AztechWB Co. Ltd (032080) fair value: what the stock is really worth
As of Sep 14, 2026: fair value of AztechWB Co. Ltd KRW 3,162, price KRW 1,010, upside +213.1%, quality 67 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch AztechWB 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 28, 2026.
How to read this chart
60‑month range 926.00 KRW – 6,787 KRW · fair‑value band 2,681 KRW – 3,180 KRW · the 1,010 KRW price screens below the 3,162 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 28, 2026.
Follow AztechWB Co. in your weekly email
Every Wednesday you see whether AztechWB 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.
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.
Stock analysis
AztechWB Co. Ltd (032080) currently trades at 1,010 KRW, while our model-based Fair Value estimate is 3,162 KRW, implying the stock looks roughly 68.1% undervalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 3,491 KRW per share, and 17 of the 22 models we run sit above the 1,010 KRW price.
Bear case: the Earnings-Based group reads lowest at 375.11 KRW, and 5 of the 22 models stay below the price. Evidence for this calculation is low.
Scenario range: 2,681 KRW (bear) to 3,180 KRW (bull), the price of 1,010 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 67/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
AztechWB Co. Ltd 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.
Key figures
Market cap 21.2B KRW (≈ $15.8M) · P/S ratio 0.49 · Net margin 3.1% · Return on equity −171% · Return on assets (EBIT) 0.7% · Operating margin 4.4% · Revenue (TTM) 45.0B KRW · Revenue growth (YoY) +22.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 34 out of 100 (low confidence).
What moves the price
The share trades about 29% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −17% fair-value upside, at 213%, 032080 screens cheaper than that median.
Fair Value models
Bear 2,681 KRWFair Value 3,162 KRWBull 3,180 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−14.5%
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.
−12.7%
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.
−3.5%
Start year 2020 (pandemic). Over 10 years: −5.3% a year
Revenue growth 11 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.
−4.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘ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. 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.
−27.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−27.9%
Dividend (yield on the price)0.0%
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.−27.9% vs −14.7%, slowing
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.−7% → 11%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 4.4%/yr over ~7Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
less than -40 %
Yearly growth needed for the next five years to justify today's price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.)Consumer Discretionary · 3619 stocks
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 AztechWB Co. Ltd (032080) overvalued or undervalued?
As of Sep 28, 2026, our model estimates a fair value of 3,162 KRW versus the last price from Sep 14, 2026 of 1,010 KRW, about +213% upside (undervalued).
What is the fair value of 032080?
Our model-based fair value for AztechWB Co. Ltd is 3,162 KRW (as of Sep 28, 2026), built from audited fundamentals. Last price (from Sep 14, 2026): 1,010 KRW.
What is the quality score of 032080?
AztechWB Co. Ltd 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 price target for AztechWB Co. Ltd (032080)?
Our model-based price target is the fair value of 3,162 KRW (as of Sep 28, 2026) from 22 valuation models. Cautious scenario 2,681 KRW, optimistic scenario 3,180 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the AztechWB Co. Ltd stock forecast for 2026?
Our models put fair value at 3,162 KRW, about +213% upside versus the last price from Sep 14, 2026 of 1,010 KRW (undervalued). Cautious scenario 2,681 KRW, optimistic scenario 3,180 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of AztechWB Co. Ltd (032080)?
AztechWB Co. Ltd reported trailing-twelve-month revenue of about 45.0B KRW (latest available figure, as of Sep 28, 2026).
What growth is priced into AztechWB Co. Ltd (032080)?
For today's price to be fair in a discounted-cash-flow model, AztechWB Co. Ltd would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.5 % per year. As of Sep 28, 2026.
What discount rate (WACC) does the fair value of 032080 use?
Our models discount AztechWB Co. Ltd at 9.6 %: a base by market capitalisation (nano), damped by beta 0.77, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For AztechWB Co. Ltd that is less than minus 40 % per year a year over ten years, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has AztechWB Co. Ltd (032080) delivered so far?
Over the past 5 years revenue at AztechWB Co. Ltd grew -3.5 % a year. The price currently implies less than minus 40 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of AztechWB Co. Ltd (032080) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into AztechWB Co. Ltd (less than minus 40 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of AztechWB Co. Ltd (032080)?
The free-cash-flow yield on the price is 27.51 %: that much free cash flow AztechWB Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of AztechWB Co. Ltd (032080)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For AztechWB Co. Ltd it is 3,162 KRW per share (as of Sep 28, 2026), against a price of 1,010 KRW. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is AztechWB Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 28, 2026, 032080 trades below its calculated fair value: price 1,010 KRW, fair value 3,162 KRW, a gap of about +213% (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 032080?
No. The price is what the market pays today (1,010 KRW); the fair value is what the company's own numbers justify (3,162 KRW). For AztechWB Co. Ltd the two are 2,152 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is AztechWB Co. Ltd worth?
The market values AztechWB Co. Ltd at about 21.2B KRW (market capitalisation, as of Sep 28, 2026). Per share that is 1,010 KRW; our models calculate a fair value of 3,162 KRW per share.
What do the bullish and bearish scenarios say about 032080?
Our models span a range for AztechWB Co. Ltd: cautious scenario 2,681 KRW, base 3,162 KRW, optimistic 3,180 KRW per share (as of Sep 28, 2026, price 1,010 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of AztechWB Co. Ltd (032080)?
Balance-sheet figures for AztechWB Co. Ltd (as of Sep 28, 2026): return on equity −171.3%, debt of 0.05 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is 032080 from its 52-week high?
AztechWB Co. Ltd trades at 1,010 KRW, about 29% below its 52-week high of 1,422 KRW and 9% above the low of 926.00 KRW (as of Sep 14, 2026). Distance from the high says nothing about value: that is what the fair value of 3,162 KRW is for.
Which stocks are comparable to AztechWB Co. Ltd?
From the same area (Consumer Cyclical) we also value GAMSUNG Corporation, Codes Combine Co, STO Co, Gold Pacific Co, 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 AztechWB Co. Ltd stock attractive at the current price?
The data as of Sep 28, 2026: price 1,010 KRW, calculated fair value 3,162 KRW (+213%), Quality Score 67/100, from 22 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 032080 calculated?
We run AztechWB Co. Ltd through 22 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 3,162 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 14.5 % above its aggregate fair value. AztechWB Co. Ltd currently trades 68 % 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 AztechWB Co. Ltd (032080)?
The latest price we hold is from Sep 14, 2026 and stands at 1,010 KRW. Our model-based fair value is 3,162 KRW, about +213% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with AztechWB Co. Ltd right now?
The price is below even our cautious bear case (2,681 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of AztechWB Co. Ltd
How large is the market capitalisation of AztechWB Co. Ltd (032080)?
The market capitalisation of AztechWB Co. Ltd is 21.2B KRW (≈ $15.8M). 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 AztechWB Co. Ltd (032080)?
The price-to-sales ratio of AztechWB Co. Ltd is 0.49 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of AztechWB Co. Ltd (032080)?
The net margin of AztechWB Co. Ltd is 3.1% (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 AztechWB Co. Ltd (032080)?
The return on equity (ROE) of AztechWB Co. Ltd is −171% (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 AztechWB Co. Ltd (032080)?
On an EBIT basis the return on assets of AztechWB Co. Ltd is 0.7% (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 AztechWB Co. Ltd (032080)?
The operating margin of AztechWB Co. Ltd is 4.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at AztechWB Co. Ltd (032080)?
Revenue at AztechWB Co. Ltd is growing +22.9% versus a year earlier (3y avg −12.7%). 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 AztechWB Co. Ltd (032080)?
Earnings per share at AztechWB Co. Ltd are growing −45.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does AztechWB Co. Ltd (032080) carry?
The net debt of AztechWB Co. Ltd is 1.6B KRW (fiscal year 2022, ≈ 0.3 yrs of FCF). 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 AztechWB Co. Ltd in the live analysis
One click puts AztechWB 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.
