EN DE

THN Corporation (019180) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 108B KRW

TC THN Corporation 019180 · KO
Price5,340 KRW
Fair Value5,161 KRW
Upside-3.4%
Quality63/100
Watch THN Corporation for free, get notified when fair value or trend changes. Watch for free

Strengths

Healthy Growth
Low debt · generates free cash flow
Ranks above peers (8/10)

Risks

!Thin margins · 7.4% net margin
!Moderate moat 60/100
!Weak on valuation: 29 out of 100
Healthy Growth
Thin margins · 7.4% net margin
Low debt · generates free cash flow
2.14% dividend yield
Ranks above peers (8/10)
Moderate moat 60/100
Evidence: High Range 3,395 KRW – 8,009 KRW Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 7 days ago

Fair value updated Aug 13, 2026, revised from 5,345 KRW to 5,161 KRW (−3.5%) since Jul 24, 2026. Share price −4.8% over the past month.

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

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

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 (3,395 KRW to 8,009 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

9,680 KRW 2,485 KRW Fair Value 5,161 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 2,485 KRW – 9,680 KRW · fair‑value band 3,395 KRW – 8,009 KRW · the 5,340 KRW price screens above the 5,161 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

THN Corporation (019180) currently trades at 5,340 KRW, while our model-based Fair Value estimate is 5,161 KRW, implying the stock looks roughly 3.4% fairly valued today. The Quality Score stands at 63/100 (solid quality), in the Consumer Cyclical 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, THN Corporation generated revenue of 1.1T KRW at a net margin of 7.4%. Revenue grew 62.1% year over year. It earns a return on equity of 40.6%. Net debt stands at 47.3B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 3,395 KRW (bear case) to 8,009 KRW (bull case); at 5,340 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 48% below its 52-week high and 98% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -52% fair-value upside, at -3%, 019180 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 41,025 KRW 71,634 KRW 124,367 KRW 80
Residual Income 26,631 KRW 37,071 KRW 281,501 KRW 76
Rev-Margin DCF 38,656 KRW 66,722 KRW 103,652 KRW 74
All 24 models by family
DCF Models
FCF DCF 41,488 KRW 75,350 KRW 135,622 KRW 38
Owner Earnings 52,510 KRW 95,849 KRW 172,990 KRW 31
5Y Revenue Exit 38,656 KRW 67,578 KRW 107,317 KRW 39
5Y EBITDA Exit 42,675 KRW 76,005 KRW 118,339 KRW 41
5Y P/E Exit 54,537 KRW 100,872 KRW 154,933 KRW 38
10Y Revenue Exit 38,049 KRW 66,093 KRW 110,080 KRW 36
10Y EBITDA Exit 41,971 KRW 72,328 KRW 119,459 KRW 37
10Y P/E Exit 49,891 KRW 90,727 KRW 150,601 KRW 35
Earnings-Based
Graham-Dodd 25,940 KRW 127,412 KRW 175,640 KRW 54
Lynch FV 34,259 KRW 48,942 KRW 63,624 KRW 50
PEG = 1.0 34,259 KRW 48,942 KRW 63,624 KRW 46
EPV 34,596 KRW 40,010 KRW 44,748 KRW 59
Multiples
P/E Multiple 62,941 KRW 83,922 KRW 104,902 KRW 63
P/S Multiple 48,637 KRW 64,849 KRW 81,061 KRW 58
P/B Multiple 37,449 KRW 49,932 KRW 62,416 KRW 55
EV/EBIT 54,651 KRW 72,166 KRW 89,680 KRW 53
EV/EBITDA 46,380 KRW 61,138 KRW 75,897 KRW 54
EV/Revenue 37,525 KRW 52,705 KRW 67,884 KRW 43
Asset-Based
NCAV (Graham) 6,242 KRW 8,364 KRW 12,483 KRW 50
Growth DCF
Growth DCF 41,025 KRW 71,634 KRW 124,367 KRW 80
Rev-Margin DCF 38,656 KRW 66,722 KRW 103,652 KRW 74
Economic Profit
Residual Income 26,631 KRW 37,071 KRW 281,501 KRW 76
ROIC Compounder 38,824 KRW 50,485 KRW 64,896 KRW 72
Growth Earnings
Growth-Adj P/E 54,194 KRW 77,421 KRW 100,647 KRW 68

Widest divergence: Growth Earnings (77,421 KRW) versus Asset-Based (8,364 KRW). Highest evidence: Growth DCF (80).

Notify me when 019180 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.1T KRW
Revenue growth (YoY) +62.1%
Net margin 7.4%
Return on equity 40.6%
Free cash flow 53.7B KRW FY2025
Operating margin 6.3%
More key figures
Dividend yield 1.7%
EPS growth (YoY) +312%
Net debt 47.3B KRW FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 62 · Market factors (momentum, volatility) 47

Profitability 70
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 36
Disciplined investing over empire-building
Low Volatility 45
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 68
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

THN Corporation manufactures and sells automotive electronics in South Korea and internationally. It offers electric and electronic distribution systems; electronic control network products; and junction blocks and 48V converter parts, as well as wires and parts for reducing the weight of wiring. The company was formerly known as Dong-hae corp.

Full company description

THN Corporation manufactures and sells automotive electronics in South Korea and internationally. It offers electric and electronic distribution systems; electronic control network products; and junction blocks and 48V converter parts, as well as wires and parts for reducing the weight of wiring. The company was formerly known as Dong-hae corp. and changed its name to THN Corporation in 2008. THN Corporation was founded in 1986 and is headquartered in Daegu, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

THN Corporation reported revenue of 989B KRW in FY2025 versus 403B KRW in FY2021, a compound +25.2%/yr. Reported net income was 68.7B KRW in FY2025, compounding +41.4%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
989B KRW
Latest YoY
+51.9%
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.
+28.2%
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.
+23.3%
Avg. growth/yr (25Y) 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 +25.2%/yr
FY21 403B KRW
FY22 470B KRW
FY23 586B KRW
FY24 651B KRW
FY25 989B KRW
Net income +41.4%/yr
FY21 17.2B KRW
FY22 −4.8B KRW
FY23 28.4B KRW
FY24 31.8B KRW
FY25 68.7B KRW

Watch 019180: 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). "THN Corporation Fair Value". https://www.fairvalue-calculator.com/stock/019180

Peer Group

Auto Parts · 647 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 63 · Top 25%
Fair Value upside −3% · Above median
Return on equity (TTM) 41% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) 6% · Below median
Revenue growth 62% · Top 25%
Dividend yield (TTM) 2.2% · Above median
Debt / equity 0.11× · Higher than median

Valuation Multiples vs Auto Parts 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
VALUE29 · sector 18
FUTURE100 · sector 24
PAST100 · sector 26
HEALTH95 · sector 95
DIVIDEND45 · sector 31

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 511,000 KRW 643,909 KRW +26%
Magna International Inc MGAN 1,122 MXN 1,142 MXN +2%
Samvardhana Motherson International Limited MOTHERSON ₹169.58 ₹80.63 -52%
Bosch Limited BOSCHLTD ₹48,700 ₹11,534 -76%
Bharat Forge Limited BHARATFORG ₹2,082 ₹393.20 -81%
Uno Minda Limited UNOMINDA ₹1,232 ₹426.57 -65%
Schaeffler India Limited SCHAEFFLER ₹4,126 ₹1,412 -66%
Hankook Tire & Technology Co 161390 71,500 KRW 196,479 KRW +175%
Balkrishna Industries Limited BALKRISIND ₹2,376 ₹1,237 -48%
Endurance Technologies Limited ENDURANCE ₹2,987 ₹1,384 -54%

Compare THN Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 THN Corporation (019180) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 5,161 KRW versus a price of 5,340 KRW, about −3% (fairly valued).
What is the fair value of 019180?
Our model-based fair value for THN Corporation is 5,161 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 5,340 KRW.
What is the quality score of 019180?
THN Corporation has a Quality Score of 63/100. 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 THN Corporation (019180)?
THN Corporation reported trailing-twelve-month revenue of about 1.1T KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 019180?
The net profit margin of THN Corporation is about 7.4%, meaning it keeps roughly 7.4% of revenue as net income. Based on the latest reported figures.
Does THN Corporation pay a dividend?
THN Corporation currently shows a dividend yield of about 1.66% relative to its recent price (as of Aug 13, 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 THN Corporation 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.