Fair Value Calculator Fair Value Calculator
EN DE

ILJIN Holdings (015860) Fair Value & Analysis

Industrials · KR · Market cap 323B KRW

IH ILJIN Holdings 015860 · KO
Price6,220 KRW
Fair Value16,068 KRW
Upside+158.3%
Quality50/100
Watch ILJIN Holdings for free — get notified when fair value or trend changes. Watch for free
Evidence: Medium Range 12,051 KRW – 20,085 KRW

Fair value as of: Jul 6, 2026

From 23 valuation models · updated today

Fair value updated Jul 6, 2026 — revised from 36,659 KRW to 16,068 KRW (−56.2%) since Jun 24, 2026. Share price −21.3% over the past month.

Price vs Fair Value (12 months)

14,350 KRW 4,886 KRW Fair Value 16,068 KRW Jun 2025 Jul 2026

12‑month range 4,886 KRW – 14,350 KRW · fair‑value band 12,051 KRW – 20,085 KRW · the 6,220 KRW price screens below the 16,068 KRW fair value. As of Jul 6, 2026.

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

Analysis

ILJIN Holdings (015860) currently trades at 6,220 KRW, while our model-based Fair Value estimate is 16,068 KRW — implying the stock looks roughly 158.3% undervalued today. We read business quality at 50/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium) — always confirm before acting.

Over the trailing twelve months, ILJIN Holdings generated revenue of 2.4T KRW at a net margin of 1.7%. Revenue grew 13.3% year over year. It earns a return on equity of 9.2%. Net debt stands at 29.7B KRW. Fundamentals as of Jul 6, 2026

Our scenario range runs from 12,051 KRW (bear case) to 20,085 KRW (bull case); at 6,220 KRW, the current price sits below that range. The share trades about 60% below its 52-week high and 31% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -47% fair-value upside — at 158%, 015860 screens cheaper than that median.

Key figures & financial health

Revenue (TTM) 2.4T KRW
Revenue growth (YoY) +13.3%
Net margin 1.7%
Return on equity 9.2%
Free cash flow 62.7B KRW FY2025
Operating margin 8.7%
More key figures
Dividend yield 3.0%
EPS growth (YoY) +39.8%
Net debt 29.7B KRW FY2024

Figures from reported company fundamentals (EODHD) · as of Jul 6, 2026. TTM = trailing twelve months.

About the company

ILJIN Holdings Co.,Ltd. operates as a parts and material specialized company worldwide. The company offers high voltage electric cables, cu wire and aluminum alloys, extra high voltage transformers and blockers, and electrical devices for power distribution; manufactures industrial diamond for automobile, aircraft, energy, semi-conductor, and construction and machinery industries; and develops sapphire ingots and wafers. It also provides touchscreen panels for smartphones and tablet pcs; special steel tube for automobile, hydraulic cylinder tube for heavy machinery, various shapes for L/M system, and extra precisive stainless tube for semi-conductor; and composite fuel tank and technology value-added products. In addition, the company is involved in the provision of integrated IT solutions comprising system integration, system maintenance, IT infrastructure operation, IT consulting; offers ultrasound medical systems; and TV broadcasting business. ILJIN Holdings Co., Ltd. was …

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

ILJIN Holdings reported revenue of 2.3T KRW in FY2025 versus 1.2T KRW in FY2021, a compound +17.7%/yr. Reported net income was 35.2B KRW in FY2025, compounding +15.1%/yr from FY2021.

Revenue +17.7%/yr
FY21 1.2T KRW
FY22 1.4T KRW
FY23 1.5T KRW
FY24 1.8T KRW
FY25 2.3T KRW
Net income +15.1%/yr
FY21 20.1B KRW
FY22 18.4B KRW
FY23 27.5B KRW
FY24 22.6B KRW
FY25 35.2B KRW

Is 015860 fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators
📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "ILJIN Holdings Fair Value". https://www.fairvalue-calculator.com/stock/015860

Similar stocks

10 more Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 6, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co CYATY $22.68 $11.92 -47%
ABB Ltd ABLZF $108.00 $38.18 -65%
Delta Electronics (Thailand) Public Company DELTA 364.00 THB 39.71 THB -89%
Vertiv Holdings VRT $357.96 $89.54 -75%
Mitsubishi Electric Corporation MIELY $81.81 $26.28 -68%
LG Energy Solution, Ltd 373220 414,000 KRW 57,882 KRW -86%
Sungrow Power Supply Co 300274 ¥153.75 ¥106.35 -31%
WEG S.A WEGE3 13,210 ARS 7,316 ARS -45%
Samsung SDI Co 006400 568,000 KRW 429,321 KRW -24%
Shenzhen Inovance Technology Co 300124 ¥68.95 ¥50.24 -27%

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 Stocks

Frequently asked questions

Is ILJIN Holdings (015860) undervalued?
As of Jul 6, 2026, our model estimates a fair value of 16,068 KRW versus a price of 6,220 KRW — about +158% (undervalued). Model-based estimate, not financial advice.
What is the fair value of 015860?
Our model-based fair value for ILJIN Holdings is 16,068 KRW (as of Jul 6, 2026), built from audited fundamentals. The current price is 6,220 KRW.
What is the quality score of 015860?
ILJIN Holdings has a Quality Score of 50/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of ILJIN Holdings (015860)?
ILJIN Holdings reported trailing-twelve-month revenue of about 2.4T KRW (latest available figure, as of Jul 6, 2026).
What is the net profit margin of 015860?
The net profit margin of ILJIN Holdings is about 1.7%, meaning it keeps roughly 1.7% of revenue as net income. Based on the latest reported figures.
Does ILJIN Holdings pay a dividend?
ILJIN Holdings currently shows a dividend yield of about 2.98% relative to its recent price (as of Jul 6, 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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.