Il Sung Const (013360) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Il Sung Const KRW 1,456, price KRW 1,382, upside +5.3%, quality 54 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Il Sung Const 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 1,160 KRW – 7,445 KRW · fair‑value band 970.71 KRW – 1,820 KRW · the 1,382 KRW price screens below the 1,456 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 Il Sung Const in your weekly email
Every Wednesday you see whether Il Sung Const 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.
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.
Stock analysis
Il Sung Const (013360) currently trades at 1,382 KRW, while our model-based Fair Value estimate is 1,456 KRW, implying the stock looks roughly 5.1% fairly valued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 2,989 KRW per share, and 14 of the 23 models we run sit above the 1,382 KRW price.
Bear case: the Asset-Based group reads lowest at 907.50 KRW, and 9 of the 23 models stay below the price. Evidence for this calculation is low.
Scenario range: 970.71 KRW (bear) to 1,820 KRW (bull), the price of 1,382 KRW sits inside 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 54/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Il Sung Const 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.
Key figures
Market cap 74.7B KRW (≈ $52.3M) · P/S ratio 0.17 · Net margin 0.8% · Return on equity 4.9% · Return on assets (EBIT) −0.5% · Operating margin 1.9% · Revenue (TTM) 423B KRW · Revenue growth (YoY) −25.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 48% below its 52-week high and 19% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −31% fair-value upside, at 5%, 013360 screens cheaper than that median.
Fair Value models
Bear 970.71 KRWFair Value 1,456 KRWBull 1,820 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.60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−9.5%
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.
−0.7%
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.
+5.8%
Start year 2020 (pandemic). Over 10 years: +7.0% a year
Revenue growth 14 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.
+4.6%
’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.
+5.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.5%
Dividend (yield on the price)0.0%
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.4% → 2%
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+7.4%
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 +5.2% 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.Engineering & Construction · 839 stocks
Beats the industry median on 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+5% · Above median
Profitability
Return on equity (TTM)5% · Below median
Return on assets1% · Below median
Net margin (TTM)1% · Below median
Operating margin (TTM)2% · Below median
Growth and dividend
Revenue growth−26% · Bottom 25%
Balance sheet
Debt / equity0.35× · Above median
Valuation Multiplesvs Engineering & Construction 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). "Il Sung Const Fair Value". https://www.fairvalue-calculator.com/stock/013360
Frequently asked questions
Is Il Sung Const (013360) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 1,456 KRW versus a price of 1,382 KRW, about +5% upside (fairly valued).
What is the fair value of 013360?
Our model-based fair value for Il Sung Const is 1,456 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 1,382 KRW.
What is the quality score of 013360?
Il Sung Const 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 price target for Il Sung Const (013360)?
Our model-based price target is the fair value of 1,456 KRW (as of Sep 24, 2026) from 23 valuation models. Cautious scenario 970.71 KRW, optimistic scenario 1,820 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Il Sung Const stock forecast for 2026?
Our models put fair value at 1,456 KRW, about +5% upside versus a price of 1,382 KRW (fairly valued). Cautious scenario 970.71 KRW, optimistic scenario 1,820 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Il Sung Const (013360)?
Il Sung Const reported trailing-twelve-month revenue of about 423B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into Il Sung Const (013360)?
For today's price to be fair in a discounted-cash-flow model, Il Sung Const would have to grow free cash flow by +7.4 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 013360 use?
Our models discount Il Sung Const at 13.1 %: a base by market capitalisation (micro), 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 Il Sung Const that is +7.4 % per year a year over ten years, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Il Sung Const (013360) delivered so far?
Over the past 5 years revenue at Il Sung Const grew +5.8 % a year. The price currently implies +7.4 % 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 Il Sung Const (013360) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Il Sung Const (+7.4 % 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 Il Sung Const (013360)?
The free-cash-flow yield on the price is 19.19 %: that much free cash flow Il Sung Const produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Il Sung Const (013360)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Il Sung Const it is 1,456 KRW per share (as of Sep 24, 2026), against a price of 1,382 KRW. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Il Sung Const stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 013360 trades below its calculated fair value: price 1,382 KRW, fair value 1,456 KRW, a gap of about +5% (fairly valued). 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 013360?
No. The price is what the market pays today (1,382 KRW); the fair value is what the company's own numbers justify (1,456 KRW). For Il Sung Const the two are 73.69 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Il Sung Const worth?
The market values Il Sung Const at about 74.7B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 1,382 KRW; our models calculate a fair value of 1,456 KRW per share.
What do the bullish and bearish scenarios say about 013360?
Our models span a range for Il Sung Const: cautious scenario 970.71 KRW, base 1,456 KRW, optimistic 1,820 KRW per share (as of Sep 24, 2026, price 1,382 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Il Sung Const (013360)?
Balance-sheet figures for Il Sung Const (as of Sep 24, 2026): return on equity 4.9%, debt of 0.35 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 013360 from its 52-week high?
Il Sung Const trades at 1,382 KRW, about 48% below its 52-week high of 2,660 KRW and 19% above the low of 1,160 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 1,456 KRW is for.
Which stocks are comparable to Il Sung Const?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Comfort Systems USA, Inc, Larsen & Toubro Limited, 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 Il Sung Const stock attractive at the current price?
The data as of Sep 24, 2026: price 1,382 KRW, calculated fair value 1,456 KRW (+5%), Quality Score 54/100, from 23 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 013360 calculated?
We run Il Sung Const through 23 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 1,456 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 13.0 % above its aggregate fair value. Il Sung Const currently trades 5 % 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 Il Sung Const (013360)?
The closing price on Sep 23, 2026 was 1,382 KRW. Our model-based fair value is 1,456 KRW, about +5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Il Sung Const right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (970.71 KRW to 1,820 KRW) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Il Sung Const
How large is the market capitalisation of Il Sung Const (013360)?
The market capitalisation of Il Sung Const is 74.7B KRW (≈ $52.3M). 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 Il Sung Const (013360)?
The price-to-sales ratio of Il Sung Const is 0.17 (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 Il Sung Const (013360)?
The net margin of Il Sung Const is 0.8% (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 Il Sung Const (013360)?
The return on equity (ROE) of Il Sung Const is 4.9% (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 Il Sung Const (013360)?
On an EBIT basis the return on assets of Il Sung Const is −0.5% (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 Il Sung Const (013360)?
The operating margin of Il Sung Const is 1.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Il Sung Const (013360)?
Revenue at Il Sung Const is growing −25.8% versus a year earlier (3y avg −0.7%). 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 Il Sung Const (013360)?
Earnings per share at Il Sung Const are growing −75.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Il Sung Const (013360) carry?
The net debt of Il Sung Const is 98.1B KRW (fiscal year 2025, ≈ 6.8 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 Il Sung Const in the live analysis
One click puts Il Sung Const 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.
