Woory Industrial Co. Ltd (215360) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Woory Industrial Co. Ltd stock KRW 15,227, price KRW 5,640, upside +170.0%, quality 54 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 4, 2026.
How to read this chart
60‑month range 5,640 KRW – 24,303 KRW · fair‑value band 10,784 KRW – 20,396 KRW · the 5,640 KRW price screens below the 15,227 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 4, 2026.
Follow Woory Industrial Co. in your weekly email
Every Wednesday you see whether Woory Industrial 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.
Woory Industrial Co., Ltd. manufactures and sells automotive parts and components for IC and electric engines in South Korea and internationally.
Show moreShow less
The company offers actuators, including HVAC, AAF, HLLD, swivel, and bi-function actuators; heaters, such as high and low voltage PTC, coolant, and COD heaters; control heads; and sensors, including power module, blower resistor, PAS, and seat belt reminder sensors.
It also provides valves, which includes coolant and expansion valves; motor on drum and cable puller electric parking brake; and clutch coils, as well as intergrated control units. Woory Industrial Co., Ltd. was incorporated in 1989 and is headquartered in Yongin-si, South Korea.
Stock analysis
Woory Industrial Co. Ltd (215360) currently trades at 5,640 KRW, while our model-based Fair Value estimate is 15,227 KRW, implying the stock looks roughly 63% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 44,341 KRW per share, and 23 of the 26 models we run sit above the 5,640 KRW price.
Bear case: the Dividend Discount group reads lowest at 3,105 KRW, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 10,784 KRW (bear) to 20,396 KRW (bull), the price of 5,640 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 54/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Woory Industrial Co. Ltd reported revenue of 532B KRW in FY2025 versus 284B KRW in FY2021, a compound +17.0%/yr. Reported net income was 14.0B KRW in FY2025, compounding +145.3%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 51.5B KRW (≈ $38.1M) Micro · P/E ratio 2.6 · P/S ratio 0.10 · EPS (TTM) 2,320 KRW · Dividend yield 3.5% · Net margin 4.2% · Return on equity 17.6% · Return on assets (EBIT) 0.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 41% 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 −23% fair-value upside, at 170%, 215360 screens cheaper than that median.
Fair Value models
Bear10,784 KRWFair Value 15,227 KRWBull20,396 KRW
Price 5,640 KRW · Upside +170.0%
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 (1,818 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
FCF DCF32,299 KRW53,852 KRW87,024 KRW79
Growth DCF32,107 KRW51,851 KRW80,977 KRW77
Residual Income11,738 KRW13,203 KRW17,911 KRW76
All 26 models by family
DCF Models
FCF DCF32,299 KRW53,852 KRW87,024 KRW79
Owner Earnings8,550 KRW14,784 KRW24,379 KRW74
5Y Revenue Exit22,836 KRW36,786 KRW54,919 KRW72
5Y EBITDA Exit28,697 KRW48,517 KRW72,574 KRW74
5Y P/E Exit25,608 KRW42,335 KRW60,730 KRW70
10Y Revenue Exit25,447 KRW39,189 KRW58,675 KRW66
10Y EBITDA Exit29,666 KRW47,212 KRW72,305 KRW67
10Y P/E Exit27,744 KRW42,984 KRW63,161 KRW63
Earnings-Based
Graham-Dodd10,448 KRW43,628 KRW59,496 KRW64
Lynch FV11,046 KRW15,780 KRW20,513 KRW61
PEG = 1.011,046 KRW15,780 KRW20,513 KRW57
EPV13,672 KRW15,857 KRW17,711 KRW74
Dividend Discount
Gordon GGM1,732 KRW3,289 KRW4,748 KRW67
DDM Multi-Stage1,732 KRW2,920 KRW3,493 KRW67
Multiples
P/E Multiple25,352 KRW33,802 KRW42,253 KRW63
P/S Multiple19,590 KRW26,120 KRW32,650 KRW58
P/B Multiple16,067 KRW21,422 KRW26,778 KRW55
EV/EBIT18,051 KRW27,551 KRW37,050 KRW65
EV/EBITDA20,219 KRW30,441 KRW40,663 KRW66
EV/Revenue8,763 KRW16,996 KRW25,229 KRW51
Asset-Based
NCAV (Graham)885.61 KRW1,342 KRW1,677 KRW54
Growth DCF
Growth DCF32,107 KRW51,851 KRW80,977 KRW77
Rev-Margin DCF22,836 KRW36,830 KRW54,388 KRW72
Economic Profit
Residual Income11,738 KRW13,203 KRW17,911 KRW76
ROIC Compounder13,853 KRW17,933 KRW23,416 KRW72
Growth Earnings
Growth-Adj P/E19,362 KRW27,659 KRW35,957 KRW67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.88/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.2%
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.
+13.4%
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.
+13.0%
Start year 2020 (pandemic). Over 10 years: +10.5% a year
Revenue growth 10 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.
+10.5%
’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.
≈ +25.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +21.8%
Dividend (yield on the price)3.5%
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.base effect: 21.8% / 0.6%
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%
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 574 per share, median 1338 in 2016 to 2018). It measures the recovery from the trough, not lasting growth.
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).
−11.0%
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.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −12.8% a year for the price.
Compare Woory Industrial 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.Auto Parts · 655 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+170.0% · Top 25%
Profitability
Return on equity (12 months)17.6% · Top 25%
Return on assets4.1% · Above median
Net margin (12 months)4.2% · Below median
Operating margin (12 months)3.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)−9.5% · Bottom 25%
Dividend yield (12 months)3.5% · Above median
Balance sheet
Debt / equity0.22× · Above median
Valuation Multiplesvs Auto Parts 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.
Is Woory Industrial Co. Ltd (215360) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 15,227 KRW versus a price of 5,640 KRW, about +170% upside (undervalued).
What is the fair value of 215360?
Our model-based fair value for Woory Industrial Co. Ltd is 15,227 KRW (as of Nov 4, 2026), built from audited fundamentals. The current price: 5,640 KRW.
What is the quality score of 215360?
Woory Industrial Co. Ltd has a Quality Score of 54/100. 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 Woory Industrial Co. Ltd (215360)?
Our model-based price target is the fair value of 15,227 KRW (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 10,784 KRW, optimistic scenario 20,396 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Woory Industrial Co. Ltd stock forecast for 2026?
Our models put fair value at 15,227 KRW, about +170% upside versus a price of 5,640 KRW (undervalued). Cautious scenario 10,784 KRW, optimistic scenario 20,396 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Woory Industrial Co. Ltd (215360)?
Woory Industrial Co. Ltd reported trailing-twelve-month revenue of about 509B KRW (latest available figure, as of Nov 4, 2026).
Does Woory Industrial Co. Ltd pay a dividend?
Woory Industrial Co. Ltd currently shows a dividend yield of 3.55% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Woory Industrial Co. Ltd (215360) and when is the ex-dividend date?
Woory Industrial Co. Ltd pays a dividend of 200.00 KRW per share a year, a dividend yield of 3.5%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2015. The payout ratio is 8.6% of earnings. Free cash flow covers the dividend 12.39 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 Woory Industrial Co. Ltd (215360)?
For today's price to be fair in a discounted-cash-flow model, Woory Industrial Co. Ltd would have to grow free cash flow by -11.0 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.0 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 215360 use?
Our models discount Woory Industrial Co. Ltd at 10.2 %: a base by market capitalisation (nano), damped by beta 1.01, 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 Woory Industrial Co. Ltd that is -11.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Woory Industrial Co. Ltd (215360) delivered so far?
Over the past 5 years revenue at Woory Industrial Co. Ltd grew +13.0 % a year. The price currently implies free-cash-flow growth of -11.0 % 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 Woory Industrial Co. Ltd (215360) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Woory Industrial Co. Ltd (-11.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Woory Industrial Co. Ltd (215360)?
The free-cash-flow yield on the price is 43.93 %: that much free cash flow Woory Industrial Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Woory Industrial Co. Ltd (215360)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Woory Industrial Co. Ltd it is 15,227 KRW per share (as of Nov 4, 2026), against a price of 5,640 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 Woory Industrial Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 215360 trades below its calculated fair value: price 5,640 KRW, fair value 15,227 KRW, a gap of about +170% (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 215360?
No. The price is what the market pays today (5,640 KRW); the fair value is what the company's own numbers justify (15,227 KRW). For Woory Industrial Co. Ltd the two are 9,587 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Woory Industrial Co. Ltd worth?
The market values Woory Industrial Co. Ltd at about 51.5B KRW (market capitalisation, as of Nov 4, 2026). Per share that is 5,640 KRW; our models calculate a fair value of 15,227 KRW per share.
What do the bullish and bearish scenarios say about 215360?
Our models span a range for Woory Industrial Co. Ltd: cautious scenario 10,784 KRW, base 15,227 KRW, optimistic 20,396 KRW per share (as of Nov 4, 2026, price 5,640 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 215360?
Woory Industrial Co. Ltd trades at a price-to-earnings ratio of 2.6 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 15,227 KRW is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings: 25.4. Other multiples: P/B 0.4, P/S 0.1, EV/EBITDA 2.0.
How solid is the balance sheet of Woory Industrial Co. Ltd (215360)?
Balance-sheet figures for Woory Industrial Co. Ltd (as of Nov 4, 2026): return on equity 17.6%, debt of 0.22 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 215360 from its 52-week high?
Woory Industrial Co. Ltd trades at 5,640 KRW, about 41% below its 52-week high of 9,530 KRW and at the low of 5,640 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 15,227 KRW is for.
Which stocks are comparable to Woory Industrial Co. Ltd?
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 Woory Industrial Co. Ltd stock attractive at the current price?
The data as of Nov 4, 2026: price 5,640 KRW, calculated fair value 15,227 KRW (+170%), Quality Score 54/100, 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 215360 calculated?
We run Woory Industrial 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 15,227 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. Woory Industrial Co. Ltd currently trades 63% 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 Woory Industrial Co. Ltd (215360)?
The closing price on Nov 6, 2026 was 5,640 KRW. Our model-based fair value is 15,227 KRW, about +170% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Woory Industrial Co. Ltd right now?
The price is below even our cautious bear case (10,784 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 (54/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (10,784 KRW to 20,396 KRW) leaves room in how you read the outcome.
Key figures of Woory Industrial Co. Ltd
How large is the market capitalisation of Woory Industrial Co. Ltd (215360)?
The market capitalisation of Woory Industrial Co. Ltd is 51.5B KRW (≈ $38.1M). 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 Woory Industrial Co. Ltd (215360)?
The price-to-sales ratio of Woory Industrial Co. Ltd is 0.10 (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 Woory Industrial Co. Ltd (215360)?
Earnings per share at Woory Industrial Co. Ltd are 2,320 KRW (price ÷ EPS = P/E 2.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Woory Industrial Co. Ltd (215360)?
The dividend yield of Woory Industrial 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 Woory Industrial Co. Ltd (215360)?
The net margin of Woory Industrial Co. Ltd is 4.2% (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 Woory Industrial Co. Ltd (215360)?
The return on equity (ROE) of Woory Industrial Co. Ltd is 17.6% (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 Woory Industrial Co. Ltd (215360)?
On an EBIT basis the return on assets of Woory Industrial Co. Ltd is 0.4% (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 Woory Industrial Co. Ltd (215360)?
The operating margin of Woory Industrial Co. Ltd is 3.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Woory Industrial Co. Ltd (215360)?
Revenue at Woory Industrial Co. Ltd is growing −9.5% versus a year earlier (3y avg +13.4%). 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 Woory Industrial Co. Ltd (215360)?
Earnings per share at Woory Industrial Co. Ltd are growing +510% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Woory Industrial Co. Ltd (215360) carry?
The net debt of Woory Industrial Co. Ltd is 95.4B KRW (fiscal year 2025, ≈ 4.2 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 Woory Industrial Co. Ltd in the live analysis
One click puts Woory Industrial 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 4, 2026