EN DE

AztechWB Co (032080) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 22.2B KRW

AC AztechWB Co 032080 · KQ
Price1,117 KRW
Fair Value1,569 KRW
Upside+40.4%
Quality67/100
Watch AztechWB Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 19.2% net margin
Low debt · generates free cash flow
Ranks above peers (6/9)
Narrow moat 31/100
Evidence: High Range 1,430 KRW – 1,691 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Share price +18.7% over the past month.

A solid business, screening 40% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (1,430 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

6,787 KRW 926.00 KRW Fair Value 1,569 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 926.00 KRW – 6,787 KRW · fair‑value band 1,430 KRW – 1,691 KRW · the 1,117 KRW price screens below the 1,569 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

AztechWB Co (032080) currently trades at 1,117 KRW, while our model-based Fair Value estimate is 1,569 KRW, implying the stock looks roughly 40.4% undervalued today. The Quality Score stands at 67/100 (solid quality), in the Consumer Cyclical 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, AztechWB Co generated revenue of 45.0B KRW at a net margin of 19.2%. Revenue grew 22.9% year over year. Net debt stands at 1.6B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 1,430 KRW (bear case) to 1,691 KRW (bull case); at 1,117 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 25% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 31% fair-value upside, at 40%, 032080 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 3,531 KRW 4,581 KRW 6,376 KRW 80
Residual Income 3,543 KRW 3,275 KRW 2,366 KRW 76
Rev-Margin DCF 2,405 KRW 3,051 KRW 3,867 KRW 74
All 22 models by family
DCF Models
FCF DCF 3,403 KRW 4,484 KRW 6,487 KRW 38
Owner Earnings 1,373 KRW 1,657 KRW 2,184 KRW 31
5Y Revenue Exit 2,405 KRW 2,987 KRW 3,828 KRW 39
5Y EBITDA Exit 2,702 KRW 3,501 KRW 4,560 KRW 41
5Y P/E Exit 2,101 KRW 2,461 KRW 2,899 KRW 38
10Y Revenue Exit 2,743 KRW 3,212 KRW 3,693 KRW 36
10Y EBITDA Exit 2,956 KRW 3,530 KRW 4,123 KRW 37
10Y P/E Exit 2,591 KRW 2,887 KRW 3,148 KRW 35
Earnings-Based
Graham-Dodd 306.91 KRW 375.11 KRW 422.00 KRW 54
EPV 1,392 KRW 1,516 KRW 1,625 KRW 59
Multiples
P/E Multiple 744.70 KRW 992.93 KRW 1,241 KRW 63
P/S Multiple 575.45 KRW 767.27 KRW 959.08 KRW 58
P/B Multiple 575.45 KRW 767.27 KRW 959.08 KRW 55
EV/EBIT 2,757 KRW 3,460 KRW 4,163 KRW 53
EV/EBITDA 2,535 KRW 3,164 KRW 3,793 KRW 54
EV/Revenue 1,882 KRW 2,411 KRW 2,940 KRW 43
Asset-Based
NCAV (Graham) 2,605 KRW 3,491 KRW 5,211 KRW 50
Growth DCF
Growth DCF 3,531 KRW 4,581 KRW 6,376 KRW 80
Rev-Margin DCF 2,405 KRW 3,051 KRW 3,867 KRW 74
Economic Profit
Residual Income 3,543 KRW 3,275 KRW 2,366 KRW 76
ROIC Compounder 1,392 KRW 1,516 KRW 1,625 KRW 72
Growth Earnings
Growth-Adj P/E 524.96 KRW 749.94 KRW 974.92 KRW 68

Widest divergence: Asset-Based (3,491 KRW) versus Earnings-Based (375.11 KRW). Highest evidence: Growth DCF (80).

Notify me when 032080 reaches fair value

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

Key figures & financial health

Revenue (TTM) 45.0B KRW
Revenue growth (YoY) +22.9%
Net margin 19.2%
Return on equity -171%
Free cash flow 5.8B KRW FY2025
Operating margin 4.4%
More key figures
EPS growth (YoY) -45.3%
Net debt 1.6B KRW FY2022

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

Quality Score breakdown

Overall quality 67/100

Of which business quality 67 · Market factors (momentum, volatility) 33

Profitability 17
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 88
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 24
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

AztechWB Co., Ltd. manufactures and sells textiles in South Korea. The company is involved in dyeing, spinning, weaving, and finishing wool and wool blended fabrics. It offers products under the Rossum brand name through its online shop. AztechWB Co., Ltd. was founded in 1969 and is headquartered in Busan, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

AztechWB Co reported revenue of 30.2B KRW in FY2025 versus 36.4B KRW in FY2021, a compound −4.5%/yr. Reported net income was 929M KRW in FY2025, compounding −46.7%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
30.2B KRW
Latest YoY
−14.5%
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.
−12.7%
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.
−3.5%
Avg. growth/yr (11Y) 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.
−4.0%
Revenue −4.5%/yr
FY21 36.4B KRW
FY22 45.5B KRW
FY23 37.1B KRW
FY24 35.4B KRW
FY25 30.2B KRW
Net income −46.7%/yr
FY21 11.5B KRW
FY22 −1.4B KRW
FY23 −1.3B KRW
FY24 −2.0B KRW
FY25 929M KRW

Watch 032080: 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). "AztechWB Co Fair Value". https://www.fairvalue-calculator.com/stock/032080

Peer Group

Consumer Discretionary · 3551 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Textiles & Apparel” was too small, so the broader sector is used.)

Quality Score 67 · Top 25%
Fair Value upside +40% · Above median
Return on assets 1% · Below median
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 4% · Below median
Revenue growth 23% · Top 25%
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Consumer Discretionary 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 87 · sector 22
FUTURE 100 · sector 14
PAST 0 · sector 21
HEALTH 98 · sector 96
DIVIDEND 0 · sector 41

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

Stock Price Fair Value vs Fair Value
GAMSUNG Corporation 036620 3,885 KRW 6,675 KRW +72%
The Bombay Dyeing and Manufacturing Company 500020 ₹121.35 ₹43.19 -64%
Codes Combine Co 047770 2,510 KRW 1,325 KRW -47%
STO Co 098660 1,460 KRW 2,811 KRW +93%
Gold Pacific Co 038530 761.00 KRW 1,869 KRW +146%
HYUNGJI INNOVATION & CREATIVE Co 011080 2,135 KRW 276.33 KRW -87%
Wonpung Mulsan Co 008290 625.00 KRW 262.88 KRW -58%
542862 542862 ₹27.51 ₹36.09 +31%
SBFL SBFL ₹21.96 ₹39.88 +82%
538890 538890 ₹60.99 ₹51.30 -16%

Compare AztechWB Co 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

Frequently asked questions

Is AztechWB Co (032080) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 1,569 KRW versus a price of 1,117 KRW, about +40% (undervalued).
What is the fair value of 032080?
Our model-based fair value for AztechWB Co is 1,569 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 1,117 KRW.
What is the quality score of 032080?
AztechWB Co has a Quality Score of 67/100. 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 AztechWB Co (032080)?
AztechWB Co reported trailing-twelve-month revenue of about 45.0B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 032080?
The net profit margin of AztechWB Co is about 19.2%, meaning it keeps roughly 19.2% 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 AztechWB 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.