Ilshinstone (007110) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Ilshinstone KRW 265, price KRW 603, upside -56.0%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Ilshinstone 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 541.00 KRW – 3,125 KRW · fair‑value band 252.30 KRW – 276.52 KRW · the 603.00 KRW price screens above the 265.20 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Ilshinstone in your weekly email
Every Wednesday you see whether Ilshinstone 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.
Ilshinstone.Co.,Ltd. produces and sells building materials in South Korea and internationally. It offers limestone, marble, sandstone, Pocheon stone, cork, fila, granite, basalt, travertine, and other products, as well as dump and showroom leases. The company also exports its products. The company was formerly known as Ilshin Stone Craft Co., Ltd.
Show more
Ilshinstone.Co.,Ltd. produces and sells building materials in South Korea and internationally. It offers limestone, marble, sandstone, Pocheon stone, cork, fila, granite, basalt, travertine, and other products, as well as dump and showroom leases. The company also exports its products. The company was formerly known as Ilshin Stone Craft Co., Ltd. and changed its name to Ilshinstone.Co.,Ltd. Ilshinstone.Co.,Ltd. was founded in 1971 and is headquartered in Seoul, South Korea.
Stock analysis
Ilshinstone (007110) currently trades at 603.00 KRW, while our model-based Fair Value estimate is 265.20 KRW, implying the stock looks roughly 127.4% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 507.59 KRW per share, and 2 of the 14 models we run sit above the 603.00 KRW price.
Bear case: the Earnings-Based group reads lowest at 259.31 KRW, and 12 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: 252.30 KRW (bear) to 276.52 KRW (bull), the price of 603.00 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 55/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Ilshinstone reported revenue of 54.5B KRW in FY2025 versus 74.7B KRW in FY2021, a compound −7.6%/yr. Reported net income was −686M KRW in FY2025.
Key figures
Market cap 61.9B KRW (≈ $45.5M) · P/S ratio 0.79 · Net margin −1.3% · Return on equity 2.5% · Return on assets (EBIT) 2.7% · Operating margin 6.7% · Revenue (TTM) 78.7B KRW · Revenue growth (YoY) +21.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (medium confidence).
What moves the price
The share trades about 73% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −20% fair-value upside, at −56%, 007110 screens richer than that median.
Fair Value models
Bear 252.30 KRWFair Value 265.20 KRWBull 276.52 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.25/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−30.8%
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.
−26.6%
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.
−1.5%
Start year 2020 (pandemic)
Revenue growth 16 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.
+0.5%
’11
’12
’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.
2.8% (2020) → 1.2% (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).
+6.6%
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 +4.4% 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.Building Products & Equipment · 253 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside−56% · Bottom 25%
Profitability
Return on equity (TTM)2% · Below median
Return on assets2% · Below median
Net margin (TTM)2% · Below median
Operating margin (TTM)7% · Above median
Growth and dividend
Revenue growth21% · Top 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Building Products & Equipment median · lower = cheaper
P/FCF0.0× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 12
FUTURE (revenue growth)100· sector 11
PAST (return on equity)10· sector 23
HEALTH (low debt)100· sector 95
DIVIDEND (yield)0· sector 42
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). "Ilshinstone Fair Value". https://www.fairvalue-calculator.com/stock/007110
Frequently asked questions
Is Ilshinstone (007110) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 265.20 KRW versus a price of 603.00 KRW, about −56% upside (overvalued).
What is the fair value of 007110?
Our model-based fair value for Ilshinstone is 265.20 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 603.00 KRW.
What is the quality score of 007110?
Ilshinstone has a Quality Score of 55/100. 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 Ilshinstone (007110)?
Our model-based price target is the fair value of 265.20 KRW (as of Sep 24, 2026) from 14 valuation models. Cautious scenario 252.30 KRW, optimistic scenario 276.52 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Ilshinstone stock forecast for 2026?
Our models put fair value at 265.20 KRW, about −56% upside versus a price of 603.00 KRW (overvalued). Cautious scenario 252.30 KRW, optimistic scenario 276.52 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Ilshinstone (007110)?
Ilshinstone reported trailing-twelve-month revenue of about 78.7B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into Ilshinstone (007110)?
For today's price to be fair in a discounted-cash-flow model, Ilshinstone would have to grow free cash flow by +6.6 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 007110 use?
Our models discount Ilshinstone at 8.9 %: a base by market capitalisation (nano), damped by beta 0.40, 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 Ilshinstone that is +6.6 % per year a year over ten years, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has Ilshinstone (007110) delivered so far?
Over the past 5 years revenue at Ilshinstone grew -1.5 % a year. The price currently implies +6.6 % 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 Ilshinstone (007110) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Ilshinstone (+6.6 % 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 Ilshinstone (007110)?
The free-cash-flow yield on the price is 5.24 %: that much free cash flow Ilshinstone produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ilshinstone (007110)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ilshinstone it is 265.20 KRW per share (as of Sep 24, 2026), against a price of 603.00 KRW. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Ilshinstone stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 007110 trades above its calculated fair value: price 603.00 KRW, fair value 265.20 KRW, a gap of about −56% (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 007110?
No. The price is what the market pays today (603.00 KRW); the fair value is what the company's own numbers justify (265.20 KRW). For Ilshinstone the two are 337.80 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Ilshinstone worth?
The market values Ilshinstone at about 61.9B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 603.00 KRW; our models calculate a fair value of 265.20 KRW per share.
What do the bullish and bearish scenarios say about 007110?
Our models span a range for Ilshinstone: cautious scenario 252.30 KRW, base 265.20 KRW, optimistic 276.52 KRW per share (as of Sep 24, 2026, price 603.00 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Ilshinstone (007110)?
Balance-sheet figures for Ilshinstone (as of Sep 24, 2026): return on equity 2.5%, debt of 0.01 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 007110 from its 52-week high?
Ilshinstone trades at 603.00 KRW, about 73% below its 52-week high of 2,250 KRW and 11% above the low of 541.00 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 265.20 KRW is for.
Which stocks are comparable to Ilshinstone?
From the same area (Industrials) we also value Trane Technologies plc, Johnson Controls International plc, Carrier Global Corporation, Compagnie de Saint-Gobain S.A, 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 Ilshinstone stock attractive at the current price?
The data as of Sep 24, 2026: price 603.00 KRW, calculated fair value 265.20 KRW (−56%), Quality Score 55/100, from 14 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 007110 calculated?
We run Ilshinstone through 14 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 265.20 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. Ilshinstone 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 Ilshinstone (007110)?
The closing price on Sep 23, 2026 was 603.00 KRW. Our model-based fair value is 265.20 KRW, about −56% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ilshinstone right now?
The price sits above even our optimistic bull case (276.52 KRW). The favourable scenario is already priced in. 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 but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder. The models converge in a tight band (252.30 KRW to 276.52 KRW), unusually little disagreement for a valuation.
Key figures of Ilshinstone
How large is the market capitalisation of Ilshinstone (007110)?
The market capitalisation of Ilshinstone is 61.9B KRW (≈ $45.5M). 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 Ilshinstone (007110)?
The price-to-sales ratio of Ilshinstone is 0.79 (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 Ilshinstone (007110)?
The net margin of Ilshinstone is −1.3% (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 Ilshinstone (007110)?
The return on equity (ROE) of Ilshinstone is 2.5% (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 Ilshinstone (007110)?
On an EBIT basis the return on assets of Ilshinstone is 2.7% (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 Ilshinstone (007110)?
The operating margin of Ilshinstone is 6.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ilshinstone (007110)?
Revenue at Ilshinstone is growing +21.3% versus a year earlier (3y avg −26.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Ilshinstone (007110) carry?
The net debt of Ilshinstone is 222M KRW (fiscal year 2025, ≈ 0.1 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 Ilshinstone in the live analysis
One click puts Ilshinstone 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.
