Hyosung Itx (094280) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hyosung Itx stock KRW 24,221, price KRW 11,400, upside +112.5%, quality 63 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 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 10,174 KRW – 18,662 KRW · fair‑value band 17,556 KRW – 31,487 KRW · the 11,400 KRW price screens below the 24,221 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Hyosung Itx in your weekly email
Every Wednesday you see whether Hyosung Itx 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.
Hyosung ITX Co. Ltd provides contact center services and IT solutions in South Korea.
Show moreShow less
The company offers IT solutions and services, such as system integration that includes the integration of tangible and intangible products, such as hardware, software, and networks with consulting, systems design and repair and maintenance for a comprehensive computing solution; big data services, content delivery network (CDN) services, infrastructure sales, and display solution services, such as the provision of beam projectors and digital cinema projectors to public institutions, schools, businesses, and theaters; content delivery network; and IDC services, as well as smart factory solutions, that includes research and design, purchase of raw materials, production, distribution, marketing, sales, management, service, etc.
It is also involved in the operation of the contact center and provides in-house services, full-outsourcing services, and tailored total services; ASP services, such as workspace for the operation of the contact center, system infrastructure, and consultation apps; and consulting services, that includes building of the contact center, operation diagnosis service, and solution consulting, as well as xTrmSolution, an integration of AI technologies, which includes text analysis technology, such as speech to text, natural language processing, and business process outsourcing.
In addition, the company provides cloud contact center solutions that include RingCloud, a cloud-based service and call-centered solution that provides expanded messaging service, customer relationship management service, and AI services, such as voice recognition; and display solution products to convention centers, commercial spaces, firms, educational institutions, public agencies, etc.
HYOSUNGITX Co.,Ltd was founded in 1997 and is headquartered in Seoul, South Korea.
Stock analysis
Hyosung Itx (094280) currently trades at 11,400 KRW, while our model-based Fair Value estimate is 24,221 KRW, implying the stock looks roughly 53% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 25,479 KRW per share, and 18 of the 25 models we run sit above the 11,400 KRW price.
Bear case: the Asset-Based group reads lowest at 4,193 KRW, and 7 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 17,556 KRW (bear) to 31,487 KRW (bull), the price of 11,400 KRW sits below 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 63/100 (solid quality), in the Technology sector.
Weak Growth: Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Hyosung Itx reported revenue of 519B KRW in FY2025 versus 476B KRW in FY2021, a compound +2.2%/yr. Reported net income was 15.5B KRW in FY2025, compounding +1.8%/yr from FY2021.
Key figures
Market cap 126B KRW (≈ $93.0M) Micro · P/E ratio 9.9 · P/S ratio 0.24 · EPS (TTM) 1,155 KRW · Dividend yield 5.3% · Net margin 2.7% · Return on equity 19.4% · Return on assets (EBIT) 10.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 44 out of 100 (low confidence).
What moves the price
The share trades about 14% 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 20% fair-value upside, at 112%, 094280 screens cheaper than that median.
Fair Value models
Bear17,556 KRWFair Value 24,221 KRWBull31,487 KRW
Price 11,400 KRW · Upside +112.5%
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 (476.06 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.40/100
Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Revenue growth 1 year
+2.5%
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.
+0.5%
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.
+1.4%
Start year 2020 (pandemic). Over 10 years: +5.1% a year
Revenue growth 17 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.
+4.7%
’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.
+9.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.9%
Dividend (yield on the price)5.3%
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.3.9% vs 8.8%, 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.4% → 4%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
−6.7%
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.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −8.6% 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.Information Technology Services · 479 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside+112.5% · Top 25%
Profitability
Return on equity (12 months)19.4% · Top 25%
Return on assets7.9% · Above median
Net margin (12 months)2.7% · Below median
Operating margin (12 months)2.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)5.5% · Below median
Dividend yield (12 months)5.3% · Top 25%
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Information Technology Services 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). "Hyosung Itx Fair Value". https://www.fairvalue-calculator.com/stock/094280
Frequently asked questions
Is Hyosung Itx (094280) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 24,221 KRW versus a price of 11,400 KRW, about +112% upside (undervalued).
What is the fair value of 094280?
Our model-based fair value for Hyosung Itx is 24,221 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 11,400 KRW.
What is the quality score of 094280?
Hyosung Itx has a Quality Score of 63/100. 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 Hyosung Itx (094280)?
Our model-based price target is the fair value of 24,221 KRW (as of Nov 9, 2026) from 25 valuation models. Cautious scenario 17,556 KRW, optimistic scenario 31,487 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hyosung Itx stock forecast for 2026?
Our models put fair value at 24,221 KRW, about +112% upside versus a price of 11,400 KRW (undervalued). Cautious scenario 17,556 KRW, optimistic scenario 31,487 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hyosung Itx (094280)?
Hyosung Itx reported trailing-twelve-month revenue of about 534B KRW (latest available figure, as of Nov 9, 2026).
Does Hyosung Itx pay a dividend?
Hyosung Itx currently shows a dividend yield of 5.26% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Hyosung Itx (094280) and when is the ex-dividend date?
Hyosung Itx pays a dividend of 600.00 KRW per share a year, a dividend yield of 5.3%. The last ex-dividend date was Mar 30, 2026. A dividend has been paid every year since 2012. The payout ratio is 51.9% of earnings. Free cash flow covers the dividend 3.23 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Hyosung Itx (094280)?
For today's price to be fair in a discounted-cash-flow model, Hyosung Itx would have to grow free cash flow by -6.7 % 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 +1.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 094280 use?
Our models discount Hyosung Itx at 11.6 %: a base by market capitalisation (micro), damped by beta 0.43, 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 Hyosung Itx that is -6.7 % 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 Hyosung Itx (094280) delivered so far?
Over the past 5 years revenue at Hyosung Itx grew +1.4 % a year. The price currently implies free-cash-flow growth of -6.7 % 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 Hyosung Itx (094280) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Hyosung Itx (-6.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hyosung Itx (094280)?
The free-cash-flow yield on the price is 16.99 %: that much free cash flow Hyosung Itx 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 Hyosung Itx (094280)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hyosung Itx it is 24,221 KRW per share (as of Nov 9, 2026), against a price of 11,400 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Hyosung Itx stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 094280 trades below its calculated fair value: price 11,400 KRW, fair value 24,221 KRW, a gap of about +112% (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 094280?
No. The price is what the market pays today (11,400 KRW); the fair value is what the company's own numbers justify (24,221 KRW). For Hyosung Itx the two are 12,821 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hyosung Itx worth?
The market values Hyosung Itx at about 126B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 11,400 KRW; our models calculate a fair value of 24,221 KRW per share.
What do the bullish and bearish scenarios say about 094280?
Our models span a range for Hyosung Itx: cautious scenario 17,556 KRW, base 24,221 KRW, optimistic 31,487 KRW per share (as of Nov 9, 2026, price 11,400 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 094280?
Hyosung Itx trades at a price-to-earnings ratio of 9.9 (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 24,221 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 15.1. Other multiples: P/B 1.7, P/S 0.2, EV/EBITDA 2.6.
How solid is the balance sheet of Hyosung Itx (094280)?
Balance-sheet figures for Hyosung Itx (as of Nov 9, 2026): return on equity 19.4%, debt of 0.03 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 094280 from its 52-week high?
Hyosung Itx trades at 11,400 KRW, about 14% below its 52-week high of 13,200 KRW and at the low of 11,400 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 24,221 KRW is for.
Which stocks are comparable to Hyosung Itx?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys 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 Hyosung Itx stock attractive at the current price?
The data as of Nov 9, 2026: price 11,400 KRW, calculated fair value 24,221 KRW (+112%), Quality Score 63/100, from 25 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 094280 calculated?
We run Hyosung Itx through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 24,221 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. Hyosung Itx currently trades 53% 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 Hyosung Itx (094280)?
The closing price on Nov 6, 2026 was 11,400 KRW. Our model-based fair value is 24,221 KRW, about +112% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hyosung Itx right now?
The price is below even our cautious bear case (17,556 KRW). The market is more pessimistic than our downside scenario. Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Hyosung Itx
How large is the market capitalisation of Hyosung Itx (094280)?
The market capitalisation of Hyosung Itx is 126B KRW (≈ $93.0M). 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 Hyosung Itx (094280)?
The price-to-sales ratio of Hyosung Itx is 0.24 (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 Hyosung Itx (094280)?
Earnings per share at Hyosung Itx are 1,155 KRW (price ÷ EPS = P/E 9.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hyosung Itx (094280)?
The dividend yield of Hyosung Itx is 5.3% (payout 51.9%). 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 Hyosung Itx (094280)?
The net margin of Hyosung Itx is 2.7% (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 Hyosung Itx (094280)?
The return on equity (ROE) of Hyosung Itx is 19.4% (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 Hyosung Itx (094280)?
On an EBIT basis the return on assets of Hyosung Itx is 10.6% (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 Hyosung Itx (094280)?
The operating margin of Hyosung Itx is 2.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hyosung Itx (094280)?
Revenue at Hyosung Itx is growing +5.5% versus a year earlier (3y avg +0.5%). 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 Hyosung Itx (094280)?
Earnings per share at Hyosung Itx are growing −20.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hyosung Itx (094280) carry?
The net debt of Hyosung Itx is 22.5B KRW (fiscal year 2021, ≈ 1.1 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 Hyosung Itx in the live analysis
One click puts Hyosung Itx on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026