EN DE

Taeyang Metal Industrial Co (004100) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 90.5B KRW

TM Taeyang Metal Industrial Co 004100 · KO
Price2,425 KRW
Fair Value2,107 KRW
Upside-13.1%
Quality38/100
Watch Taeyang Metal Industrial Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 0.6% net margin
Low debt · negative free cash flow
0.41% dividend yield
Trails peers (1/10)
Narrow moat 29/100
Evidence: High Range 1,580 KRW – 2,633 KRW Share as image

Fair value as of: Jul 22, 2026

From 15 valuation models · updated 19 days ago

Share price +2.8% over the past month.

Below-average quality, and screening another 13% overvalued on our models.

What matters now

  • Our model range runs from 1,580 KRW (bear) to 2,633 KRW (bull), base 2,107 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 38/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4,815 KRW 1,005 KRW Fair Value 2,107 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 1,005 KRW – 4,815 KRW · fair‑value band 1,580 KRW – 2,633 KRW · the 2,425 KRW price screens above the 2,107 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Taeyang Metal Industrial Co (004100) currently trades at 2,425 KRW, while our model-based Fair Value estimate is 2,107 KRW, implying the stock looks roughly 13.1% overvalued today. The Quality Score stands at 38/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Taeyang Metal Industrial Co generated revenue of 617B KRW at a net margin of 0.6%. Revenue declined 2.2% year over year. It earns a return on equity of 2.4%. Net debt stands at 215B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 1,580 KRW (bear case) to 2,633 KRW (bull case); at 2,425 KRW, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 36% below its 52-week high and 25% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -13%, 004100 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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
Highest evidence
Residual Income 3,201 KRW 3,021 KRW 2,382 KRW 76
ROIC Compounder 4,858 KRW 6,039 KRW 7,391 KRW 72
Gordon GGM 104.30 KRW 172.41 KRW 251.66 KRW 70
All 15 models by family
Earnings-Based
Graham-Dodd 651.12 KRW 1,483 KRW 1,900 KRW 54
PEG = 1.0 245.99 KRW 351.42 KRW 456.84 KRW 46
EPV 4,818 KRW 5,697 KRW 6,467 KRW 59
Dividend Discount
Gordon GGM 104.30 KRW 172.41 KRW 251.66 KRW 70
DDM Multi-Stage 104.30 KRW 152.88 KRW 206.98 KRW 61
Multiples
P/E Multiple 1,580 KRW 2,107 KRW 2,633 KRW 63
P/S Multiple 1,221 KRW 1,628 KRW 2,035 KRW 58
P/B Multiple 1,221 KRW 1,628 KRW 2,035 KRW 55
EV/EBIT 7,851 KRW 10,621 KRW 13,391 KRW 53
EV/EBITDA 8,280 KRW 11,193 KRW 14,106 KRW 54
EV/Revenue 5,143 KRW 7,544 KRW 9,944 KRW 43
Asset-Based
NCAV (Graham) 2,277 KRW 3,051 KRW 4,553 KRW 50
Economic Profit
Residual Income 3,201 KRW 3,021 KRW 2,382 KRW 76
ROIC Compounder 4,858 KRW 6,039 KRW 7,391 KRW 72
Growth Earnings
Growth-Adj P/E 1,182 KRW 1,688 KRW 2,195 KRW 68

Widest divergence: Asset-Based (3,051 KRW) versus Dividend Discount (152.88 KRW). Highest evidence: Residual Income (76).

Notify me when 004100 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 617B KRW
Revenue growth (YoY) -2.2%
Net margin 0.6%
Return on equity 2.4%
Free cash flow −26.5B KRW FY2025
Operating margin 3.9%
More key figures
Dividend yield 0.4%
EPS growth (YoY) +11.5%
Net debt 215B KRW FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 38/100

Of which business quality 36 · Market factors (momentum, volatility) 37

Profitability 32
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 7
Earnings quality: real cash, not paper profit
Fin. Strength 18
Balance sheet, leverage, solvency risk
Investment 62
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 27
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Taeyang Metal Industrial Co., Ltd. produces and sells cold forging and precision machining parts for automobiles in South Korea and internationally.

Full company description

Taeyang Metal Industrial Co., Ltd. produces and sells cold forging and precision machining parts for automobiles in South Korea and internationally. The company offers cold forged parts for steering systems, including inner and outer ball joint assembly parts applied on the gear boxes, inter mediate shaft, and columns; brake systems, such as guide rods and tie bars; and eco-friendly systems comprising cold forged fasteners used for electric car's core components, batteries, and electric motors. It also provides cold forged fastening parts for power train systems, including advanced driver assistance systems; industrial bolts for suspension systems; and industrial machine/construction/civil engineering fasteners. The company was founded in 1954 and is headquartered in Ansan-si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Taeyang Metal Industrial Co reported revenue of 620B KRW in FY2025 versus 463B KRW in FY2021, a compound +7.6%/yr. Reported net income was 3.5B KRW in FY2025.

Growth Quality 46/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
620B KRW
Latest YoY
+0.0%
Avg. growth/yr (3Y) 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.
+2.9%
Avg. growth/yr (5Y) 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.
+8.9%
Avg. growth/yr (17Y) 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.
+6.7%
Revenue +7.6%/yr
FY21 463B KRW
FY22 570B KRW
FY23 617B KRW
FY24 620B KRW
FY25 620B KRW
Net income
FY21 −12.0B KRW
FY22 −626M KRW
FY23 65.4M KRW
FY24 2.5B KRW
FY25 3.5B KRW

004100 screens 13% overvalued. Compare with Hyundai Mobis Co →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "Taeyang Metal Industrial Co Fair Value". https://www.fairvalue-calculator.com/stock/004100

Peer Group

Auto Parts · 641 stocks

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.

Quality Score 38 · Bottom 25%
Fair Value upside −13% · Below median
Return on equity (TTM) 2% · Below median
Return on assets 2% · Below median
Net margin (TTM) 1% · Bottom 25%
Operating margin (TTM) 4% · Below median
Revenue growth -2% · Below median
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.15× · Higher than median

Valuation Multiples vs Auto Parts median · lower = cheaper

EV/EBITDA 0.5× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 16 · sector 17
FUTURE 0 · sector 24
PAST 10 · sector 26
HEALTH 93 · sector 95
DIVIDEND 8 · sector 30

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Taeyang Metal Industrial Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Taeyang Metal Industrial Co (004100) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 2,107 KRW versus a price of 2,425 KRW, about −13% (overvalued).
What is the fair value of 004100?
Our model-based fair value for Taeyang Metal Industrial Co is 2,107 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 2,425 KRW.
What is the quality score of 004100?
Taeyang Metal Industrial Co has a Quality Score of 38/100. 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 revenue of Taeyang Metal Industrial Co (004100)?
Taeyang Metal Industrial Co reported trailing-twelve-month revenue of about 617B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 004100?
The net profit margin of Taeyang Metal Industrial Co is about 0.6%, meaning it keeps roughly 0.6% of revenue as net income. Based on the latest reported figures.
Does Taeyang Metal Industrial Co pay a dividend?
Taeyang Metal Industrial Co currently shows a dividend yield of about 0.33% relative to its recent price (as of Jul 22, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Taeyang Metal Industrial Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.