EN DE

YG-1 Co (019210) Fair Value & Analysis

Industrials · KR · Market cap 764B KRW

Y1 YG-1 Co 019210 · KQ
Price18,410 KRW
Fair Value14,277 KRW
Upside-22.5%
Quality44/100
Watch YG-1 Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 6.6% net margin
Low debt · negative free cash flow
0.92% dividend yield
Ranks above peers (7/10)
Moderate moat 48/100
Evidence: High Range 8,668 KRW – 17,846 KRW Share as image

Fair value as of: Jul 22, 2026

From 17 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 15,816 KRW to 14,277 KRW (−9.7%) since Jul 6, 2026. Share price −18.2% over the past month.

Below-average quality, and screening another 22% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (17,846 KRW). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (8,668 KRW to 17,846 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

26,700 KRW 4,559 KRW Fair Value 14,277 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 4,559 KRW – 26,700 KRW · fair‑value band 8,668 KRW – 17,846 KRW · the 18,410 KRW price screens above the 14,277 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

YG-1 Co (019210) currently trades at 18,410 KRW, while our model-based Fair Value estimate is 14,277 KRW, implying the stock looks roughly 22.5% overvalued today. The Quality Score stands at 44/100 (below-average 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, YG-1 Co generated revenue of 706B KRW at a net margin of 6.6%. Revenue grew 46.7% year over year. It earns a return on equity of 10.7%. Net debt stands at 568B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 8,668 KRW (bear case) to 17,846 KRW (bull case); at 18,410 KRW, the current price sits above 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 7% below its 52-week high and 287% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -26% fair-value upside, at -22%, 019210 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 9,167 KRW 9,488 KRW 9,757 KRW 76
ROIC Compounder 14,811 KRW 20,685 KRW 28,936 KRW 72
Gordon GGM 1,539 KRW 3,360 KRW 5,653 KRW 70
All 17 models by family
DCF Models
Owner Earnings 1,868 KRW 4,705 KRW 9,500 KRW 31
Earnings-Based
Graham-Dodd 4,623 KRW 17,296 KRW 23,389 KRW 54
Lynch FV 4,169 KRW 5,955 KRW 7,742 KRW 50
PEG = 1.0 4,169 KRW 5,955 KRW 7,742 KRW 46
EPV 13,909 KRW 16,750 KRW 19,275 KRW 59
Dividend Discount
Gordon GGM 1,539 KRW 3,360 KRW 5,653 KRW 70
DDM Multi-Stage 1,539 KRW 2,752 KRW 3,502 KRW 61
Multiples
P/E Multiple 10,708 KRW 14,277 KRW 17,846 KRW 63
P/S Multiple 8,668 KRW 11,557 KRW 14,447 KRW 58
P/B Multiple 8,668 KRW 11,557 KRW 14,447 KRW 55
EV/EBIT 20,617 KRW 28,219 KRW 35,821 KRW 53
EV/EBITDA 26,707 KRW 36,339 KRW 45,972 KRW 54
EV/Revenue 14,088 KRW 21,064 KRW 28,040 KRW 43
Asset-Based
NCAV (Graham) 5,743 KRW 7,695 KRW 11,486 KRW 50
Economic Profit
Residual Income 9,167 KRW 9,488 KRW 9,757 KRW 76
ROIC Compounder 14,811 KRW 20,685 KRW 28,936 KRW 72
Growth Earnings
Growth-Adj P/E 7,699 KRW 10,999 KRW 14,299 KRW 68

Widest divergence: Multiples (14,277 KRW) versus Dividend Discount (2,752 KRW). Highest evidence: Residual Income (76).

Notify me when 019210 reaches fair value

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

Key figures & financial health

Revenue (TTM) 706B KRW
Revenue growth (YoY) +46.7%
Net margin 6.6%
Return on equity 10.7%
Free cash flow −18.7B KRW FY2025
Operating margin 18.9%
More key figures
Dividend yield 1.3%
EPS growth (YoY) +500%
Net debt 568B KRW FY2025

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

Quality Score breakdown

Overall quality 44/100

Of which business quality 40 · Market factors (momentum, volatility) 72

Profitability 31
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 28
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 38
Calm price path (market factor)
Momentum 90
Price trend over the last 3–12 months (market factor)
52W Momentum 79
Distance to the 52-week high (market factor)
Net Issuance 65
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

YG-1 Co., Ltd. engages in the manufacture and sale of cutting tools in South Korea and internationally. It offers milling, hole making, threading, and turning tools, as well as tooling systems. The company was founded in 1981 and is headquartered in Incheon, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

YG-1 Co reported revenue of 639B KRW in FY2025 versus 458B KRW in FY2021, a compound +8.7%/yr. Reported net income was 25.3B KRW in FY2025, compounding +4.2%/yr from FY2021.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
639B KRW
Latest YoY
+11.2%
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.
+5.2%
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.
+11.3%
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.
+9.2%
Revenue +8.7%/yr
FY21 458B KRW
FY22 550B KRW
FY23 553B KRW
FY24 575B KRW
FY25 639B KRW
Net income +4.2%/yr
FY21 21.4B KRW
FY22 32.0B KRW
FY23 23.4B KRW
FY24 16.7B KRW
FY25 25.3B KRW

019210 screens 22% overvalued. Compare with Techtronic Industries Company →

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). "YG-1 Co Fair Value". https://www.fairvalue-calculator.com/stock/019210

Peer Group

Tools & Accessories · 119 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 44 · Bottom 25%
Fair Value upside −23% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 5% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 19% · Top 25%
Revenue growth 47% · Top 25%
Dividend yield (TTM) 0.9% · Below median
Debt / equity 0.32× · Higher than 75% of peers

Valuation Multiples vs Tools & Accessories median · lower = cheaper

EV/EBITDA 0.6× · 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.

VALUE 3 · sector 3
FUTURE 100 · sector 14
PAST 43 · sector 28
HEALTH 84 · sector 96
DIVIDEND 18 · sector 36

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 Tools & Accessories stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Techtronic Industries Company 0669 HK$129.60 HK$81.05 -37%
Snap-on Incorporated SNA $410.99 $350.46 -15%
RBC Bearings Incorporated RBC $595.49 $184.29 -69%
Lincoln Electric Holdings LECO $252.58 $154.80 -39%
Stanley Black & Decker, Inc SWK $88.22 $54.24 -39%
AB SKF (publ) SKFB kr 258.90 kr 192.57 -26%
The Timken Company TKR $139.47 $66.33 -52%
The Toro Company TTC $94.42 $69.71 -26%
SFS Group SFSN CHF 140.00 CHF 118.30 -16%
Hangzhou Greatstar Industrial Co 002444 ¥29.33 ¥35.72 +22%

Compare YG-1 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 YG-1 Co (019210) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 14,277 KRW versus a price of 18,410 KRW, about −22% (overvalued).
What is the fair value of 019210?
Our model-based fair value for YG-1 Co is 14,277 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 18,410 KRW.
What is the quality score of 019210?
YG-1 Co has a Quality Score of 44/100. 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 YG-1 Co (019210)?
YG-1 Co reported trailing-twelve-month revenue of about 706B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 019210?
The net profit margin of YG-1 Co is about 6.6%, meaning it keeps roughly 6.6% of revenue as net income. Based on the latest reported figures.
Does YG-1 Co pay a dividend?
YG-1 Co currently shows a dividend yield of about 1.33% 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 YG-1 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.