Woorim Machinery Co. Ltd (101170) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Woorim Machinery Co. Ltd stock KRW 2,878, price KRW 6,560, that is 56.1% below the price, quality 58 out of 100. Rating: strongly overvalued. Calculated from audited financials with 14 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 3,283 KRW – 22,550 KRW · fair‑value band 2,015 KRW – 3,741 KRW · the 6,560 KRW price screens above the 2,878 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 9, 2026.
Follow Woorim Machinery Co. in your weekly email
Every Wednesday you see whether Woorim Machinery 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.
WOORIM POWER TRAIN SOLUTION Co., Ltd., together with its subsidiaries, manufactures and sells transmissions, reducers, wind power generator parts, and gears primarily in South Korea.
Show moreShow less
The company was formerly known as Woorim Machinery Co., Ltd. and changed its name to WOORIM POWER TRAIN SOLUTION Co., Ltd. in September 2021. WOORIM POWER TRAIN SOLUTION Co., Ltd. was founded in 1976 and is based in Changwon, South Korea.
Stock analysis
Woorim Machinery Co. Ltd (101170) currently trades at 6,560 KRW, while our model-based Fair Value estimate is 2,878 KRW, 56% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 3,442 KRW per share, and 0 of the 14 models we run sit above the 6,560 KRW price.
Bear case: the Earnings-Based group reads lowest at 1,400 KRW, and 14 of the 14 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 2,015 KRW (bear) to 3,741 KRW (bull), the price of 6,560 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 58/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Woorim Machinery Co. Ltd reported revenue of 57.1B KRW in FY2025 versus 60.5B KRW in FY2021, a compound −1.4%/yr. Reported net income was 2.4B KRW in FY2025, compounding −9.2%/yr from FY2021.
Key figures
Market cap 84.6B KRW (≈ $62.5M) Micro · P/S ratio 1.74 · Dividend yield 0.3% · Net margin 12.8% · Return on equity −1,026% · Return on assets (EBIT) −0.1% (5-year average) · Operating margin 10.9% · Revenue (TTM) 62.9B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 71% below its 52-week high and 15% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −32% fair-value upside, at −56%, 101170 screens richer than that median.
Fair Value models
Bear2,015 KRWFair Value 2,878 KRWBull3,741 KRW
Price 6,560 KRW · Downside -56.1%
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.
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.13/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−20.4%
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.
−5.8%
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.
−1.0%
Start year 2020 (pandemic). Over 10 years: +1.5% a year
Revenue growth 15 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.
+0.9%
’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.
−7.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−7.4%
Dividend (yield on the price)0.3%
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.−7.4% vs 7.4%, 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.−10% → 2%
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 Woorim Machinery Co. Ltd (101170) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 2,878 KRW versus a price of 6,560 KRW, about 56% lower (overvalued).
What is the fair value of 101170?
Our model-based fair value for Woorim Machinery Co. Ltd is 2,878 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 6,560 KRW.
What is the quality score of 101170?
Woorim Machinery Co. Ltd has a Quality Score of 58/100. 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 Woorim Machinery Co. Ltd (101170)?
Our model-based price target is the fair value of 2,878 KRW (as of Nov 9, 2026) from 14 valuation models. Cautious scenario 2,015 KRW, optimistic scenario 3,741 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Woorim Machinery Co. Ltd stock forecast for 2026?
Our models put fair value at 2,878 KRW, about 56% lower versus a price of 6,560 KRW (overvalued). Cautious scenario 2,015 KRW, optimistic scenario 3,741 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Woorim Machinery Co. Ltd (101170)?
Woorim Machinery Co. Ltd reported trailing-twelve-month revenue of about 62.9B KRW (latest available figure, as of Nov 9, 2026).
Does Woorim Machinery Co. Ltd pay a dividend?
Woorim Machinery Co. Ltd currently shows a dividend yield of 0.30% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Woorim Machinery Co. Ltd (101170)?
Woorim Machinery Co. Ltd has a dividend yield of 0.3%. A dividend has been paid every year since 2020. 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 Woorim Machinery Co. Ltd (101170)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Woorim Machinery Co. Ltd it is 2,878 KRW per share (as of Nov 9, 2026), against a price of 6,560 KRW. It is the blended result of 14 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Woorim Machinery Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 101170 trades above its calculated fair value: price 6,560 KRW, fair value 2,878 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 101170?
No. The price is what the market pays today (6,560 KRW); the fair value is what the company's own numbers justify (2,878 KRW). For Woorim Machinery Co. Ltd the two are 3,682 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Woorim Machinery Co. Ltd worth?
The market values Woorim Machinery Co. Ltd at about 84.6B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 6,560 KRW; our models calculate a fair value of 2,878 KRW per share.
What do the bullish and bearish scenarios say about 101170?
Our models span a range for Woorim Machinery Co. Ltd: cautious scenario 2,015 KRW, base 2,878 KRW, optimistic 3,741 KRW per share (as of Nov 9, 2026, price 6,560 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 101170 from its 52-week high?
Woorim Machinery Co. Ltd trades at 6,560 KRW, about 71% below its 52-week high of 22,550 KRW and 15% above the low of 5,693 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 2,878 KRW is for.
Which stocks are comparable to Woorim Machinery Co. Ltd?
From the same area (Industrials) we also value Sungho Electronics Corp, SPG Co, BHI Co, VITZROCELL 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 Woorim Machinery Co. Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 6,560 KRW, calculated fair value 2,878 KRW (−56%), Quality Score 58/100, from 14 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 101170 calculated?
We run Woorim Machinery Co. Ltd through 14 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 2,878 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. Woorim Machinery 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 Woorim Machinery Co. Ltd (101170)?
The closing price on Nov 9, 2026 was 6,560 KRW. Our model-based fair value is 2,878 KRW, about 56% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Woorim Machinery Co. Ltd right now?
The price sits above even our optimistic bull case (3,741 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (2,015 KRW to 3,741 KRW) leaves room in how you read the outcome.
Key figures of Woorim Machinery Co. Ltd
How large is the market capitalisation of Woorim Machinery Co. Ltd (101170)?
The market capitalisation of Woorim Machinery Co. Ltd is 84.6B KRW (≈ $62.5M). 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 Woorim Machinery Co. Ltd (101170)?
The price-to-sales ratio of Woorim Machinery Co. Ltd is 1.74 (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 Woorim Machinery Co. Ltd (101170)?
The dividend yield of Woorim Machinery Co. Ltd is 0.3%. 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 Woorim Machinery Co. Ltd (101170)?
The net margin of Woorim Machinery Co. Ltd is 12.8% (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 Woorim Machinery Co. Ltd (101170)?
The return on equity (ROE) of Woorim Machinery Co. Ltd is −1,026% (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 Woorim Machinery Co. Ltd (101170)?
On an EBIT basis the return on assets of Woorim Machinery Co. Ltd is −0.1% (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 Woorim Machinery Co. Ltd (101170)?
The operating margin of Woorim Machinery 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 Woorim Machinery Co. Ltd (101170)?
Revenue at Woorim Machinery Co. Ltd is growing +16.6% versus a year earlier (3y avg −5.8%). 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 Woorim Machinery Co. Ltd (101170)?
Earnings per share at Woorim Machinery Co. Ltd are growing +60.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Woorim Machinery Co. Ltd (101170) generate?
The free cash flow of Woorim Machinery Co. Ltd is −5.9B 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 Woorim Machinery Co. Ltd in the live analysis
One click puts Woorim Machinery 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 9, 2026