Motonic (009680) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Motonic KRW 14,351, price KRW 10,210, upside +40.6%, quality 66 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Motonic 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 5,758 KRW – 11,450 KRW · fair‑value band 11,664 KRW – 17,164 KRW · the 10,210 KRW price screens below the 14,351 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 Motonic in your weekly email
Every Wednesday you see whether Motonic 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.
Motonic Corporation manufactures and sells automotive components worldwide.
Show more
Motonic Corporation manufactures and sells automotive components worldwide. The company offers high pressure regulators, receptacle, and manifolds; LPDI high-pressure fuel pumps, and low-pressure fuel pumps and drivers; LPI systems comprising pump modules, injection modules, regulators, and drivers; oil pump control units and fuel pump controllers; and variable valve lifts. It also provides electronic-cylinder deactivation actuators and electronic-variable valve lifts; aluminum alloy, stainless steel, plastic, and high pressure rails; oil pumps; GDI high-pressure fuel pumps; EGR valves; and air induction components comprising intake manifolds, throttle bodies, and air control valves. In addition, the company offers LPG bi-fuel systems, including regulators, cut-off solenoids, ECUs, and injectors; rocker arms; and gas filters, switch and level gauges, waste gate actuators, control units, piston clutches, and LPG mixer systems. The company was formerly known as Changwon Carburetor Ind. Co., Ltd. and changed its name to Motonic Corporation in March 2002. Motonic Corporation was founded in 1974 and is headquartered in Seoul, South Korea.
Stock analysis
Motonic (009680) currently trades at 10,210 KRW, while our model-based Fair Value estimate is 14,351 KRW, implying the stock looks roughly 28.9% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 20,739 KRW per share, and 20 of the 22 models we run sit above the 10,210 KRW price.
Bear case: the Earnings-Based group reads lowest at 5,527 KRW, and 2 of the 22 models stay below the price. Evidence for this calculation is medium.
Scenario range: 11,664 KRW (bear) to 17,164 KRW (bull), the price of 10,210 KRW sits below 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 66/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Motonic reported revenue of 280B KRW in FY2025 versus 196B KRW in FY2021, a compound +9.3%/yr. Reported net income was 27.0B KRW in FY2025, compounding +22.6%/yr from FY2021.
Key figures
Market cap 221B KRW (≈ $162M) · P/S ratio 0.76 · Dividend yield 7.7% · Net margin 9.7% · Return on equity 5.5% · Return on assets (EBIT) 3.5% · Operating margin 6.4% · Revenue (TTM) 277B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 10% 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 41%, 009680 screens cheaper than that median.
Fair Value models
Bear 11,664 KRWFair Value 14,351 KRWBull 17,164 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.73/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−3.8%
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.
+7.7%
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.
+9.4%
Start year 2020 (pandemic). Over 10 years: +3.2% 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.
+1.1%
’14
’15
’16
’17
’18
’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.
+25.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+17.9%
Dividend (yield on the price)7.7%
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.7% → 7%
Growth Forecast
Little optimism in the price
The price assumes less 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).
−17.5%
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 −19.2% 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 7/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+41% · Top 25%
Profitability
Return on equity (TTM)5% · Below median
Return on assets2% · Below median
Net margin (TTM)9% · Top 25%
Operating margin (TTM)6% · Above median
Growth and dividend
Revenue growth−4% · Below median
Dividend yield (TTM)7.7% · Top 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
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). "Motonic Fair Value". https://www.fairvalue-calculator.com/stock/009680
Frequently asked questions
Is Motonic (009680) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 14,351 KRW versus a price of 10,210 KRW, about +41% upside (undervalued).
What is the fair value of 009680?
Our model-based fair value for Motonic is 14,351 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 10,210 KRW.
What is the quality score of 009680?
Motonic has a Quality Score of 66/100. 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 Motonic (009680)?
Our model-based price target is the fair value of 14,351 KRW (as of Sep 24, 2026) from 22 valuation models. Cautious scenario 11,664 KRW, optimistic scenario 17,164 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Motonic stock forecast for 2026?
Our models put fair value at 14,351 KRW, about +41% upside versus a price of 10,210 KRW (undervalued). Cautious scenario 11,664 KRW, optimistic scenario 17,164 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Motonic (009680)?
Motonic reported trailing-twelve-month revenue of about 277B KRW (latest available figure, as of Sep 24, 2026).
Does Motonic pay a dividend?
Motonic currently shows a dividend yield of about 7.74% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Motonic (009680)?
For today's price to be fair in a discounted-cash-flow model, Motonic would have to grow free cash flow by -17.5 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 009680 use?
Our models discount Motonic at 11.6 %: a base by market capitalisation (micro), damped by beta 0.42, 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 Motonic that is -17.5 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Motonic (009680) delivered so far?
Over the past 5 years revenue at Motonic grew +9.4 % a year. The price currently implies -17.5 % 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 Motonic (009680) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Motonic (-17.5 % 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 Motonic (009680)?
The free-cash-flow yield on the price is 22.82 %: that much free cash flow Motonic produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Motonic (009680)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Motonic it is 14,351 KRW per share (as of Sep 24, 2026), against a price of 10,210 KRW. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Motonic stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 009680 trades below its calculated fair value: price 10,210 KRW, fair value 14,351 KRW, a gap of about +41% (undervalued). 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 009680?
No. The price is what the market pays today (10,210 KRW); the fair value is what the company's own numbers justify (14,351 KRW). For Motonic the two are 4,141 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Motonic worth?
The market values Motonic at about 221B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 10,210 KRW; our models calculate a fair value of 14,351 KRW per share.
What do the bullish and bearish scenarios say about 009680?
Our models span a range for Motonic: cautious scenario 11,664 KRW, base 14,351 KRW, optimistic 17,164 KRW per share (as of Sep 24, 2026, price 10,210 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Motonic (009680)?
Balance-sheet figures for Motonic (as of Sep 24, 2026): return on equity 5.5%, debt of 0.00 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 009680 from its 52-week high?
Motonic trades at 10,210 KRW, about 11% below its 52-week high of 11,450 KRW and 10% above the low of 9,316 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 14,351 KRW is for.
Which stocks are comparable to Motonic?
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 Motonic stock attractive at the current price?
The data as of Sep 24, 2026: price 10,210 KRW, calculated fair value 14,351 KRW (+41%), Quality Score 66/100, from 22 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 009680 calculated?
We run Motonic through 22 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 14,351 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. Motonic currently trades 41 % below its own fair value, and the market average says nothing about that. 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 Motonic (009680)?
The closing price on Sep 23, 2026 was 10,210 KRW. Our model-based fair value is 14,351 KRW, about +41% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Motonic right now?
The price is below even our cautious bear case (11,664 KRW). The market is more pessimistic than our downside scenario. Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Motonic
How large is the market capitalisation of Motonic (009680)?
The market capitalisation of Motonic is 221B KRW (≈ $162M). 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 Motonic (009680)?
The price-to-sales ratio of Motonic is 0.76 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Motonic (009680)?
The dividend yield of Motonic is 7.7%. 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 Motonic (009680)?
The net margin of Motonic is 9.7% (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 Motonic (009680)?
The return on equity (ROE) of Motonic is 5.5% (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 Motonic (009680)?
On an EBIT basis the return on assets of Motonic is 3.5% (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 Motonic (009680)?
The operating margin of Motonic is 6.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Motonic (009680)?
Revenue at Motonic is growing −4.3% versus a year earlier (3y avg +7.7%). 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 Motonic (009680)?
Earnings per share at Motonic are growing −20.7% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Motonic in the live analysis
One click puts Motonic 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.
