week high of 3,100 KRW and 6% above the low of 1,500 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 554.26 KRW is for.
Which stocks are comparable to Nuriplan Co. Ltd?
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 Nuriplan Co. Ltd stock attractive at the current price?
The data as of Nov 3, 2026: price 1,594 KRW, calculated fair value 554.26 KRW (−65%), 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 069140 calculated?
We run Nuriplan Co. Ltd 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 554.26 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. Nuriplan 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 Nuriplan Co. Ltd (069140)?
The closing price on Nov 6, 2026 was 1,594 KRW. Our model-based fair value is 554.26 KRW, about 65% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nuriplan Co. Ltd right now?
The price sits above even our optimistic bull case (609.44 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 Nuriplan Co. Ltd
How large is the market capitalisation of Nuriplan Co. Ltd (069140)?
The market capitalisation of Nuriplan Co. Ltd is 24.0B KRW (≈ $17.8M). 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 Nuriplan Co. Ltd (069140)?
The price-to-sales ratio of Nuriplan Co. Ltd 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 Nuriplan Co. Ltd (069140)?
Earnings per share at Nuriplan Co. Ltd are 35.44 KRW (price ÷ EPS = P/E 44.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Nuriplan Co. Ltd (069140)?
The net margin of Nuriplan Co. Ltd is 0.4% (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 Nuriplan Co. Ltd (069140)?
The return on equity (ROE) of Nuriplan Co. Ltd is 4.1% (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 Nuriplan Co. Ltd (069140)?
On an EBIT basis the return on assets of Nuriplan Co. Ltd is −2.3% (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 Nuriplan Co. Ltd (069140)?
The operating margin of Nuriplan Co. Ltd is 10.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nuriplan Co. Ltd (069140)?
Revenue at Nuriplan Co. Ltd is growing +6.0% versus a year earlier (3y avg −3.6%). 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 Nuriplan Co. Ltd (069140)?
Earnings per share at Nuriplan Co. Ltd are growing −36.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Nuriplan Co. Ltd (069140) carry?
The net debt of Nuriplan Co. Ltd is 36.9B KRW (fiscal year 2025, ≈ 6.0 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 Nuriplan Co. Ltd in the live analysis
One click puts Nuriplan 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 3, 2026