Nsys Co. Ltd. (333620) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Nsys Co. Ltd. stock KRW 3,383, price KRW 3,920, that is 13.7% below the price, quality 42 out of 100. Rating: overvalued. Calculated from audited financials with 7 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 3, 2026.
How to read this chart
60‑month range 3,920 KRW – 23,981 KRW · fair‑value band 2,584 KRW – 4,491 KRW · the 3,920 KRW price screens above the 3,383 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Nsys Co. in your weekly email
Every Wednesday you see whether Nsys 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.
Nsys Co., Ltd. engages in ordering, manufacturing, producing, and delivering optimal vision inspection equipment for secondary battery production process and facility.
Show moreShow less
It offers coater, roll-press and slitter surface, insulated coating, small battery, and perforation inspector; ultrasonic welding, laser welding, front tape height, seal pin welding, spatter, cylindrical visual, lamination, J/R width, 3D can-cap, tack welding, polymer figure inspector, polymer sealing thickness measurer, and polymer cell-checker; upper visual, tape height, five-sided visual, DMC label, and seal pin inspector; and upper/side welding, lower part welding, and end-plate inspector.
The company also provides sealing inspection and isolation equipment, rank selector, and automobile battery defect sorter and grade sorter automation.
In addition, it offers products for parts processing, 3D vision inspection on copper plate surface, automobile glass mirror base / rain sensor align inspection, automobile side glass position inspection, automated system for vacuum exhaustion process, and LCD assembly process vision align system.
The company was founded in 2002 and is based in Cheonan-si, South Korea.
Stock analysis
Nsys Co. Ltd. (333620) currently trades at 3,920 KRW, while our model-based Fair Value estimate is 3,383 KRW, 14% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 3,717 KRW per share, and 2 of the 7 models we run sit above the 3,920 KRW price.
Bear case: the Multiples group reads lowest at 1,569 KRW, and 5 of the 7 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2,584 KRW (bear) to 4,491 KRW (bull), the price of 3,920 KRW sits inside 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 42/100 (below-average quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Nsys Co. Ltd. reported revenue of 48.8B KRW in FY2025 versus 42.7B KRW in FY2021, a compound +3.4%/yr. Reported net income was −6.8B KRW in FY2025.
Key figures
Market cap 42.2B KRW (≈ $31.2M) Micro · P/S ratio 0.79 · EPS (TTM) −180.95 KRW · Dividend yield 1.0% · Net margin −3.4% · Return on equity −3.5% · Return on assets (EBIT) 4.1% (5-year average) · Operating margin 11.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 21 out of 100 (low confidence).
What moves the price
The share trades about 47% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −36% fair-value upside, at −14%, 333620 screens cheaper than that median.
Fair Value models
Bear2,584 KRWFair Value 3,383 KRWBull4,491 KRW
Price 3,920 KRW · Downside -13.7%
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.37/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−22.4%
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.
+5.2%
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.
+6.1%
Start year 2020 (pandemic)
Revenue growth 8 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%
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
20.4% (2020) → −12.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
+13.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +11.1% 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.Electrical Equipment & Parts · 564 stocks
Beats the industry median on 5/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside−13.7% · Above median
Profitability
Return on assets−8.0% · Bottom 25%
Net margin (12 months)−3.4% · Bottom 25%
Operating margin (12 months)11.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)63.2% · Top 25%
Dividend yield (12 months)1.0% · Below median
Valuation Multiplesvs Electrical Equipment & Parts median · lower = cheaper
P/B0.82× · Cheapest 25%
P/S (12 months)0.73× · Cheapest 25%
Price / free cash flow (fiscal year)30.7× · Pricier 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.
Is Nsys Co. Ltd. (333620) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 3,383 KRW versus a price of 3,920 KRW, about 14% lower (overvalued).
What is the fair value of 333620?
Our model-based fair value for Nsys Co. Ltd. is 3,383 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 3,920 KRW.
What is the quality score of 333620?
Nsys Co. Ltd. has a Quality Score of 42/100. 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 Nsys Co. Ltd. (333620)?
Our model-based price target is the fair value of 3,383 KRW (as of Nov 3, 2026) from 7 valuation models. Cautious scenario 2,584 KRW, optimistic scenario 4,491 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Nsys Co. Ltd. stock forecast for 2026?
Our models put fair value at 3,383 KRW, about 14% lower versus a price of 3,920 KRW (overvalued). Cautious scenario 2,584 KRW, optimistic scenario 4,491 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Nsys Co. Ltd. (333620)?
Nsys Co. Ltd. reported trailing-twelve-month revenue of about 57.7B KRW (latest available figure, as of Nov 3, 2026).
Does Nsys Co. Ltd. pay a dividend?
Nsys Co. Ltd. currently shows a dividend yield of 1.02% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Nsys Co. Ltd. (333620) and when is the ex-dividend date?
Nsys Co. Ltd. pays a dividend of 40.00 KRW per share a year, a dividend yield of 1.0%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2021. Free cash flow covers the dividend 3.19 times. Our assessment: Cash covered. The dividend is fully funded by free cash flow. The payout ratio on earnings is not available for this company.
What growth is priced into Nsys Co. Ltd. (333620)?
For today's price to be fair in a discounted-cash-flow model, Nsys Co. Ltd. would have to grow free cash flow by +13.5 % per year for five years (discount rate 10.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.1 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 333620 use?
Our models discount Nsys Co. Ltd. at 10.0 %: a base by market capitalisation (nano), damped by beta 0.95, 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 Nsys Co. Ltd. that is +13.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.0 %) and the same formula as our fair value.
How much growth has Nsys Co. Ltd. (333620) delivered so far?
Over the past 5 years revenue at Nsys Co. Ltd. grew +6.1 % a year. The price currently implies free-cash-flow growth of +13.5 % 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 Nsys Co. Ltd. (333620) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Nsys Co. Ltd. (+13.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nsys Co. Ltd. (333620)?
The free-cash-flow yield on the price is 3.39 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Nsys Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (10.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Nsys Co. Ltd. (333620)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nsys Co. Ltd. it is 3,383 KRW per share (as of Nov 3, 2026), against a price of 3,920 KRW. It is the blended result of 7 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Nsys Co. Ltd. stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 333620 trades above its calculated fair value: price 3,920 KRW, fair value 3,383 KRW, a gap of about −14% (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 333620?
No. The price is what the market pays today (3,920 KRW); the fair value is what the company's own numbers justify (3,383 KRW). For Nsys Co. Ltd. the two are 536.61 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Nsys Co. Ltd. worth?
The market values Nsys Co. Ltd. at about 42.2B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 3,920 KRW; our models calculate a fair value of 3,383 KRW per share.
What do the bullish and bearish scenarios say about 333620?
Our models span a range for Nsys Co. Ltd.: cautious scenario 2,584 KRW, base 3,383 KRW, optimistic 4,491 KRW per share (as of Nov 3, 2026, price 3,920 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Nsys Co. Ltd. (333620)?
Balance-sheet figures for Nsys Co. Ltd. (as of Nov 3, 2026): return on equity −3.5%. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is 333620 from its 52-week high?
Nsys Co. Ltd. trades at 3,920 KRW, about 47% below its 52-week high of 7,450 KRW and at the low of 3,920 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 3,383 KRW is for.
Which stocks are comparable to Nsys Co. Ltd.?
From the same area (Industrials) we also value Contemporary Amperex Technology Co, ABB Ltd, Vertiv Holdings, Delta Electronics (Thailand) Public Company, 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 Nsys Co. Ltd. stock attractive at the current price?
The data as of Nov 3, 2026: price 3,920 KRW, calculated fair value 3,383 KRW (−14%), Quality Score 42/100, from 7 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 333620 calculated?
We run Nsys Co. Ltd. through 7 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 3,383 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. Nsys 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 Nsys Co. Ltd. (333620)?
The closing price on Nov 6, 2026 was 3,920 KRW. Our model-based fair value is 3,383 KRW, about 14% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nsys Co. Ltd. right now?
Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. The price sits in the upper half of our model range, so the margin of safety is thin. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Nsys Co. Ltd.
How large is the market capitalisation of Nsys Co. Ltd. (333620)?
The market capitalisation of Nsys Co. Ltd. is 42.2B KRW (≈ $31.2M). 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 Nsys Co. Ltd. (333620)?
The price-to-sales ratio of Nsys Co. Ltd. is 0.79 (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 Nsys Co. Ltd. (333620)?
Earnings per share at Nsys Co. Ltd. are −180.95 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Nsys Co. Ltd. (333620)?
The dividend yield of Nsys Co. Ltd. is 1.0%. 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 Nsys Co. Ltd. (333620)?
The net margin of Nsys Co. Ltd. is −3.4% (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 Nsys Co. Ltd. (333620)?
The return on equity (ROE) of Nsys Co. Ltd. is −3.5% (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 Nsys Co. Ltd. (333620)?
On an EBIT basis the return on assets of Nsys Co. Ltd. is 4.1% (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 Nsys Co. Ltd. (333620)?
The operating margin of Nsys Co. Ltd. is 11.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nsys Co. Ltd. (333620)?
Revenue at Nsys Co. Ltd. is growing +63.2% versus a year earlier (3y avg +5.2%). 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 Nsys Co. Ltd. (333620)?
Earnings per share at Nsys Co. Ltd. are growing −47.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Nsys Co. Ltd. (333620) carry?
The net debt of Nsys Co. Ltd. is 961M KRW (fiscal year 2025, ≈ 0.7 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 Nsys Co. Ltd. in the live analysis
One click puts Nsys 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 3, 2026