EN DE

Wonik Holdings (030530) Fair Value & Analysis

Industrials · KR · Market cap 1.5T KRW

WH Wonik Holdings 030530 · KQ
Price19,050 KRW
Fair Value5,875 KRW
Upside-69.2%
Quality48/100
Watch Wonik Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 3.4% net margin
Low debt · generates free cash flow
Trails peers (2/9)
Narrow moat 27/100
Evidence: Medium Range 4,243 KRW – 7,565 KRW Share as image

Fair value as of: Jul 12, 2026

From 23 valuation models · updated 29 days ago

Fair value updated Jul 12, 2026, revised from 5,900 KRW to 5,875 KRW (−0.4%) since Jul 6, 2026. Share price +16.2% over the past month.

Below-average quality, and screening another 69% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (7,565 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

48,700 KRW 2,160 KRW Fair Value 5,875 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 2,160 KRW – 48,700 KRW · fair‑value band 4,243 KRW – 7,565 KRW · the 19,050 KRW price screens above the 5,875 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

Wonik Holdings (030530) currently trades at 19,050 KRW, while our model-based Fair Value estimate is 5,875 KRW, implying the stock looks roughly 69.2% overvalued today. The Quality Score stands at 48/100 (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: medium).

Over the trailing twelve months, Wonik Holdings generated revenue of 569B KRW at a net margin of 3.4%. Revenue declined 31.5% year over year. It earns a return on equity of 3.4%. Net debt stands at 370B KRW. Fundamentals as of Jul 12, 2026

Our scenario range runs from 4,243 KRW (bear case) to 7,565 KRW (bull case); at 19,050 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 62% below its 52-week high and 271% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -69%, 030530 screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF 4,294 KRW 5,719 KRW 8,268 KRW 80
Residual Income 9,518 KRW 9,164 KRW 7,701 KRW 76
Rev-Margin DCF 1,759 KRW 1,923 KRW 2,186 KRW 74
All 23 models by family
DCF Models
FCF DCF 4,133 KRW 5,586 KRW 8,391 KRW 38
5Y Revenue Exit 1,759 KRW 1,845 KRW 1,964 KRW 39
5Y EBITDA Exit 5,272 KRW 7,844 KRW 11,199 KRW 41
5Y P/E Exit 4,726 KRW 6,912 KRW 9,475 KRW 38
10Y Revenue Exit 2,606 KRW 2,814 KRW 2,989 KRW 36
10Y EBITDA Exit 4,817 KRW 6,876 KRW 9,250 KRW 37
10Y P/E Exit 4,474 KRW 6,245 KRW 8,081 KRW 35
Earnings-Based
Graham-Dodd 2,438 KRW 4,242 KRW 5,198 KRW 54
EPV 417.35 KRW 418.29 KRW 419.13 KRW 59
Dividend Discount
Gordon GGM 301.83 KRW 389.56 KRW 482.18 KRW 70
DDM Multi-Stage 301.83 KRW 416.23 KRW 561.20 KRW 61
Multiples
P/E Multiple 5,378 KRW 7,170 KRW 8,963 KRW 63
P/S Multiple 4,571 KRW 6,095 KRW 7,618 KRW 58
P/B Multiple 4,571 KRW 6,095 KRW 7,618 KRW 55
EV/EBIT 426.43 KRW 431.24 KRW 436.05 KRW 53
EV/EBITDA 6,777 KRW 8,899 KRW 11,020 KRW 54
EV/Revenue 421.73 KRW 425.89 KRW 430.06 KRW 43
Asset-Based
NCAV (Graham) 6,544 KRW 8,769 KRW 13,088 KRW 50
Growth DCF
Growth DCF 4,294 KRW 5,719 KRW 8,268 KRW 80
Rev-Margin DCF 1,759 KRW 1,923 KRW 2,186 KRW 74
Economic Profit
Residual Income 9,518 KRW 9,164 KRW 7,701 KRW 76
ROIC Compounder 417.35 KRW 418.29 KRW 419.13 KRW 72
Growth Earnings
Growth-Adj P/E 3,804 KRW 5,435 KRW 7,065 KRW 68

Widest divergence: Asset-Based (8,769 KRW) versus Dividend Discount (389.56 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 569B KRW
Revenue growth (YoY) -31.5%
Net margin 3.4%
Return on equity 3.4%
Free cash flow 26.6B KRW FY2025
Operating margin -1.9%
More key figures
EPS growth (YoY) -90.3%
Net debt 370B KRW FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 48 · Market factors (momentum, volatility) 36

Profitability 21
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 14
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 65
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

Wonik Holdings Co.,Ltd. manufactures and sells semiconductor and electronic equipment, and other products. The company provides gas supply systems, gas purifiers and chambers, precursor supply systems, gas piping products, and gas monitoring systems.

Full company description

Wonik Holdings Co.,Ltd. manufactures and sells semiconductor and electronic equipment, and other products. The company provides gas supply systems, gas purifiers and chambers, precursor supply systems, gas piping products, and gas monitoring systems. It offers its products for the semiconductor, flat-panel display (FPD), light-emitting diode (LED), and solar manufacturing processes. The company was formerly known as Wonik IPS Co., Ltd. and changed its name to Wonik Holdings Co.,Ltd. in May 2016. Wonik Holdings Co.,Ltd. was founded in 1991 and is headquartered in Pyeongtaek-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wonik Holdings reported revenue of 623B KRW in FY2025 versus 668B KRW in FY2021, a compound −1.7%/yr. Reported net income was 27.4B KRW in FY2025, compounding −29.2%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
623B KRW
Latest YoY
−3.5%
Avg. growth/yr (3Y)
−10.9%
Avg. growth/yr (5Y)
−0.7%
Avg. growth/yr (13Y)
+4.6%
Revenue −1.7%/yr
FY21 668B KRW
FY22 881B KRW
FY23 750B KRW
FY24 645B KRW
FY25 623B KRW
Net income −29.2%/yr
FY21 109B KRW
FY22 102B KRW
FY23 −26.2B KRW
FY24 −74.5B KRW
FY25 27.4B KRW

030530 screens 69% overvalued. Compare with GE Vernova Inc →

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). "Wonik Holdings Fair Value". https://www.fairvalue-calculator.com/stock/030530

Peer Group

Specialty Industrial Machinery · 809 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 48 · Below median
Fair Value upside −69% · Bottom 25%
Return on equity (TTM) 3% · Below median
Return on assets -0% · Bottom 25%
Net margin (TTM) 3% · Below median
Operating margin (TTM) -2% · Bottom 25%
Revenue growth -32% · Bottom 25%
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Specialty Industrial Machinery 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.

VALUE 0 · sector 0
FUTURE 0 · sector 23
PAST 14 · sector 28
HEALTH 97 · sector 96
DIVIDEND 0 · sector 24

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

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 Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare Wonik Holdings 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 Wonik Holdings (030530) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 5,875 KRW versus a price of 19,050 KRW, about −69% (overvalued).
What is the fair value of 030530?
Our model-based fair value for Wonik Holdings is 5,875 KRW (as of Jul 12, 2026), built from audited fundamentals. The current price is 19,050 KRW.
What is the quality score of 030530?
Wonik Holdings has a Quality Score of 48/100. 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 Wonik Holdings (030530)?
Wonik Holdings reported trailing-twelve-month revenue of about 569B KRW (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 030530?
The net profit margin of Wonik Holdings is about 3.4%, meaning it keeps roughly 3.4% of revenue as net income. Based on the latest reported figures.

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 Wonik Holdings 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.