EN DE

Soosan Cebotics Co (017550) Fair Value & Analysis

Industrials · KR · Market cap 103B KRW

SC Soosan Cebotics Co 017550 · KO
Price1,841 KRW
Fair Value4,398 KRW
Upside+138.9%
Quality52/100
Watch Soosan Cebotics Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 6.8% net margin
Low debt · negative free cash flow
0.63% dividend yield
Mixed vs. peers (4/9)
Narrow moat 38/100
Evidence: High Range 3,079 KRW – 5,718 KRW Share as image

Fair value as of: Jul 22, 2026

From 16 valuation models · updated 19 days ago

Share price +3.0% over the past month.

A solid business, screening 139% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (3,079 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (3,079 KRW to 5,718 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

7,338 KRW 1,443 KRW Fair Value 4,398 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 1,443 KRW – 7,338 KRW · fair‑value band 3,079 KRW – 5,718 KRW · the 1,841 KRW price screens below the 4,398 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

Soosan Cebotics Co (017550) currently trades at 1,841 KRW, while our model-based Fair Value estimate is 4,398 KRW, implying the stock looks roughly 138.9% undervalued today. The Quality Score stands at 52/100 (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: high), always confirm before acting.

Over the trailing twelve months, Soosan Cebotics Co generated revenue of 228B KRW at a net margin of 6.8%. Revenue declined 2.0% year over year. It earns a return on equity of 7.9%. Net debt stands at 12.8B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 3,079 KRW (bear case) to 5,718 KRW (bull case); at 1,841 KRW, the current price sits below 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 54% below its 52-week high and 14% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 12% fair-value upside, at 139%, 017550 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
Residual Income 2,645 KRW 2,826 KRW 3,215 KRW 76
ROIC Compounder 2,559 KRW 2,928 KRW 3,291 KRW 72
Gordon GGM 91.82 KRW 171.75 KRW 281.69 KRW 70
All 16 models by family
DCF Models
Owner Earnings 1,908 KRW 2,634 KRW 3,683 KRW 31
Earnings-Based
Graham-Dodd 1,726 KRW 4,304 KRW 5,583 KRW 54
PEG = 1.0 785.42 KRW 1,122 KRW 1,459 KRW 46
EPV 2,559 KRW 2,928 KRW 3,250 KRW 59
Dividend Discount
Gordon GGM 91.82 KRW 171.75 KRW 281.69 KRW 70
DDM Multi-Stage 91.82 KRW 138.88 KRW 189.98 KRW 61
Multiples
P/E Multiple 3,998 KRW 5,331 KRW 6,664 KRW 63
P/S Multiple 3,237 KRW 4,316 KRW 5,394 KRW 58
P/B Multiple 3,237 KRW 4,316 KRW 5,394 KRW 55
EV/EBIT 4,232 KRW 5,527 KRW 6,821 KRW 53
EV/EBITDA 4,269 KRW 5,576 KRW 6,883 KRW 54
EV/Revenue 3,120 KRW 4,308 KRW 5,496 KRW 43
Asset-Based
NCAV (Graham) 1,600 KRW 2,144 KRW 3,199 KRW 50
Economic Profit
Residual Income 2,645 KRW 2,826 KRW 3,215 KRW 76
ROIC Compounder 2,559 KRW 2,928 KRW 3,291 KRW 72
Growth Earnings
Growth-Adj P/E 3,079 KRW 4,398 KRW 5,718 KRW 68

Widest divergence: Growth Earnings (4,398 KRW) versus Dividend Discount (138.88 KRW). Highest evidence: Residual Income (76).

Notify me when 017550 reaches fair value

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

Key figures & financial health

Revenue (TTM) 228B KRW
Revenue growth (YoY) -2.0%
Net margin 6.8%
Return on equity 7.9%
Free cash flow −4.2B KRW FY2025
Operating margin 5.9%
More key figures
Dividend yield 0.6%
EPS growth (YoY) -7.8%
Net debt 12.8B KRW FY2025

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

Quality Score breakdown

Overall quality 52/100

Of which business quality 50 · Market factors (momentum, volatility) 25

Profitability 44
Margins and returns on capital today
Quality Growth 62
Are margins and returns improving?
Cashflow 10
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 23
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 24
Distance to the 52-week high (market factor)
Net Issuance 56
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

Soosan Cebotics Co., Ltd. engages in the manufacturing and sell of machinery for mining quarrying and construction in South Korea.

Full company description

Soosan Cebotics Co., Ltd. engages in the manufacturing and sell of machinery for mining quarrying and construction in South Korea. The company offers attachments, which includes hydraulic breakers, crushers, multi-processors, pulverizers, and shears; hydraulic rock drills; civil engineering equipment, such as auger cranes, earth drills, and portable air compressors; telescopic and knuckle cranes; telescopic, knuckle and high load lift aerial work platforms; and insulated aerial work platform and airport equipment. The company was formerly known as Soosan Heavy Industries Co., Ltd. and changed its name to Soosan Cebotics Co., Ltd. in April 2025. The company was founded in 1984 and is headquartered in Hwaseong-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Soosan Cebotics Co reported revenue of 229B KRW in FY2025 versus 253B KRW in FY2021, a compound −2.4%/yr. Reported net income was 15.8B KRW in FY2025, compounding +8.6%/yr from FY2021.

Growth Quality 50/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
229B KRW
Latest YoY
+15.9%
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.
−7.1%
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.
+10.7%
Avg. growth/yr (19Y) 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.
+7.0%
Revenue −2.4%/yr
FY21 253B KRW
FY22 286B KRW
FY23 227B KRW
FY24 198B KRW
FY25 229B KRW
Net income +8.6%/yr
FY21 11.4B KRW
FY22 15.7B KRW
FY23 16.9B KRW
FY24 9.2B KRW
FY25 15.8B KRW

Watch 017550: 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). "Soosan Cebotics Co Fair Value". https://www.fairvalue-calculator.com/stock/017550

Peer Group

Farm & Heavy Construction Machinery · 148 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 52 · Below median
Fair Value upside +139% · Top 25%
Return on equity (TTM) 8% · Below median
Return on assets 4% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 6% · Below median
Revenue growth -2% · Below median
Dividend yield (TTM) 0.6% · Bottom 25%

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 100 · sector 22
FUTURE 0 · sector 30
PAST 32 · sector 32
HEALTH 100 · sector 93
DIVIDEND 13 · sector 40

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

Stock Price Fair Value vs Fair Value
Caterpillar Inc CAT $952.41 $307.83 -68%
Deere & Company DE $597.24 $187.86 -69%
AB Volvo (publ), VOLVA kr 336.60 kr 288.08 -14%
PACCAR Inc PCAR $126.20 $94.80 -25%
Epiroc AB EPIA kr 251.90 kr 144.14 -43%
Exor N.V EXO €69.40 €219.41 +216%
Sany Heavy Industry Co 600031 ¥18.65 ¥20.84 +12%
XCMG Construction Machinery Co 000425 ¥8.39 ¥11.79 +41%
Sinotruk (Hong Kong) Limited 3808 HK$41.00 HK$53.51 +31%
Yutong Bus Co 600066 ¥32.29 ¥42.00 +30%

Compare Soosan Cebotics 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 Soosan Cebotics Co (017550) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 4,398 KRW versus a price of 1,841 KRW, about +139% (undervalued).
What is the fair value of 017550?
Our model-based fair value for Soosan Cebotics Co is 4,398 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 1,841 KRW.
What is the quality score of 017550?
Soosan Cebotics Co has a Quality Score of 52/100. 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 Soosan Cebotics Co (017550)?
Soosan Cebotics Co reported trailing-twelve-month revenue of about 228B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 017550?
The net profit margin of Soosan Cebotics Co is about 6.8%, meaning it keeps roughly 6.8% of revenue as net income. Based on the latest reported figures.
Does Soosan Cebotics Co pay a dividend?
Soosan Cebotics Co currently shows a dividend yield of about 0.44% relative to its recent price (as of Jul 22, 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 Soosan Cebotics 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.