EN DE

Kyeryong Const (013580) Fair Value & Analysis

Industrials · KR · Market cap 170B KRW

KC Kyeryong Const 013580 · KO
Price22,200 KRW
Fair Value17,057 KRW
Upside-23.2%
Quality53/100
Watch Kyeryong Const for free, get notified when fair value or trend changes. Watch for free

Strengths

Low debt · generates free cash flow
Ranks above peers (7/10)

Risks

!Trades 23% ABOVE our fair value of 17,057 KRW
!Mixed Growth
!Thin margins · 3.8% net margin
!Narrow moat 38/100
Mixed Growth
Thin margins · 3.8% net margin
Low debt · generates free cash flow
3.74% dividend yield
Ranks above peers (7/10)
Narrow moat 38/100
Evidence: High Range 11,484 KRW – 22,630 KRW Share as image

Fair value as of: Aug 18, 2026

From 23 valuation models · updated 3 days ago

Fair value updated Aug 18, 2026, revised from 17,171 KRW to 17,057 KRW (−0.7%) since Aug 13, 2026. Share price +18.5% over the past month.

A solid business, but screening 23% overvalued on our models.

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

What matters now

  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (11,484 KRW to 22,630 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

37,878 KRW 11,357 KRW Fair Value 17,057 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 18, 2026.

How to read this chart

60‑month range 11,357 KRW – 37,878 KRW · fair‑value band 11,484 KRW – 22,630 KRW · the 22,200 KRW price screens above the 17,057 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 18, 2026.

Full chart & analysis →

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

Analysis

Kyeryong Const (013580) currently trades at 22,200 KRW, while our model-based Fair Value estimate is 17,057 KRW, implying the stock looks roughly 23.2% overvalued today. The Quality Score stands at 53/100 (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, Kyeryong Const generated revenue of 2.9T KRW at a net margin of 3.8%. Revenue grew 0.3% year over year. It earns a return on equity of 10.7%. Net debt stands at 587B KRW. Fundamentals as of Aug 18, 2026

Our scenario range runs from 11,484 KRW (bear case) to 22,630 KRW (bull case); at 22,200 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 33% below its 52-week high and 39% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -34% fair-value upside, at -23%, 013580 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 204,805 KRW 286,487 KRW 399,367 KRW 80
Residual Income 95,262 KRW 107,231 KRW 182,933 KRW 76
Rev-Margin DCF 180,722 KRW 270,529 KRW 368,765 KRW 74
All 23 models by family
DCF Models
FCF DCF 199,838 KRW 288,836 KRW 417,930 KRW 38
Owner Earnings 99,435 KRW 141,118 KRW 201,580 KRW 31
5Y Revenue Exit 180,722 KRW 268,767 KRW 377,662 KRW 39
5Y EBITDA Exit 197,928 KRW 299,759 KRW 414,199 KRW 41
5Y P/E Exit 178,922 KRW 265,524 KRW 352,417 KRW 38
10Y Revenue Exit 181,153 KRW 261,654 KRW 362,586 KRW 36
10Y EBITDA Exit 196,883 KRW 282,743 KRW 389,520 KRW 37
10Y P/E Exit 184,945 KRW 259,448 KRW 343,975 KRW 35
Earnings-Based
Graham-Dodd 76,740 KRW 194,648 KRW 253,017 KRW 54
PEG = 1.0 36,102 KRW 51,574 KRW 67,046 KRW 46
EPV 127,792 KRW 147,261 KRW 164,295 KRW 59
Multiples
P/E Multiple 177,743 KRW 236,990 KRW 296,238 KRW 63
P/S Multiple 143,887 KRW 191,849 KRW 239,811 KRW 58
P/B Multiple 143,887 KRW 191,849 KRW 239,811 KRW 55
EV/EBIT 247,597 KRW 326,468 KRW 405,339 KRW 53
EV/EBITDA 222,478 KRW 292,976 KRW 363,474 KRW 54
EV/Revenue 179,861 KRW 252,236 KRW 324,612 KRW 43
Asset-Based
NCAV (Graham) 53,376 KRW 71,524 KRW 106,752 KRW 50
Growth DCF
Growth DCF 204,805 KRW 286,487 KRW 399,367 KRW 80
Rev-Margin DCF 180,722 KRW 270,529 KRW 368,765 KRW 74
Economic Profit
Residual Income 95,262 KRW 107,231 KRW 182,933 KRW 76
ROIC Compounder 131,242 KRW 160,270 KRW 194,162 KRW 72
Growth Earnings
Growth-Adj P/E 137,569 KRW 196,528 KRW 255,486 KRW 68

Widest divergence: Growth DCF (270,529 KRW) versus Asset-Based (71,524 KRW). Highest evidence: Growth DCF (80).

Notify me when 013580 reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.9T KRW
Revenue growth (YoY) +0.3%
Net margin 3.8%
Return on equity 10.7%
Free cash flow 155B KRW FY2025
Operating margin 6.1%
More key figures
Dividend yield 3.7%
EPS growth (YoY) +54.9%
Net debt 587B KRW FY2025

Figures from reported company fundamentals · as of Aug 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 52 · Market factors (momentum, volatility) 38

Profitability 38
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 40
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 40
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 43
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

Kyeryong Construction Industrial Co., Ltd. operates as a construction company in Korea and internationally. Its project portfolio consists of houses; roads, highways, and bridges; subways, tunnels, and railways; agricultural, civil engineering, and hydraulic facilities; residential land and industrial complexes; and airports and ports, as well as leisure …

Full company description

Kyeryong Construction Industrial Co., Ltd. operates as a construction company in Korea and internationally. Its project portfolio consists of houses; roads, highways, and bridges; subways, tunnels, and railways; agricultural, civil engineering, and hydraulic facilities; residential land and industrial complexes; and airports and ports, as well as leisure and landscaping projects. The company was founded in 1970 and is headquartered in Daejeon, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kyeryong Const reported revenue of 2.9T KRW in FY2025 versus 2.6T KRW in FY2021, a compound +3.0%/yr. Reported net income was 100.0B KRW in FY2025, compounding −10.5%/yr from FY2021.

Growth Quality 59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.9T KRW
Latest YoY
−7.7%
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.
+5.6%
Avg. growth/yr (24Y) 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.
+8.0%
Revenue +3.0%/yr
FY21 2.6T KRW
FY22 2.9T KRW
FY23 3.0T KRW
FY24 3.1T KRW
FY25 2.9T KRW
Net income −10.5%/yr
FY21 156B KRW
FY22 60.5B KRW
FY23 47.2B KRW
FY24 46.3B KRW
FY25 100.0B KRW

013580 screens 23% overvalued. Compare with Larsen & Toubro Limited →

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). "Kyeryong Const Fair Value". https://www.fairvalue-calculator.com/stock/013580

Peer Group

Engineering & Construction · 836 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 −23% · Below median
Return on equity (TTM) 11% · Above median
Return on assets 3% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 6% · Above median
Revenue growth 0% · Below median
Dividend yield (TTM) 3.2% · Above median
Debt / equity 0.48× · Higher than 75% of peers

Valuation Multiples vs Engineering & Construction 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
VALUE2 · sector 16
FUTURE2 · sector 14
PAST43 · sector 26
HEALTH76 · sector 94
DIVIDEND63 · sector 39

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 18, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹4,072 ₹2,196 -46%
Samsung C&T Corporation 028260 357,500 KRW 261,411 KRW -27%
Hyundai Engineering & Construction Co 000720 113,700 KRW 61,453 KRW -46%
Samsung E&A Co 028050 49,300 KRW 43,624 KRW -12%
Rail Vikas Nigam Limited RVNL ₹228.50 ₹48.92 -79%
Daewoo Engineering & Construction Co 047040 18,400 KRW 6,507 KRW -65%
KEPCO Engineering & Construction Company 052690 99,800 KRW 19,346 KRW -81%
GS Engineering & Construction Corporation 006360 35,200 KRW 23,135 KRW -34%
DL E&C Co 375500 73,500 KRW 148,433 KRW +102%
KEPCO Plant Service & Engineering Co 051600 46,350 KRW 43,924 KRW -5%

Compare Kyeryong Const 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

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 Kyeryong Const (013580) overvalued or undervalued?
As of Aug 18, 2026, our model estimates a fair value of 17,057 KRW versus a price of 22,200 KRW, about −23% (overvalued).
What is the fair value of 013580?
Our model-based fair value for Kyeryong Const is 17,057 KRW (as of Aug 18, 2026), built from audited fundamentals. The current price: 22,200 KRW.
What is the quality score of 013580?
Kyeryong Const 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 Kyeryong Const (013580)?
Kyeryong Const reported trailing-twelve-month revenue of about 2.9T KRW (latest available figure, as of Aug 18, 2026).
What is the net profit margin of 013580?
The net profit margin of Kyeryong Const is about 3.8%, meaning it keeps roughly 3.8% of revenue as net income. Based on the latest reported figures.
Does Kyeryong Const pay a dividend?
Kyeryong Const currently shows a dividend yield of about 3.48% relative to its recent price (as of Aug 18, 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 Kyeryong Const 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.