Dongkook Ind (001620) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Dongkook Ind KRW 1,633, price KRW 2,230, upside -26.8%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Dongkook Ind for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 2,045 KRW – 7,350 KRW · fair‑value band 876.96 KRW – 2,314 KRW · the 2,230 KRW price screens above the 1,633 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Dongkook Ind in your weekly email
Every Wednesday you see whether Dongkook Ind 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.
Kbi Dongkook Ind.Co.,Ltd. provides automobile components in South Korea. It offers interior and exterior components, and lamp parts; and AC motors, alternators, starter motors, seat ventilation heating modules, ventilation boosting modules, slit coils, transformer cores, motor cores, shaded coils, winding, die casting products, fans, and housing products.
Show more
Kbi Dongkook Ind.Co.,Ltd. provides automobile components in South Korea. It offers interior and exterior components, and lamp parts; and AC motors, alternators, starter motors, seat ventilation heating modules, ventilation boosting modules, slit coils, transformer cores, motor cores, shaded coils, winding, die casting products, fans, and housing products. The company was founded in 1955 and is headquartered in Seoul, South Korea.
Stock analysis
Dongkook Ind (001620) currently trades at 2,230 KRW, while our model-based Fair Value estimate is 1,633 KRW, implying the stock looks roughly 36.6% overvalued today.
Show more
Valuation
Bull case: the Earnings-Based group reads highest at a median of 10,985 KRW per share, and 23 of the 23 models we run sit above the 2,230 KRW price.
Bear case: the Economic Profit group reads lowest at 5,065 KRW, and 0 of the 23 models stay below the price. Evidence for this calculation is medium.
Scenario range: 876.96 KRW (bear) to 2,314 KRW (bull), the price of 2,230 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 48/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Dongkook Ind reported revenue of 808B KRW in FY2025 versus 521B KRW in FY2021, a compound +11.6%/yr. Reported net income was 31.5B KRW in FY2025.
Key figures
Market cap 49.6B KRW (≈ $36.5M) · P/S ratio 0.06 · Net margin 3.9% · Return on equity 16.4% · Return on assets (EBIT) −0.2% · Operating margin −0.6% · Revenue (TTM) 842B KRW · Revenue growth (YoY) +19.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 50% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at −27%, 001620 screens cheaper than that median.
Fair Value models
Bear 876.96 KRWFair Value 1,633 KRWBull 2,314 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+20.9%
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.
+9.6%
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.
+8.8%
Start year 2020 (pandemic). Over 10 years: +2.6% a year
Revenue growth 25 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.
+10.4%
’14
’15
’16
’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.
−3.9% (2020) → 2.3% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: rate outside our plausibility band
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).
+17.1%
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 +14.7% 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.Auto Parts · 692 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside−27% · Below median
Profitability
Return on equity (TTM)16% · Top 25%
Return on assets2% · Below median
Net margin (TTM)5% · Above median
Operating margin (TTM)−1% · Bottom 25%
Growth and dividend
Revenue growth20% · Top 25%
Balance sheet
Debt / equity0.22× · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/FCF0.0× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 24
FUTURE (revenue growth)98· sector 21
PAST (return on equity)66· sector 28
HEALTH (low debt)89· sector 95
DIVIDEND (yield)0· sector 38
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Dongkook Ind Fair Value". https://www.fairvalue-calculator.com/stock/001620
Frequently asked questions
Is Dongkook Ind (001620) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 1,633 KRW versus a price of 2,230 KRW, about −27% upside (overvalued).
What is the fair value of 001620?
Our model-based fair value for Dongkook Ind is 1,633 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 2,230 KRW.
What is the quality score of 001620?
Dongkook Ind 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 Dongkook Ind (001620)?
Our model-based price target is the fair value of 1,633 KRW (as of Sep 24, 2026) from 23 valuation models. Cautious scenario 876.96 KRW, optimistic scenario 2,314 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Dongkook Ind stock forecast for 2026?
Our models put fair value at 1,633 KRW, about −27% upside versus a price of 2,230 KRW (overvalued). Cautious scenario 876.96 KRW, optimistic scenario 2,314 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Dongkook Ind (001620)?
Dongkook Ind reported trailing-twelve-month revenue of about 842B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into Dongkook Ind (001620)?
For today's price to be fair in a discounted-cash-flow model, Dongkook Ind would have to grow free cash flow by +17.1 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 001620 use?
Our models discount Dongkook Ind at 9.7 %: a base by market capitalisation (nano), damped by beta 0.82, 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 Dongkook Ind that is +17.1 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Dongkook Ind (001620) delivered so far?
Over the past 5 years revenue at Dongkook Ind grew +8.8 % a year. The price currently implies +17.1 % per year free-cash-flow growth a 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 Dongkook Ind (001620) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Dongkook Ind (+17.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dongkook Ind (001620)?
The free-cash-flow yield on the price is 15.49 %: that much free cash flow Dongkook Ind produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dongkook Ind (001620)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dongkook Ind it is 1,633 KRW per share (as of Sep 24, 2026), against a price of 2,230 KRW. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Dongkook Ind stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 001620 trades above its calculated fair value: price 2,230 KRW, fair value 1,633 KRW, a gap of about −27% (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 001620?
No. The price is what the market pays today (2,230 KRW); the fair value is what the company's own numbers justify (1,633 KRW). For Dongkook Ind the two are 597.07 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Dongkook Ind worth?
The market values Dongkook Ind at about 49.6B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 2,230 KRW; our models calculate a fair value of 1,633 KRW per share.
What do the bullish and bearish scenarios say about 001620?
Our models span a range for Dongkook Ind: cautious scenario 876.96 KRW, base 1,633 KRW, optimistic 2,314 KRW per share (as of Sep 24, 2026, price 2,230 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Dongkook Ind (001620)?
Balance-sheet figures for Dongkook Ind (as of Sep 24, 2026): return on equity 16.4%, debt of 0.22 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 001620 from its 52-week high?
Dongkook Ind trades at 2,230 KRW, about 50% below its 52-week high of 4,435 KRW and 9% above the low of 2,045 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 1,633 KRW is for.
Which stocks are comparable to Dongkook Ind?
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 Dongkook Ind stock attractive at the current price?
The data as of Sep 24, 2026: price 2,230 KRW, calculated fair value 1,633 KRW (−27%), 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 001620 calculated?
We run Dongkook Ind through 23 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 1,633 KRW, 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 14.0 % above its aggregate fair value. Dongkook Ind 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 Dongkook Ind (001620)?
The closing price on Sep 23, 2026 was 2,230 KRW. Our model-based fair value is 1,633 KRW, about −27% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dongkook Ind right now?
The model range is unusually wide (876.96 KRW to 2,314 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Dongkook Ind
How large is the market capitalisation of Dongkook Ind (001620)?
The market capitalisation of Dongkook Ind is 49.6B KRW (≈ $36.5M). 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 Dongkook Ind (001620)?
The price-to-sales ratio of Dongkook Ind is 0.06 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Dongkook Ind (001620)?
The net margin of Dongkook Ind is 3.9% (fiscal year 2025). 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 Dongkook Ind (001620)?
The return on equity (ROE) of Dongkook Ind is 16.4% (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 Dongkook Ind (001620)?
On an EBIT basis the return on assets of Dongkook Ind is −0.2% (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 Dongkook Ind (001620)?
The operating margin of Dongkook Ind is −0.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dongkook Ind (001620)?
Revenue at Dongkook Ind is growing +19.6% versus a year earlier (3y avg +9.6%). 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 Dongkook Ind (001620)?
Earnings per share at Dongkook Ind are growing +21.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Dongkook Ind (001620) carry?
The net debt of Dongkook Ind is 183B KRW (fiscal year 2025, ≈ 23.7 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 Dongkook Ind in the live analysis
One click puts Dongkook Ind on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
