EN DE
Watch Drb Industrial for free: we tell you when fair value or trend changes.
Data-driven stock valuation

Drb Industrial (163560) fair value: what the stock is really worth

As of Nov 9, 2026: fair value (intrinsic value) of Drb Industrial stock KRW 11,566, price KRW 5,160, upside +124.1%, quality 56 out of 100. Rating: strongly undervalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Consumer Cyclical KR · ISIN KR7163560006

DI Drb Industrial logo Some data Nov 7, 2026

Drb Industrial

163560 · KO
Undervalued, but in a downtrend

The stock costs 55% less than our calculation considers fair.

Fair value 11,566 KRW · Strongly undervalued
Low debt
Ranks above peers (12/13)
Costs just 2.8 times its yearly profit.
Quality 56/100
Thin margins · 6.7% net margin (TTM)
2.9% dividend yield · Watch coverage
Some data
Weak Growth (revenue 3y −2.3 %/yr in KRW)
Negative free cash flow
Narrow moat 38/100 · thin data
⟳ Cyclical
Watch Drb Industrial for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

9,800 KRW 5,070 KRW Fair Value 11,566 KRW Jun 2021 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.

How to read this chart

60‑month range 5,070 KRW – 9,800 KRW · fair‑value band 5,903 KRW – 11,936 KRW · the 5,160 KRW price screens below the 11,566 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.

Follow Drb Industrial in your weekly email

Every Wednesday you see whether Drb Industrial 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.

Which stocks are undervalued right now? Check free Discover now →

Company profile

DRB Industrial Co., Ltd. manufactures and distributes rubber belts in Korea.

Show moreShow less

The company offers vehicle sealings, such as glass run/channels, door seals, body seals, tailgate seals, and hood seals; construction materials, including low vibration track systems, ballast mats, platform gap fillers, and fastening systems for railway products; rubber fender, automatic cable cover belt, and accessories for marine products; and submerged gaskets, membranes for tanks, shock mounts, diaphragms, water-proof sheets, sluice seals, gas holders, crash cushions, and door seals for civil engineering and industrial materials, as well as rubber dam, eco-tank, multi-function HDPE catch basin, and intercepted flow control device for eco products.

It also provides seismic isolation and vibration control products comprising isolation, damper, and structural systems; power transmission belts, such as wrapped belts, raw edge cogged belts, bucket elevator conveyor belts, V-ribbed belts, and timing belts used in industrial, automotive, and agricultural industries.

In addition, the company offers conveyor belts, pipe/return pipe conveyor systems, corrugated sidewall conveyor systems, and air floating conveyor systems; and rubber track and undercarriage systems, and rubber pads.

Further, it conducts architectural engineering work for performance-based design of structures, seismic isolation vibration control device and structure design, and composite beam design. DRB Industrial Co., Ltd. was founded in 1945 and is headquartered in Busan, South Korea.

Stock analysis

Drb Industrial (163560) currently trades at 5,160 KRW, while our model-based Fair Value estimate is 11,566 KRW, implying the stock looks roughly 55% undervalued today.

Show more

Valuation

Bull case: the Multiples group reads highest at a median of 16,702 KRW per share, and 13 of the 16 models we run sit above the 5,160 KRW price.

Bear case: the Dividend Discount group reads lowest at 1,553 KRW, and 3 of the 16 models stay below the price. Data coverage for this calculation is medium.

Scenario range: 5,903 KRW (bear) to 11,936 KRW (bull), the price of 5,160 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 56/100 (solid quality), in the Consumer Cyclical sector.

Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.

Drb Industrial reported revenue of 365B KRW in FY2025 versus 278B KRW in FY2021, a compound +7.1%/yr. Reported net income was 10.7B KRW in FY2025, compounding +15.1%/yr from FY2021.

Key figures

Market cap 71.7B KRW (≈ $53.0M) Micro · P/E ratio 2.8 · P/S ratio 0.19 · EPS (TTM) 1,851 KRW · Dividend yield 2.9% · Net margin 6.7% · Return on equity 10.4% · Return on assets (EBIT) 2.8% (5-year average).

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).

What moves the price

The share trades about 35% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 124%, 163560 screens cheaper than that median.

Fair Value models

Bear 5,903 KRW Fair Value 11,566 KRW Bull 11,936 KRW
Price 5,160 KRW · Upside +124.1%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1,458 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.
Best data coverage
Owner Earnings 5,903 KRW 7,017 KRW 8,332 KRW 78
Residual Income 11,650 KRW 11,566 KRW 11,936 KRW 76
EPV 11,344 KRW 12,485 KRW 13,420 KRW 74
All 16 models by family
DCF Models
Owner Earnings 5,903 KRW 7,017 KRW 8,332 KRW 78
Earnings-Based
Graham-Dodd 5,214 KRW 11,951 KRW 15,327 KRW 65
PEG = 1.0 1,997 KRW 2,852 KRW 3,708 KRW 57
EPV 11,344 KRW 12,485 KRW 13,420 KRW 74
Dividend Discount
Gordon GGM 1,094 KRW 1,616 KRW 2,094 KRW 69
DDM Multi-Stage 1,094 KRW 1,489 KRW 1,854 KRW 67
Multiples
P/E Multiple 12,652 KRW 16,869 KRW 21,087 KRW 63
P/S Multiple 9,776 KRW 13,035 KRW 16,294 KRW 58
P/B Multiple 5,253 KRW 7,004 KRW 8,754 KRW 55
EV/EBIT 17,203 KRW 23,214 KRW 29,224 KRW 66
EV/EBITDA 14,924 KRW 20,175 KRW 25,425 KRW 67
EV/Revenue 11,327 KRW 16,536 KRW 21,744 KRW 53
Asset-Based
NCAV (Graham) 4,346 KRW 6,584 KRW 8,231 KRW 54
Economic Profit
Residual Income 11,650 KRW 11,566 KRW 11,936 KRW 76
ROIC Compounder 11,344 KRW 12,485 KRW 13,420 KRW 72
Growth Earnings
Growth-Adj P/E 9,480 KRW 13,543 KRW 17,606 KRW 67

Open the full fair value analysis →

Quality Score breakdown

Overall quality 56/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 39
How much profit the company makes from its sales and capital
Quality Growth 56
Are margins and returns getting better?
Cashflow 9
Do the profits arrive as real cash?
Financial strength 65
Debt, balance sheet and risk of trouble
Investment 94
Does it invest with discipline instead of growing at any price?
Low Volatility 74
How calm the share price moves, does not count
Price momentum 17
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 5
Distance to the 52-week high, does not count
New shares 82
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

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 inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+8.2%
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.
−2.3%
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.
+8.4%
Start year 2020 (pandemic). Over 10 years: +3.7% a year
Revenue growth 11 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.
+3.5%
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.
+10.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.5%
Dividend (yield on the price)2.9%
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.7.5% vs −5.2%, picking up
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.6% → 5%
Pace: the 5-year rate starts in 2020 (pandemic)

Watch 163560, get fair value alerts →

Compare Drb Industrial 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.Auto Parts · 653 stocks

Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score 56 · Above median
Fair Value upside +124.1% · Top 25%
Profitability
Return on equity (12 months) 10.4% · Above median
Return on assets 3.0% · Below median
Net margin (12 months) 6.7% · Above median
Operating margin (12 months) 7.3% · Above median
Growth and dividend
Revenue growth (quarter YoY) 16.1% · Above median
Dividend yield (12 months) 2.9% · Above median
Balance sheet
Debt / equity 0.01× · Lowest 25%

Valuation Multiplesvs Auto Parts median · lower = cheaper

P/E (12 months) 2.8× · Cheapest 25%
P/B 0.30× · Cheapest 25%
P/S (12 months) 0.19× · Cheapest 25%
EV/EBITDA 1.3× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)100 · sector 33
FUTURE (revenue growth)81 · sector 35
PAST (return on equity)42 · sector 31
HEALTH (low debt)99 · sector 95
DIVIDEND (yield)58 · sector 39

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Hyundai Mobis Co 012330 332,000 KRW 534,994 KRW +61% vs 163560
Magna International Inc MGA $61.86 $98.98 +60% vs 163560
Genuine Parts Company GPC $122.80 $115.96 −6% vs 163560
AutoZone, Inc AZO $3,216 $2,468 −23% vs 163560
Knorr-Bremse AG KBX €95.15 €72.88 −23% vs 163560
Fuyao Glass Industry Group 600660 ¥56.55 ¥40.74 −28% vs 163560
Ningbo Tuopu Group 601689 ¥46.70 ¥32.24 −31% vs 163560
Samvardhana Motherson International Limited MOTHERSON ₹161.91 ₹96.06 −41% vs 163560
O'Reilly Automotive, Inc ORLY $89.89 $48.66 −46% vs 163560
Bosch Limited BOSCHLTD ₹49,550 ₹25,168 −49% vs 163560

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

For bloggers & editors: embed code + live data

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.

Drb Industrial: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "Drb Industrial Fair Value". https://www.fairvalue-calculator.com/stock/163560

Frequently asked questions

Is Drb Industrial (163560) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 11,566 KRW versus a price of 5,160 KRW, about +124% upside (undervalued).
What is the fair value of 163560?
Our model-based fair value for Drb Industrial is 11,566 KRW (as of Nov 7, 2026), built from audited fundamentals. The current price: 5,160 KRW.
What is the quality score of 163560?
Drb Industrial has a Quality Score of 56/100. 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 Drb Industrial (163560)?
Our model-based price target is the fair value of 11,566 KRW (as of Nov 7, 2026) from 16 valuation models. Cautious scenario 5,903 KRW, optimistic scenario 11,936 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Drb Industrial stock forecast for 2026?
Our models put fair value at 11,566 KRW, about +124% upside versus a price of 5,160 KRW (undervalued). Cautious scenario 5,903 KRW, optimistic scenario 11,936 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Drb Industrial (163560)?
Drb Industrial reported trailing-twelve-month revenue of about 387B KRW (latest available figure, as of Nov 7, 2026).
Does Drb Industrial pay a dividend?
Drb Industrial currently shows a dividend yield of 2.91% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Drb Industrial (163560) and when is the ex-dividend date?
Drb Industrial pays a dividend of 150.00 KRW per share a year, a dividend yield of 2.9%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2012. The payout ratio is 8.1% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Drb Industrial (163560)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Drb Industrial it is 11,566 KRW per share (as of Nov 7, 2026), against a price of 5,160 KRW. It is the blended result of 16 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Drb Industrial stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 163560 trades below its calculated fair value: price 5,160 KRW, fair value 11,566 KRW, a gap of about +124% (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 163560?
No. The price is what the market pays today (5,160 KRW); the fair value is what the company's own numbers justify (11,566 KRW). For Drb Industrial the two are 6,406 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Drb Industrial worth?
The market values Drb Industrial at about 71.7B KRW (market capitalisation, as of Nov 7, 2026). Per share that is 5,160 KRW; our models calculate a fair value of 11,566 KRW per share.
What do the bullish and bearish scenarios say about 163560?
Our models span a range for Drb Industrial: cautious scenario 5,903 KRW, base 11,566 KRW, optimistic 11,936 KRW per share (as of Nov 7, 2026, price 5,160 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 163560?
Drb Industrial trades at a price-to-earnings ratio of 2.8 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 11,566 KRW is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2020 to 2025), reported earnings: 10.0. Other multiples: P/B 0.3, P/S 0.2, EV/EBITDA 1.3.
How solid is the balance sheet of Drb Industrial (163560)?
Balance-sheet figures for Drb Industrial (as of Nov 7, 2026): return on equity 10.4%, debt of 0.01 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 163560 from its 52-week high?
Drb Industrial trades at 5,160 KRW, about 35% below its 52-week high of 7,940 KRW and 2% above the low of 5,070 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 11,566 KRW is for.
Which stocks are comparable to Drb Industrial?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry 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 Drb Industrial stock attractive at the current price?
The data as of Nov 7, 2026: price 5,160 KRW, calculated fair value 11,566 KRW (+124%), Quality Score 56/100, from 16 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 163560 calculated?
We run Drb Industrial through 16 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 11,566 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. Drb Industrial currently trades 55% 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 Drb Industrial (163560)?
The closing price on Nov 9, 2026 was 5,160 KRW. Our model-based fair value is 11,566 KRW, about +124% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Drb Industrial right now?
The price is below even our cautious bear case (5,903 KRW). The market is more pessimistic than our downside scenario. Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (5,903 KRW to 11,936 KRW) leaves room in how you read the outcome.

Key figures of Drb Industrial

How large is the market capitalisation of Drb Industrial (163560)?
The market capitalisation of Drb Industrial is 71.7B KRW (≈ $53.0M). 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 Drb Industrial (163560)?
The price-to-sales ratio of Drb Industrial is 0.19 (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 Drb Industrial (163560)?
Earnings per share at Drb Industrial are 1,851 KRW (price ÷ EPS = P/E 2.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Drb Industrial (163560)?
The dividend yield of Drb Industrial is 2.9% (payout 8.1%). 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 Drb Industrial (163560)?
The net margin of Drb Industrial is 6.7% (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 Drb Industrial (163560)?
The return on equity (ROE) of Drb Industrial is 10.4% (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 Drb Industrial (163560)?
On an EBIT basis the return on assets of Drb Industrial is 2.8% (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 Drb Industrial (163560)?
The operating margin of Drb Industrial is 7.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Drb Industrial (163560)?
Revenue at Drb Industrial is growing +16.1% versus a year earlier (3y avg −2.3%). 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 Drb Industrial (163560)?
Earnings per share at Drb Industrial are growing +24.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Drb Industrial (163560) generate?
The free cash flow of Drb Industrial is −9.3B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Drb Industrial (163560) carry?
The net debt of Drb Industrial is 11.5B KRW (fiscal year 2025). 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 Drb Industrial in the live analysis

One click puts Drb Industrial on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.