EN DE

Pyung Hwa Hldg (010770) Fair Value & Analysis

Industrials · KR · Market cap 55.8B KRW

PH Pyung Hwa Hldg 010770 · KO
Price3,745 KRW
Fair Value2,498 KRW
Upside-33.3%
Quality56/100
Watch Pyung Hwa Hldg for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.0% net margin
Low debt · generates free cash flow
3.86% dividend yield
Ranks above peers (7/10)
Moderate moat 52/100
Evidence: Medium Range 1,556 KRW – 3,452 KRW Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 6 days ago

Fair value updated Aug 13, 2026, revised from 2,731 KRW to 2,498 KRW (−8.5%) since Jul 24, 2026. Share price −0.4% over the past month.

A solid business, but screening 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (3,452 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (1,556 KRW to 3,452 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

13,614 KRW 2,161 KRW Fair Value 2,498 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 2,161 KRW – 13,614 KRW · fair‑value band 1,556 KRW – 3,452 KRW · the 3,745 KRW price screens above the 2,498 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Pyung Hwa Hldg (010770) currently trades at 3,745 KRW, while our model-based Fair Value estimate is 2,498 KRW, implying the stock looks roughly 33.3% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Industrials 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: medium).

Over the trailing twelve months, Pyung Hwa Hldg generated revenue of 897B KRW at a net margin of 5.0%. Revenue grew 6.3% year over year. It earns a return on equity of 39.4%. Net debt stands at 208B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 1,556 KRW (bear case) to 3,452 KRW (bull case); at 3,745 KRW, the current price sits above 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 40% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -65% fair-value upside, at -33%, 010770 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
Growth DCF 17,331 KRW 25,427 KRW 36,762 KRW 80
Residual Income 16,169 KRW 22,098 KRW 135,341 KRW 76
Rev-Margin DCF 18,870 KRW 30,670 KRW 43,761 KRW 74
All 24 models by family
DCF Models
FCF DCF 16,919 KRW 25,858 KRW 39,062 KRW 38
Owner Earnings 23,707 KRW 36,048 KRW 54,276 KRW 31
5Y Revenue Exit 18,870 KRW 30,631 KRW 45,427 KRW 39
5Y EBITDA Exit 24,909 KRW 41,657 KRW 60,855 KRW 41
5Y P/E Exit 28,085 KRW 47,456 KRW 67,362 KRW 38
10Y Revenue Exit 17,330 KRW 27,807 KRW 41,407 KRW 36
10Y EBITDA Exit 21,796 KRW 35,364 KRW 52,921 KRW 37
10Y P/E Exit 23,802 KRW 39,338 KRW 57,778 KRW 35
Earnings-Based
Graham-Dodd 16,415 KRW 44,987 KRW 59,023 KRW 54
Lynch FV 8,922 KRW 12,746 KRW 16,569 KRW 50
PEG = 1.0 8,922 KRW 12,746 KRW 16,569 KRW 46
EPV 19,859 KRW 23,323 KRW 26,353 KRW 59
Multiples
P/E Multiple 39,830 KRW 53,107 KRW 66,383 KRW 63
P/S Multiple 30,778 KRW 41,037 KRW 51,296 KRW 58
P/B Multiple 26,563 KRW 35,417 KRW 44,272 KRW 55
EV/EBIT 31,807 KRW 42,716 KRW 53,625 KRW 53
EV/EBITDA 33,329 KRW 44,745 KRW 56,161 KRW 54
EV/Revenue 21,141 KRW 30,595 KRW 40,050 KRW 43
Asset-Based
NCAV (Graham) 4,427 KRW 5,932 KRW 8,854 KRW 50
Growth DCF
Growth DCF 17,331 KRW 25,427 KRW 36,762 KRW 80
Rev-Margin DCF 18,870 KRW 30,670 KRW 43,761 KRW 74
Economic Profit
Residual Income 16,169 KRW 22,098 KRW 135,341 KRW 76
ROIC Compounder 21,055 KRW 26,403 KRW 32,373 KRW 72
Growth Earnings
Growth-Adj P/E 31,447 KRW 44,924 KRW 58,401 KRW 68

Widest divergence: Growth Earnings (44,924 KRW) versus Asset-Based (5,932 KRW). Highest evidence: Growth DCF (80).

Notify me when 010770 reaches fair value

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

Key figures & financial health

Revenue (TTM) 897B KRW
Revenue growth (YoY) +6.3%
Net margin 5.0%
Return on equity 39.4%
Free cash flow 23.3B KRW FY2025
Operating margin 5.5%
More key figures
Dividend yield 3.9%
EPS growth (YoY) +220%
Net debt 208B KRW FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 51 · Market factors (momentum, volatility) 29

Profitability 60
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 19
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 30
Price trend over the last 3–12 months (market factor)
52W Momentum 15
Distance to the 52-week high (market factor)
Net Issuance 77
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

Pyung Hwa Holdings Co., Ltd. operates in the rubber industry in South Korea. The company offers anti-vibration systems, such as power train mounts, suspension and chassis products, engine systems, engine + belt systems, and advanced products; hose systems, including fuel, braking/steering, air, and cooling systems; and defense industry products comprising …

Full company description

Pyung Hwa Holdings Co., Ltd. operates in the rubber industry in South Korea. The company offers anti-vibration systems, such as power train mounts, suspension and chassis products, engine systems, engine + belt systems, and advanced products; hose systems, including fuel, braking/steering, air, and cooling systems; and defense industry products comprising caterpillars, pads, and road wheels. It also provides sealing systems that include engine, transmission, valve body, chassis, chassis shock absorber, and electronic industry products; and metallic materials that comprise drivetrain parts, steering units, brakes, home appliance parts, and electric/hydrogen vehicle parts, as well as designs and manufactures molds and automated machines for automotive parts products. Pyung Hwa Holdings Co., Ltd. was founded in 1950 and is based in Daegu, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Pyung Hwa Hldg reported revenue of 884B KRW in FY2025 versus 628B KRW in FY2021, a compound +8.9%/yr. Reported net income was 34.7B KRW in FY2025.

Growth Quality 83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
884B KRW
Latest YoY
+5.8%
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.
+6.1%
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.
+11.1%
Avg. growth/yr (25Y) 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.
+7.2%
Revenue +8.9%/yr
FY21 628B KRW
FY22 740B KRW
FY23 797B KRW
FY24 835B KRW
FY25 884B KRW
Net income
FY21 −16.1B KRW
FY22 −14.1B KRW
FY23 8.2B KRW
FY24 1.6B KRW
FY25 34.7B KRW

010770 screens 33% overvalued. Compare with Contemporary Amperex Technology 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). "Pyung Hwa Hldg Fair Value". https://www.fairvalue-calculator.com/stock/010770

Peer Group

Electrical Equipment & Parts · 543 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 56 · Above median
Fair Value upside −33% · Above median
Return on equity (TTM) 39% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth 6% · Below median
Dividend yield (TTM) 4.0% · Top 25%
Debt / equity 0.16× · Higher than median

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/FCF 0.0× · 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE32 · sector 56
PAST100 · sector 25
HEALTH92 · sector 97
DIVIDEND80 · sector 23

VALUE 0: the price sits above our fair-value range.

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 Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$652.50 HK$394.19 -40%
Delta Electronics (Thailand) Public Company DELTA 269.00 THB 40.28 THB -85%
LG Energy Solution, Ltd 373220 365,500 KRW 201,455 KRW -45%
WEG S.A WEGE3 14,900 ARS 4,338 ARS -71%
Sungrow Power Supply Co 300274 ¥117.53 ¥123.83 +5%
HD Hyundai Electric Co 267260 752,000 KRW 371,133 KRW -51%
LS ELECTRIC Co 010120 206,500 KRW 29,594 KRW -86%
Hyosung Heavy Industries Corporation 298040 2,892,000 KRW 1,013,099 KRW -65%
Hitachi Energy India Limited POWERINDIA ₹35,800 ₹6,106 -83%
CG Power and Industrial Solutions Limited CGPOWER ₹893.95 ₹130.16 -85%

Compare Pyung Hwa Hldg with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

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

Frequently asked questions

Is Pyung Hwa Hldg (010770) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 2,498 KRW versus a price of 3,745 KRW, about −33% (overvalued).
What is the fair value of 010770?
Our model-based fair value for Pyung Hwa Hldg is 2,498 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 3,745 KRW.
What is the quality score of 010770?
Pyung Hwa Hldg has a Quality Score of 56/100. 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 Pyung Hwa Hldg (010770)?
Pyung Hwa Hldg reported trailing-twelve-month revenue of about 897B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 010770?
The net profit margin of Pyung Hwa Hldg is about 5.0%, meaning it keeps roughly 5.0% of revenue as net income. Based on the latest reported figures.
Does Pyung Hwa Hldg pay a dividend?
Pyung Hwa Hldg currently shows a dividend yield of about 3.50% relative to its recent price (as of Aug 13, 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 Pyung Hwa Hldg 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.