EN DE

Young Heung I& (012160) Fair Value & Analysis

Basic Materials · KR · Market cap 24.5B KRW

YH Young Heung I& 012160 · KO
Price2,525 KRW
Fair Value2,415 KRW
Upside-4.3%
Quality53/100
Watch Young Heung I& for free, get notified when fair value or trend changes. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Mixed Growth
!Loss-making · -13.0% net margin
!Mixed vs. peers (6/11)
!Narrow moat 18/100
Mixed Growth
Loss-making · -13.0% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/11)
Narrow moat 18/100
Evidence: Medium Range 1,407 KRW – 3,424 KRW Share as image

Fair value as of: Aug 13, 2026

From 12 valuation models · updated 7 days ago

Fair value updated Aug 13, 2026, revised from 2,508 KRW to 2,415 KRW (−3.7%) since Jul 22, 2026. Share price +5.4% over the past month.

A solid business, currently priced close to our fair value.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (1,407 KRW to 3,424 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2,585 KRW 360.00 KRW Fair Value 2,415 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 360.00 KRW – 2,585 KRW · fair‑value band 1,407 KRW – 3,424 KRW · the 2,525 KRW price screens above the 2,415 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

Young Heung I& (012160) currently trades at 2,525 KRW, while our model-based Fair Value estimate is 2,415 KRW, implying the stock looks roughly 4.3% fairly valued today. The Quality Score stands at 53/100 (solid quality), in the Basic Materials 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, Young Heung I& generated revenue of 419B KRW at a net margin of -13.0%. Revenue declined 13.1% year over year. It earns a return on equity of -29.8%. Net debt stands at 125B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 1,407 KRW (bear case) to 3,424 KRW (bull case); at 2,525 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. For context, the median of 10 Basic Materials peers we cover trades at -22% fair-value upside, at -4%, 012160 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 36,595 KRW 53,143 KRW 76,399 KRW 80
Rev-Margin DCF 30,664 KRW 47,344 KRW 66,055 KRW 74
Gordon GGM 1,066 KRW 2,215 KRW 3,515 KRW 70
All 12 models by family
DCF Models
FCF DCF 35,799 KRW 54,139 KRW 81,375 KRW 38
5Y Revenue Exit 30,664 KRW 47,078 KRW 67,574 KRW 39
5Y EBITDA Exit 12,862 KRW 14,446 KRW 15,789 KRW 41
10Y Revenue Exit 31,334 KRW 46,599 KRW 66,204 KRW 36
10Y EBITDA Exit 20,956 KRW 24,187 KRW 27,412 KRW 37
Dividend Discount
Gordon GGM 1,066 KRW 2,215 KRW 3,515 KRW 70
DDM Multi-Stage 1,066 KRW 1,685 KRW 2,325 KRW 61
Multiples
EV/EBITDA 340.43 KRW 506.47 KRW 672.52 KRW 54
EV/Revenue 29,414 KRW 42,087 KRW 54,760 KRW 43
Asset-Based
NCAV (Graham) 6,465 KRW 8,663 KRW 12,931 KRW 50
Growth DCF
Growth DCF 36,595 KRW 53,143 KRW 76,399 KRW 80
Rev-Margin DCF 30,664 KRW 47,344 KRW 66,055 KRW 74

Widest divergence: Growth DCF (47,344 KRW) versus Multiples (506.47 KRW). Highest evidence: Growth DCF (80).

Notify me when 012160 reaches fair value

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

Key figures & financial health

Revenue (TTM) 419B KRW
Revenue growth (YoY) -13.1%
Net margin -13.0%
Return on equity -29.8%
Free cash flow 34.1B KRW FY2025
Operating margin -1.5%
More key figures
EPS growth (YoY) -58.9%
Net debt 125B KRW FY2025

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

Quality Score breakdown

Overall quality 53/100

Of which business quality 51 · Market factors (momentum, volatility) 83

Profitability 19
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 28
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 91
Distance to the 52-week high (market factor)
Net Issuance 91
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

Youngwire Co., Ltd. manufactures and sells wire rope products. It offers general, paralleled, non-rotating, and compact wire ropes, as well as swaged, cable laid, and EV and IP ropes; steel wires for beds, springs, and rolling products; control cables, which are used for machinery operations and automobiles; and PC strands for use in nuclear power plants, …

Full company description

Youngwire Co., Ltd. manufactures and sells wire rope products. It offers general, paralleled, non-rotating, and compact wire ropes, as well as swaged, cable laid, and EV and IP ropes; steel wires for beds, springs, and rolling products; control cables, which are used for machinery operations and automobiles; and PC strands for use in nuclear power plants, railroad ties, bridges, bridge piers, and elevated roads. The company also provides X-Bon products for use in concrete electric pole and pile reinforcing, reinforcement of building columns, bents, reinforcing ducts, piles, poles, hume piles, beams, sheet piles, and high stressed pile; CD bars that are used in OA and optical instrument, automotive, and machinery parts applications, as well as for bolt, lench, tools, and spring; and IT wires that are used for automobile suspension coil springs. Further, the company provides port and inland logistic services. The company exports its products to the United States, Europe, Asia, and internationally. The company was formerly known as Young Heung Iron & Steel Co., Ltd. Youngwire Co., Ltd. was founded in 1977 and is headquartered in Boryeong-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Young Heung I& reported revenue of 433B KRW in FY2025 versus 409B KRW in FY2021, a compound +1.5%/yr. Reported net income was −52.3B KRW in FY2025.

Growth Quality 56/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
433B KRW
Latest YoY
−9.8%
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.
−6.3%
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.
+16.2%
Avg. growth/yr (15Y) 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.
+9.0%
Revenue +1.5%/yr
FY21 409B KRW
FY22 527B KRW
FY23 497B KRW
FY24 480B KRW
FY25 433B KRW
Net income
FY21 5.6B KRW
FY22 −328M KRW
FY23 −6.4B KRW
FY24 −7.8B KRW
FY25 −52.3B KRW

Watch 012160: get an alert when its fair value changes →

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). "Young Heung I& Fair Value". https://www.fairvalue-calculator.com/stock/012160

Peer Group

Steel · 385 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 53 · Above median
Fair Value upside −4% · Above median
Return on assets -2% · Bottom 25%
Net margin (TTM) -13% · Bottom 25%
Operating margin (TTM) -1% · Bottom 25%
Revenue growth -13% · Bottom 25%
Dividend yield (TTM) 6.2% · Top 25%
Debt / equity 0.09× · Lower than median

Valuation Multiples vs Steel median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 3.0× · 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
VALUE28 · sector 17
FUTURE0 · sector 2
PAST0 · sector 16
HEALTH95 · sector 95
DIVIDEND100 · sector 48

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

Similar stocks

10 more Steel stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
JSW Steel Limited JSWSTEEL ₹1,296 ₹1,119 -14%
Tata Steel Limited TATASTEEL ₹186.20 ₹145.39 -22%
POSCO Holdings 005490 325,000 KRW 155,270 KRW -52%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,838 ARS +16%
Jindal Steel & Power Limited JINDALSTEL ₹1,114 ₹429.44 -61%
Lloyds Metals and Energy Limited LLOYDSME ₹1,891 ₹793.69 -58%
Gerdau S.A GGBN 83.50 MXN 39.22 MXN -53%
Ternium S.A TXR 17,780 ARS 27,472 ARS +55%
NMDC Limited NMDC ₹85.00 ₹112.98 +33%
Jindal Stainless Limited JSL ₹735.40 ₹552.30 -25%

Compare Young Heung I& with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

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

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is Young Heung I& (012160) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 2,415 KRW versus a price of 2,525 KRW, about −4% (fairly valued).
What is the fair value of 012160?
Our model-based fair value for Young Heung I& is 2,415 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 2,525 KRW.
What is the quality score of 012160?
Young Heung I& has a Quality Score of 53/100. 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 Young Heung I& (012160)?
Young Heung I& reported trailing-twelve-month revenue of about 419B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 012160?
The net profit margin of Young Heung I& is about -13.0%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Young Heung I& 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.