Dong In Entech Co., Ltd (111380) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dong In Entech Co., Ltd stock KRW 31,890, price KRW 10,630, upside +200.0%, quality 50 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 5, 2026.
How to read this chart
36‑month range 10,630 KRW – 30,282 KRW · fair‑value band 18,698 KRW – 44,127 KRW · the 10,630 KRW price screens below the 31,890 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Dong In Entech Co. in your weekly email
Every Wednesday you see whether Dong In Entech 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.
Dong In Entech Co., Ltd. manufactures and sells backpacks and sports equipment in South Korea. It offers camping and hiking bags, life and travel bags, climbing bags, sports bags, military packs, and baby packs.
Show moreShow less
The company also provides snowshoes, car seats, Kayak products, aluminum backpack frames, camp chairs, and tents; webbing and strings; and plastic injection and injection mold products. Dong In Entech Co., Ltd. was founded in 1992 and is headquartered in Gimpo-si, South Korea.
Stock analysis
Dong In Entech Co., Ltd (111380) currently trades at 10,630 KRW, while our model-based Fair Value estimate is 31,890 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 46,751 KRW per share, and 25 of the 26 models we run sit above the 10,630 KRW price.
Bear case: the Dividend Discount group reads lowest at 11,058 KRW, and 1 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 18,698 KRW (bear) to 44,127 KRW (bull), the price of 10,630 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 50/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Dong In Entech Co., Ltd reported revenue of 244B KRW in FY2025 versus 168B KRW in FY2021, a compound +9.7%/yr. Reported net income was 11.5B KRW in FY2025, compounding −5.9%/yr from FY2021.
Key figures
Market cap 63.0B KRW (≈ $46.6M) Micro · P/E ratio 2.5 · P/S ratio 0.24 · EPS (TTM) 4,301 KRW · Dividend yield 3.5% · Net margin 9.9% · Return on equity 16.2% · Return on assets (EBIT) 11.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 49 out of 100 (low confidence).
What moves the price
The share trades about 35% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 200%, 111380 screens cheaper than that median.
Fair Value models
Bear18,698 KRWFair Value 31,890 KRWBull44,127 KRW
Price 10,630 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (3,371 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
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+7.7%
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.
−0.9%
’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. Basis: EBIT basis. 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.
+8.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.8%
Dividend (yield on the price)3.5%
Profit margin 2021 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.11% → 9%
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).
+21.9%
Yearly growth needed for the next five years to justify today's price.
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 +19.4% a year for the price.
Compare Dong In Entech Co., Ltd with another stock
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.Leisure · 169 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)16.2% · Top 25%
Return on assets3.8% · Above median
Net margin (12 months)9.9% · Above median
Operating margin (12 months)12.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)14.8% · Top 25%
Dividend yield (12 months)3.5% · Above median
Balance sheet
Debt / equity0.22× · Above median
Valuation Multiplesvs Leisure median · lower = cheaper
P/E (12 months)2.5× · Cheapest 25%
P/B0.41× · Cheapest 25%
P/S (12 months)0.24× · Cheapest 25%
Price / free cash flow (fiscal year)14.4× · Cheaper than median
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). "Dong In Entech Co., Ltd Fair Value". https://www.fairvalue-calculator.com/stock/111380
Frequently asked questions
Is Dong In Entech Co., Ltd (111380) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 31,890 KRW versus a price of 10,630 KRW, about +200% upside (undervalued).
What is the fair value of 111380?
Our model-based fair value for Dong In Entech Co., Ltd is 31,890 KRW (as of Nov 5, 2026), built from audited fundamentals. The current price: 10,630 KRW.
What is the quality score of 111380?
Dong In Entech Co., Ltd has a Quality Score of 50/100. 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 Dong In Entech Co., Ltd (111380)?
Our model-based price target is the fair value of 31,890 KRW (as of Nov 5, 2026) from 26 valuation models. Cautious scenario 18,698 KRW, optimistic scenario 44,127 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Dong In Entech Co., Ltd stock forecast for 2026?
Our models put fair value at 31,890 KRW, about +200% upside versus a price of 10,630 KRW (undervalued). Cautious scenario 18,698 KRW, optimistic scenario 44,127 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Dong In Entech Co., Ltd (111380)?
Dong In Entech Co., Ltd reported trailing-twelve-month revenue of about 258B KRW (latest available figure, as of Nov 5, 2026).
Does Dong In Entech Co., Ltd pay a dividend?
Dong In Entech Co., Ltd currently shows a dividend yield of 3.48% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Dong In Entech Co., Ltd (111380) and when is the ex-dividend date?
Dong In Entech Co., Ltd pays a dividend of 370.00 KRW per share a year, a dividend yield of 3.5%. The last ex-dividend date was Mar 26, 2026. The payout ratio is 8.6% of earnings. Free cash flow covers the dividend 1.99 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 Dong In Entech Co., Ltd (111380)?
For today's price to be fair in a discounted-cash-flow model, Dong In Entech Co., Ltd would have to grow free cash flow by +21.9 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +9.7 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 111380 use?
Our models discount Dong In Entech Co., Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.10, 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 Dong In Entech Co., Ltd that is +21.9 % 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 Dong In Entech Co., Ltd (111380) delivered so far?
Over the past 4 years revenue at Dong In Entech Co., Ltd grew +9.7 % a year. The price currently implies free-cash-flow growth of +21.9 % 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 Dong In Entech Co., Ltd (111380) growing?
The median revenue growth in the sector is +8.6 % a year. That is the yardstick for the growth priced into Dong In Entech Co., Ltd (+21.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dong In Entech Co., Ltd (111380)?
The free-cash-flow yield on the price is 7.08 %: that much free cash flow Dong In Entech Co., Ltd 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 Dong In Entech Co., Ltd (111380)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dong In Entech Co., Ltd it is 31,890 KRW per share (as of Nov 5, 2026), against a price of 10,630 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Dong In Entech Co., Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 111380 trades below its calculated fair value: price 10,630 KRW, fair value 31,890 KRW, a gap of about +200% (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 111380?
No. The price is what the market pays today (10,630 KRW); the fair value is what the company's own numbers justify (31,890 KRW). For Dong In Entech Co., Ltd the two are 21,260 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Dong In Entech Co., Ltd worth?
The market values Dong In Entech Co., Ltd at about 63.0B KRW (market capitalisation, as of Nov 5, 2026). Per share that is 10,630 KRW; our models calculate a fair value of 31,890 KRW per share.
What do the bullish and bearish scenarios say about 111380?
Our models span a range for Dong In Entech Co., Ltd: cautious scenario 18,698 KRW, base 31,890 KRW, optimistic 44,127 KRW per share (as of Nov 5, 2026, price 10,630 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 111380?
Dong In Entech Co., Ltd trades at a price-to-earnings ratio of 2.5 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 31,890 KRW is built from several models across several years. Other multiples: P/B 0.4, P/S 0.2, EV/EBITDA 2.0.
How solid is the balance sheet of Dong In Entech Co., Ltd (111380)?
Balance-sheet figures for Dong In Entech Co., Ltd (as of Nov 5, 2026): return on equity 16.2%, debt of 0.22 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is 111380 from its 52-week high?
Dong In Entech Co., Ltd trades at 10,630 KRW, about 35% below its 52-week high of 16,361 KRW and at the low of 10,630 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 31,890 KRW is for.
Which stocks are comparable to Dong In Entech Co., Ltd?
From the same area (Consumer Cyclical) we also value Pop Mart International Group, Amer Sports, Inc, Hasbro, Inc, Life Time Group, 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 Dong In Entech Co., Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price 10,630 KRW, calculated fair value 31,890 KRW (+200%), Quality Score 50/100, from 26 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 111380 calculated?
We run Dong In Entech Co., Ltd through 26 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 31,890 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. Dong In Entech Co., Ltd currently trades 67% 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 Dong In Entech Co., Ltd (111380)?
The closing price on Nov 6, 2026 was 10,630 KRW. Our model-based fair value is 31,890 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dong In Entech Co., Ltd right now?
The price is below even our cautious bear case (18,698 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (18,698 KRW to 44,127 KRW) leaves room in how you read the outcome.
Key figures of Dong In Entech Co., Ltd
How large is the market capitalisation of Dong In Entech Co., Ltd (111380)?
The market capitalisation of Dong In Entech Co., Ltd is 63.0B KRW (≈ $46.6M). 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 Dong In Entech Co., Ltd (111380)?
The price-to-sales ratio of Dong In Entech Co., Ltd 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 Dong In Entech Co., Ltd (111380)?
Earnings per share at Dong In Entech Co., Ltd are 4,301 KRW (price ÷ EPS = P/E 2.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dong In Entech Co., Ltd (111380)?
The dividend yield of Dong In Entech Co., Ltd is 3.5% (payout 8.6%). 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 Dong In Entech Co., Ltd (111380)?
The net margin of Dong In Entech Co., Ltd is 9.9% (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 Dong In Entech Co., Ltd (111380)?
The return on equity (ROE) of Dong In Entech Co., Ltd is 16.2% (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 Dong In Entech Co., Ltd (111380)?
On an EBIT basis the return on assets of Dong In Entech Co., Ltd is 11.9% (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 Dong In Entech Co., Ltd (111380)?
The operating margin of Dong In Entech Co., Ltd is 12.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dong In Entech Co., Ltd (111380)?
Revenue at Dong In Entech Co., Ltd is growing +14.8% versus a year earlier (3y avg −0.9%). 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 Dong In Entech Co., Ltd (111380)?
Earnings per share at Dong In Entech Co., Ltd are growing +350% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Dong In Entech Co., Ltd (111380) carry?
The net debt of Dong In Entech Co., Ltd is 67.8B KRW (fiscal year 2025, ≈ 15.5 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 Dong In Entech Co., Ltd in the live analysis
One click puts Dong In Entech Co., Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 5, 2026