KB Autosys Co. Ltd (024120) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of KB Autosys Co. Ltd KRW 6,164, price KRW 3,055, upside +101.8%, quality 46 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch KB Autosys Co. Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 2,555 KRW – 8,134 KRW · fair‑value band 4,322 KRW – 8,013 KRW · the 3,055 KRW price screens below the 6,164 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow KB Autosys Co. in your weekly email
Every Wednesday you see whether KB Autosys Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
KB Autosys Co., Ltd. manufactures and sells brake pads for the automobile industry in South Korea and internationally. It offers front/rear brake pads, drum brake linings, and lining shoe assembly products. The company was formerly known as Korea Beral Co., Ltd. and changed its name to KB Autosys Co., Ltd. in January 2010. KB Autosys Co., Ltd.
Show more
KB Autosys Co., Ltd. manufactures and sells brake pads for the automobile industry in South Korea and internationally. It offers front/rear brake pads, drum brake linings, and lining shoe assembly products. The company was formerly known as Korea Beral Co., Ltd. and changed its name to KB Autosys Co., Ltd. in January 2010. KB Autosys Co., Ltd. was founded in 1985 and is headquartered in Asan-si, South Korea.
Stock analysis
KB Autosys Co. Ltd (024120) currently trades at 3,055 KRW, while our model-based Fair Value estimate is 6,164 KRW, implying the stock looks roughly 50.4% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 8,540 KRW per share, and 13 of the 14 models we run sit above the 3,055 KRW price.
Bear case: the Earnings-Based group reads lowest at 5,641 KRW, and 1 of the 14 models stay below the price. Evidence for this calculation is medium.
Scenario range: 4,322 KRW (bear) to 8,013 KRW (bull), the price of 3,055 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 46/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
KB Autosys Co. Ltd reported revenue of 215B KRW in FY2025 versus 130B KRW in FY2021, a compound +13.4%/yr. Reported net income was 3.9B KRW in FY2025.
Key figures
Market cap 35.1B KRW (≈ $24.6M) · P/S ratio 0.16 · Dividend yield 8.2% · Net margin 1.8% · Return on equity 5.0% · Return on assets (EBIT) 1.0% · Operating margin 2.7% · Revenue (TTM) 221B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 25% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at 102%, 024120 screens cheaper than that median.
Fair Value models
Bear 4,322 KRWFair Value 6,164 KRWBull 8,013 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.42/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+2.3%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+6.5%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+10.3%
Start year 2020 (pandemic). Over 10 years: +5.2% a year
Revenue growth 17 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+6.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+25.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+16.9%
Dividend (yield on the price)8.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−11% vs −12%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 4%
2025 sits 254% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Auto Parts · 692 stocks
Beats the industry median on 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score46 · Below median
Fair Value upside+102% · Top 25%
Profitability
Return on equity (TTM)5% · Below median
Return on assets2% · Below median
Net margin (TTM)3% · Below median
Operating margin (TTM)3% · Below median
Growth and dividend
Revenue growth12% · Above median
Dividend yield (TTM)8.2% · Top 25%
Balance sheet
Debt / equity0.17× · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
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.
Is KB Autosys Co. Ltd (024120) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 6,164 KRW versus a price of 3,055 KRW, about +102% upside (undervalued).
What is the fair value of 024120?
Our model-based fair value for KB Autosys Co. Ltd is 6,164 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 3,055 KRW.
What is the quality score of 024120?
KB Autosys Co. Ltd has a Quality Score of 46/100. 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 price target for KB Autosys Co. Ltd (024120)?
Our model-based price target is the fair value of 6,164 KRW (as of Sep 24, 2026) from 14 valuation models. Cautious scenario 4,322 KRW, optimistic scenario 8,013 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the KB Autosys Co. Ltd stock forecast for 2026?
Our models put fair value at 6,164 KRW, about +102% upside versus a price of 3,055 KRW (undervalued). Cautious scenario 4,322 KRW, optimistic scenario 8,013 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of KB Autosys Co. Ltd (024120)?
KB Autosys Co. Ltd reported trailing-twelve-month revenue of about 221B KRW (latest available figure, as of Sep 24, 2026).
Does KB Autosys Co. Ltd pay a dividend?
KB Autosys Co. Ltd currently shows a dividend yield of about 8.18% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of KB Autosys Co. Ltd (024120)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For KB Autosys Co. Ltd it is 6,164 KRW per share (as of Sep 24, 2026), against a price of 3,055 KRW. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is KB Autosys Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 024120 trades below its calculated fair value: price 3,055 KRW, fair value 6,164 KRW, a gap of about +102% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 024120?
No. The price is what the market pays today (3,055 KRW); the fair value is what the company's own numbers justify (6,164 KRW). For KB Autosys Co. Ltd the two are 3,109 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is KB Autosys Co. Ltd worth?
The market values KB Autosys Co. Ltd at about 35.1B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 3,055 KRW; our models calculate a fair value of 6,164 KRW per share.
What do the bullish and bearish scenarios say about 024120?
Our models span a range for KB Autosys Co. Ltd: cautious scenario 4,322 KRW, base 6,164 KRW, optimistic 8,013 KRW per share (as of Sep 24, 2026, price 3,055 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of KB Autosys Co. Ltd (024120)?
Balance-sheet figures for KB Autosys Co. Ltd (as of Sep 24, 2026): return on equity 5.0%, debt of 0.17 per unit of equity. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is 024120 from its 52-week high?
KB Autosys Co. Ltd trades at 3,055 KRW, about 25% below its 52-week high of 4,065 KRW and 4% above the low of 2,950 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 6,164 KRW is for.
Which stocks are comparable to KB Autosys Co. Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is KB Autosys Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 3,055 KRW, calculated fair value 6,164 KRW (+102%), Quality Score 46/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 024120 calculated?
We run KB Autosys Co. Ltd through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 6,164 KRW, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0 % above its aggregate fair value. KB Autosys Co. Ltd currently trades 102 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of KB Autosys Co. Ltd (024120)?
The closing price on Sep 23, 2026 was 3,055 KRW. Our model-based fair value is 6,164 KRW, about +102% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with KB Autosys Co. Ltd right now?
The price is below even our cautious bear case (4,322 KRW). The market is more pessimistic than our downside scenario. Solid quality (46/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (4,322 KRW to 8,013 KRW) leaves room in how you read the outcome.
Key figures of KB Autosys Co. Ltd
How large is the market capitalisation of KB Autosys Co. Ltd (024120)?
The market capitalisation of KB Autosys Co. Ltd is 35.1B KRW (≈ $24.6M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of KB Autosys Co. Ltd (024120)?
The price-to-sales ratio of KB Autosys Co. Ltd is 0.16 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of KB Autosys Co. Ltd (024120)?
The dividend yield of KB Autosys Co. Ltd is 8.2%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of KB Autosys Co. Ltd (024120)?
The net margin of KB Autosys Co. Ltd is 1.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of KB Autosys Co. Ltd (024120)?
The return on equity (ROE) of KB Autosys Co. Ltd is 5.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of KB Autosys Co. Ltd (024120)?
On an EBIT basis the return on assets of KB Autosys Co. Ltd is 1.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of KB Autosys Co. Ltd (024120)?
The operating margin of KB Autosys Co. Ltd is 2.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at KB Autosys Co. Ltd (024120)?
Revenue at KB Autosys Co. Ltd is growing +12.0% versus a year earlier (3y avg +6.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at KB Autosys Co. Ltd (024120)?
Earnings per share at KB Autosys Co. Ltd are growing +30.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does KB Autosys Co. Ltd (024120) generate?
The free cash flow of KB Autosys Co. Ltd is −3.6B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does KB Autosys Co. Ltd (024120) carry?
The net debt of KB Autosys Co. Ltd is 94.4B KRW (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch KB Autosys Co. Ltd in the live analysis
One click puts KB Autosys Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
