EN DE

Ilsung Construction Co (013360) Fair Value & Analysis

Industrials · KR · Market cap 71.9B KRW

IC Ilsung Construction Co 013360 · KO
Price1,498 KRW
Fair Value1,456 KRW
Upside-2.8%
Quality54/100
Watch Ilsung Construction Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.8% net margin
Low debt · generates free cash flow
Mixed vs. peers (4/10)
Narrow moat 20/100
Evidence: High Range 883.81 KRW – 1,820 KRW Share as image

Fair value as of: Jul 22, 2026

From 25 valuation models · updated 19 days ago

Share price −13.9% over the past month.

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

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 (883.81 KRW to 1,820 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

7,445 KRW 1,160 KRW Fair Value 1,456 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 1,160 KRW – 7,445 KRW · fair‑value band 883.81 KRW – 1,820 KRW · the 1,498 KRW price screens above the 1,456 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

Ilsung Construction Co (013360) currently trades at 1,498 KRW, while our model-based Fair Value estimate is 1,456 KRW, implying the stock looks roughly 2.8% fairly valued today. The Quality Score stands at 54/100 (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: high).

Over the trailing twelve months, Ilsung Construction Co generated revenue of 423B KRW at a net margin of 0.8%. Revenue declined 25.8% year over year. It earns a return on equity of 4.9%. Net debt stands at 98.1B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 883.81 KRW (bear case) to 1,820 KRW (bull case); at 1,498 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 47% below its 52-week high and 36% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at -3%, 013360 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 2,683 KRW 3,907 KRW 5,595 KRW 80
Residual Income 1,036 KRW 1,043 KRW 998.25 KRW 76
Rev-Margin DCF 1,867 KRW 2,869 KRW 3,968 KRW 74
All 25 models by family
DCF Models
FCF DCF 2,606 KRW 3,936 KRW 5,858 KRW 38
Owner Earnings 1,327 KRW 2,062 KRW 3,125 KRW 31
5Y Revenue Exit 1,867 KRW 2,832 KRW 4,011 KRW 39
5Y EBITDA Exit 2,341 KRW 3,682 KRW 5,183 KRW 41
5Y P/E Exit 1,388 KRW 1,972 KRW 2,543 KRW 38
10Y Revenue Exit 2,063 KRW 2,983 KRW 4,111 KRW 36
10Y EBITDA Exit 2,413 KRW 3,560 KRW 4,972 KRW 37
10Y P/E Exit 1,815 KRW 2,398 KRW 3,032 KRW 35
Earnings-Based
Graham-Dodd 471.37 KRW 1,175 KRW 1,524 KRW 54
PEG = 1.0 214.47 KRW 306.39 KRW 398.31 KRW 46
EPV 1,454 KRW 1,739 KRW 1,988 KRW 59
Dividend Discount
Gordon GGM 45.82 KRW 85.71 KRW 140.58 KRW 70
DDM Multi-Stage 45.82 KRW 69.31 KRW 94.81 KRW 61
Multiples
P/E Multiple 1,092 KRW 1,456 KRW 1,820 KRW 63
P/S Multiple 883.81 KRW 1,178 KRW 1,473 KRW 58
P/B Multiple 883.81 KRW 1,178 KRW 1,473 KRW 55
EV/EBIT 2,287 KRW 3,135 KRW 3,982 KRW 53
EV/EBITDA 2,531 KRW 3,460 KRW 4,389 KRW 54
EV/Revenue 1,559 KRW 2,337 KRW 3,115 KRW 43
Asset-Based
NCAV (Graham) 677.24 KRW 907.50 KRW 1,354 KRW 50
Growth DCF
Growth DCF 2,683 KRW 3,907 KRW 5,595 KRW 80
Rev-Margin DCF 1,867 KRW 2,869 KRW 3,968 KRW 74
Economic Profit
Residual Income 1,036 KRW 1,043 KRW 998.25 KRW 76
ROIC Compounder 1,472 KRW 1,876 KRW 2,354 KRW 72
Growth Earnings
Growth-Adj P/E 840.69 KRW 1,201 KRW 1,561 KRW 68

Widest divergence: Growth DCF (2,869 KRW) versus Dividend Discount (69.31 KRW). Highest evidence: Growth DCF (80).

Notify me when 013360 reaches fair value

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

Key figures & financial health

Revenue (TTM) 423B KRW
Revenue growth (YoY) -25.8%
Net margin 0.8%
Return on equity 4.9%
Free cash flow 14.3B KRW FY2025
Operating margin 1.9%
More key figures
EPS growth (YoY) -77.8%
Net debt 98.1B KRW FY2025

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 52 · Market factors (momentum, volatility) 24

Profitability 35
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 13
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 9
Price trend over the last 3–12 months (market factor)
52W Momentum 22
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

Ilsung Construction Co., Ltd. operates as a construction company in South Korea. It undertakes housing, building, plant, and infrastructure works under the True-L brand. The company was founded in 1978 and is headquartered in Yongin-si, South Korea. Ilsung Construction Co., Ltd. operates as a subsidiary of Ib Capital Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ilsung Construction Co reported revenue of 453B KRW in FY2025 versus 416B KRW in FY2021, a compound +2.1%/yr. Reported net income was 3.7B KRW in FY2025, compounding −9.8%/yr from FY2021.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
453B KRW
Latest YoY
−9.5%
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.
−0.7%
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.
+5.8%
Avg. growth/yr (14Y) ⓘ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.
+4.6%
Revenue +2.1%/yr
FY21 416B KRW
FY22 463B KRW
FY23 608B KRW
FY24 500B KRW
FY25 453B KRW
Net income −9.8%/yr
FY21 5.7B KRW
FY22 7.2B KRW
FY23 4.1B KRW
FY24 −57.5B KRW
FY25 3.7B KRW

Watch 013360: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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.

Ilsung Construction Co · Fair Value
1,456 KRW −3%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Ilsung Construction Co Fair Value". https://www.fairvalue-calculator.com/stock/013360

Peer Group

Engineering & Construction · 839 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 54 · Above median
Fair Value upside −3% · Above median
Return on equity (TTM) 5% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth -26% · Bottom 25%
Debt / equity 0.35× · Higher than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 1.4× · 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 30 · sector 16
FUTURE 0 · sector 17
PAST 19 · sector 26
HEALTH 83 · sector 94
DIVIDEND 0 · sector 33

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare Ilsung Construction Co 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Ilsung Construction Co (013360) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 1,456 KRW versus a price of 1,498 KRW, about −3% (fairly valued).
What is the fair value of 013360?
Our model-based fair value for Ilsung Construction Co is 1,456 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 1,498 KRW.
What is the quality score of 013360?
Ilsung Construction Co has a Quality Score of 54/100. 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 Ilsung Construction Co (013360)?
Ilsung Construction Co reported trailing-twelve-month revenue of about 423B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 013360?
The net profit margin of Ilsung Construction Co is about 0.8%, meaning it keeps roughly 0.8% of revenue as net income. 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 Ilsung Construction 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.