GnBS Engineering Co. Ltd. (382800) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of GnBS Engineering Co. Ltd. stock KRW 2,226, price KRW 4,835, that is 54.0% below the price, quality 48 out of 100. Rating: strongly overvalued. Calculated from audited financials with 23 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 8, 2026.
How to read this chart
60‑month range 2,336 KRW – 9,081 KRW · fair‑value band 751.50 KRW – 3,472 KRW · the 4,835 KRW price screens above the 2,226 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow GnBS Engineering Co. in your weekly email
Every Wednesday you see whether GnBS Engineering 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.
GnBS eco Co.,Ltd manufactures and sells machinery and components related to semiconductors, displays, and solar energy in South Korea. It offers De-NOx, PFCs & ACID Gas treatment devices, white plume treatment plasma devices, scrubbers, and powder collection devices.
Show moreShow less
The company was formerly known as GnBS Engineering Co.LTD. and changed its name to GnBS eco Co.,Ltd in April 2023. GnBS eco Co.,Ltd was founded in 2005 and is based in Anseong-si, South Korea.
Stock analysis
GnBS Engineering Co. Ltd. (382800) currently trades at 4,835 KRW, while our model-based Fair Value estimate is 2,226 KRW, 54% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 4,895 KRW per share, and 3 of the 23 models we run sit above the 4,835 KRW price.
Bear case: the Growth DCF group reads lowest at 311.79 KRW, and 20 of the 23 models stay below the price. Data coverage for this calculation is high.
Scenario range: 751.50 KRW (bear) to 3,472 KRW (bull), the price of 4,835 KRW sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 48/100 (below-average quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
GnBS Engineering Co. Ltd. reported revenue of 91.9B KRW in FY2025 versus 52.1B KRW in FY2021, a compound +15.2%/yr. Reported net income was 6.3B KRW in FY2025, compounding −11.6%/yr from FY2021.
Key figures
Market cap 154B KRW (≈ $114M) Micro · P/E ratio 6.9 · P/S ratio 1.22 · EPS (TTM) 678.59 KRW · Dividend yield 4.6% · Net margin 17.1% · Return on equity 18.0% · Return on assets (EBIT) 13.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 56 out of 100 (low confidence).
What moves the price
The share trades about 46% below its 52-week high and 99% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 3% fair-value upside, at −54%, 382800 screens richer than that median.
Fair Value models
Bear751.50 KRWFair Value 2,226 KRWBull3,472 KRW
Price 4,835 KRW · Downside -54.0%
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 (393.26 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+29.9%
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.
+11.9%
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.
+16.7%
Start year 2020 (pandemic)
Revenue growth 6 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.
+20.6%
’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.
−6.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−11.3%
Dividend (yield on the price)4.6%
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.17% → 8%
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).
+63.3%
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 +60.0% a year for the price.
Compare GnBS Engineering 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.Pollution & Treatment Controls · 86 stocks
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 GnBS Engineering Co. Ltd. (382800) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 2,226 KRW versus a price of 4,835 KRW, about 54% lower (overvalued).
What is the fair value of 382800?
Our model-based fair value for GnBS Engineering Co. Ltd. is 2,226 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 4,835 KRW.
What is the quality score of 382800?
GnBS Engineering Co. Ltd. has a Quality Score of 48/100. 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 GnBS Engineering Co. Ltd. (382800)?
Our model-based price target is the fair value of 2,226 KRW (as of Nov 8, 2026) from 23 valuation models. Cautious scenario 751.50 KRW, optimistic scenario 3,472 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the GnBS Engineering Co. Ltd. stock forecast for 2026?
Our models put fair value at 2,226 KRW, about 54% lower versus a price of 4,835 KRW (overvalued). Cautious scenario 751.50 KRW, optimistic scenario 3,472 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of GnBS Engineering Co. Ltd. (382800)?
GnBS Engineering Co. Ltd. reported trailing-twelve-month revenue of about 126B KRW (latest available figure, as of Nov 8, 2026).
Does GnBS Engineering Co. Ltd. pay a dividend?
GnBS Engineering Co. Ltd. currently shows a dividend yield of 4.55% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of GnBS Engineering Co. Ltd. (382800) and when is the ex-dividend date?
GnBS Engineering Co. Ltd. pays a dividend of 220.00 KRW per share a year, a dividend yield of 4.6%. The last ex-dividend date was Jun 29, 2026. The payout ratio is 32.4% of earnings. Free cash flow covers the dividend 0.11 times. 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 growth is priced into GnBS Engineering Co. Ltd. (382800)?
For today's price to be fair in a discounted-cash-flow model, GnBS Engineering Co. Ltd. would have to grow free cash flow by +63.3 % per year for five years (discount rate 12.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.7 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 382800 use?
Our models discount GnBS Engineering Co. Ltd. at 12.2 %: a base by market capitalisation (micro), damped by beta 0.72, 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 GnBS Engineering Co. Ltd. that is +63.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.2 %) and the same formula as our fair value.
How much growth has GnBS Engineering Co. Ltd. (382800) delivered so far?
Over the past 5 years revenue at GnBS Engineering Co. Ltd. grew +16.7 % a year. The price currently implies free-cash-flow growth of +63.3 % 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 GnBS Engineering Co. Ltd. (382800) growing?
The median revenue growth in the sector is +14.3 % a year. That is the yardstick for the growth priced into GnBS Engineering Co. Ltd. (+63.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of GnBS Engineering Co. Ltd. (382800)?
The free-cash-flow yield on the price is 0.50 %: that much free cash flow GnBS Engineering Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (12.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GnBS Engineering Co. Ltd. (382800)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GnBS Engineering Co. Ltd. it is 2,226 KRW per share (as of Nov 8, 2026), against a price of 4,835 KRW. It is the blended result of 23 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is GnBS Engineering Co. Ltd. stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 382800 trades above its calculated fair value: price 4,835 KRW, fair value 2,226 KRW, a gap of about −54% (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 382800?
No. The price is what the market pays today (4,835 KRW); the fair value is what the company's own numbers justify (2,226 KRW). For GnBS Engineering Co. Ltd. the two are 2,609 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is GnBS Engineering Co. Ltd. worth?
The market values GnBS Engineering Co. Ltd. at about 154B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 4,835 KRW; our models calculate a fair value of 2,226 KRW per share.
What do the bullish and bearish scenarios say about 382800?
Our models span a range for GnBS Engineering Co. Ltd.: cautious scenario 751.50 KRW, base 2,226 KRW, optimistic 3,472 KRW per share (as of Nov 8, 2026, price 4,835 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 382800?
GnBS Engineering Co. Ltd. trades at a price-to-earnings ratio of 6.9 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2,226 KRW is built from several models across several years. Other multiples: P/B 1.3, P/S 1.2, EV/EBITDA 8.0.
How solid is the balance sheet of GnBS Engineering Co. Ltd. (382800)?
Balance-sheet figures for GnBS Engineering Co. Ltd. (as of Nov 8, 2026): return on equity 18.0%, debt of 0.10 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 382800 from its 52-week high?
GnBS Engineering Co. Ltd. trades at 4,835 KRW, about 46% below its 52-week high of 8,978 KRW and 99% above the low of 2,434 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 2,226 KRW is for.
Which stocks are comparable to GnBS Engineering Co. Ltd.?
From the same area (Industrials) we also value Veralto Corporation, Zurn Elkay Water Solutions Corporation, Fujian Longking Co, Munters 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 GnBS Engineering Co. Ltd. stock attractive at the current price?
The data as of Nov 8, 2026: price 4,835 KRW, calculated fair value 2,226 KRW (−54%), Quality Score 48/100, from 23 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 382800 calculated?
We run GnBS Engineering Co. Ltd. through 23 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 2,226 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. GnBS Engineering 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 GnBS Engineering Co. Ltd. (382800)?
The closing price on Nov 6, 2026 was 4,835 KRW. Our model-based fair value is 2,226 KRW, about 54% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with GnBS Engineering Co. Ltd. right now?
The price sits above even our optimistic bull case (3,472 KRW). The favourable scenario is already priced in. Weak quality (48/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (751.50 KRW to 3,472 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Key figures of GnBS Engineering Co. Ltd.
How large is the market capitalisation of GnBS Engineering Co. Ltd. (382800)?
The market capitalisation of GnBS Engineering Co. Ltd. is 154B KRW (≈ $114M). 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 GnBS Engineering Co. Ltd. (382800)?
The price-to-sales ratio of GnBS Engineering Co. Ltd. is 1.22 (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 GnBS Engineering Co. Ltd. (382800)?
Earnings per share at GnBS Engineering Co. Ltd. are 678.59 KRW (price ÷ EPS = P/E 6.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of GnBS Engineering Co. Ltd. (382800)?
The dividend yield of GnBS Engineering Co. Ltd. is 4.6% (payout 32.4%). 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 GnBS Engineering Co. Ltd. (382800)?
The net margin of GnBS Engineering Co. Ltd. is 17.1% (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 GnBS Engineering Co. Ltd. (382800)?
The return on equity (ROE) of GnBS Engineering Co. Ltd. is 18.0% (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 GnBS Engineering Co. Ltd. (382800)?
On an EBIT basis the return on assets of GnBS Engineering Co. Ltd. is 13.2% (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 GnBS Engineering Co. Ltd. (382800)?
The operating margin of GnBS Engineering Co. Ltd. is 13.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at GnBS Engineering Co. Ltd. (382800)?
Revenue at GnBS Engineering Co. Ltd. is growing +43.9% versus a year earlier (3y avg +11.9%). 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 GnBS Engineering Co. Ltd. (382800)?
Earnings per share at GnBS Engineering Co. Ltd. are growing +757% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does GnBS Engineering Co. Ltd. (382800) carry?
The net debt of GnBS Engineering Co. Ltd. is 9.0B KRW (fiscal year 2025, ≈ 11.5 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 GnBS Engineering Co. Ltd. in the live analysis
One click puts GnBS Engineering Co. Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026