EN DE

TJ media Co (032540) Fair Value & Analysis

Technology · KR · Market cap 68.9B KRW

TM TJ media Co 032540 · KQ
Price3,115 KRW
Fair Value2,649 KRW
Upside-15.0%
Quality43/100
Watch TJ media Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.2% net margin
Low debt · generates free cash flow
5.62% dividend yield
Mixed vs. peers (5/9)
Narrow moat 34/100
Evidence: High Range 2,067 KRW – 3,445 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price −6.2% over the past month.

Below-average quality, and screening another 15% overvalued on our models.

What matters now

  • Our model range runs from 2,067 KRW (bear) to 3,445 KRW (bull), base 2,649 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 43/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

5,234 KRW 2,016 KRW Fair Value 2,649 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 2,016 KRW – 5,234 KRW · fair‑value band 2,067 KRW – 3,445 KRW · the 3,115 KRW price screens above the 2,649 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

TJ media Co (032540) currently trades at 3,115 KRW, while our model-based Fair Value estimate is 2,649 KRW, implying the stock looks roughly 15.0% overvalued today. The Quality Score stands at 43/100 (below-average quality), in the Technology 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, TJ media Co generated revenue of 78.3B KRW at a net margin of 5.2%. Revenue grew 48.9% year over year. Net debt stands at 8.5B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 2,067 KRW (bear case) to 3,445 KRW (bull case); at 3,115 KRW, the current price sits within 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 30% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -9% fair-value upside, at -15%, 032540 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 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 1,416 KRW 1,773 KRW 2,272 KRW 80
Residual Income 3,052 KRW 3,070 KRW 2,896 KRW 76
Rev-Margin DCF 1,759 KRW 2,500 KRW 3,317 KRW 74
All 24 models by family
DCF Models
FCF DCF 1,397 KRW 1,791 KRW 2,371 KRW 38
Owner Earnings 3,046 KRW 4,259 KRW 6,045 KRW 31
5Y Revenue Exit 1,759 KRW 2,504 KRW 3,447 KRW 39
5Y EBITDA Exit 2,417 KRW 3,704 KRW 5,185 KRW 41
5Y P/E Exit 2,675 KRW 4,174 KRW 5,717 KRW 38
10Y Revenue Exit 1,576 KRW 2,221 KRW 3,066 KRW 36
10Y EBITDA Exit 2,033 KRW 3,042 KRW 4,360 KRW 37
10Y P/E Exit 2,196 KRW 3,364 KRW 4,757 KRW 35
Earnings-Based
Graham-Dodd 1,297 KRW 3,517 KRW 4,609 KRW 54
Lynch FV 691.54 KRW 987.91 KRW 1,284 KRW 50
PEG = 1.0 691.54 KRW 987.91 KRW 1,284 KRW 46
EPV 1,954 KRW 2,179 KRW 2,375 KRW 59
Multiples
P/E Multiple 3,147 KRW 4,196 KRW 5,245 KRW 63
P/S Multiple 2,432 KRW 3,242 KRW 4,053 KRW 58
P/B Multiple 2,432 KRW 3,242 KRW 4,053 KRW 55
EV/EBIT 2,729 KRW 3,437 KRW 4,146 KRW 53
EV/EBITDA 3,298 KRW 4,195 KRW 5,093 KRW 54
EV/Revenue 2,037 KRW 2,651 KRW 3,264 KRW 43
Asset-Based
NCAV (Graham) 2,004 KRW 2,685 KRW 4,008 KRW 50
Growth DCF
Growth DCF 1,416 KRW 1,773 KRW 2,272 KRW 80
Rev-Margin DCF 1,759 KRW 2,500 KRW 3,317 KRW 74
Economic Profit
Residual Income 3,052 KRW 3,070 KRW 2,896 KRW 76
ROIC Compounder 1,954 KRW 2,179 KRW 2,375 KRW 72
Growth Earnings
Growth-Adj P/E 2,476 KRW 3,538 KRW 4,599 KRW 68

Widest divergence: Growth Earnings (3,538 KRW) versus Earnings-Based (987.91 KRW). Highest evidence: Growth DCF (80).

Notify me when 032540 reaches fair value

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

Key figures & financial health

Revenue (TTM) 78.3B KRW
Revenue growth (YoY) +48.9%
Net margin 5.2%
Return on equity 536%
Free cash flow 1.5B KRW FY2025
Operating margin 5.0%
More key figures
Dividend yield 5.6%
EPS growth (YoY) +594%
Net debt 8.5B KRW FY2025

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

Quality Score breakdown

Overall quality 43/100

Of which business quality 43 · Market factors (momentum, volatility) 34

Profitability 37
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 21
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 99
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 0
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

TJ media Co., Ltd. engages in the manufacture and sale of karaoke systems in South Korea. The company offers commercial and home karaoke machines, microphone karaoke machines, music contents, batteries, chargers, and other peripherals and karaoke-related products. It also provides TV karaoke solutions, including IPTV and smartphone applications.

Full company description

TJ media Co., Ltd. engages in the manufacture and sale of karaoke systems in South Korea. The company offers commercial and home karaoke machines, microphone karaoke machines, music contents, batteries, chargers, and other peripherals and karaoke-related products. It also provides TV karaoke solutions, including IPTV and smartphone applications. The company was founded in 1981 and is headquartered in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TJ media Co reported revenue of 94.4B KRW in FY2025 versus 61.9B KRW in FY2021, a compound +11.2%/yr. Reported net income was 4.0B KRW in FY2025, compounding +5.6%/yr from FY2021.

Growth Quality 75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
94.4B KRW
Latest YoY
+2.8%
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.
+3.2%
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.
+11.2%
Avg. growth/yr (14Y) 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.
+2.7%
Revenue +11.2%/yr
FY21 61.9B KRW
FY22 85.9B KRW
FY23 96.4B KRW
FY24 91.9B KRW
FY25 94.4B KRW
Net income +5.6%/yr
FY21 3.2B KRW
FY22 4.5B KRW
FY23 4.7B KRW
FY24 4.6B KRW
FY25 4.0B KRW

032540 screens 15% overvalued. Compare with UIL Co →

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). "TJ media Co Fair Value". https://www.fairvalue-calculator.com/stock/032540

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 “Computers, Phones & Household Electronics” was too small, so the broader sector is used.)

Quality Score 43 · Bottom 25%
Fair Value upside −15% · Below median
Return on assets 2% · Below median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth 49% · Top 25%
Dividend yield (TTM) 5.6% · Top 25%
Debt / equity 0.00× · Lower than 75% of peers

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 13 · sector 22
FUTURE 100 · sector 14
PAST 0 · sector 21
HEALTH 100 · sector 96
DIVIDEND 100 · 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 Computers, Phones & Household Electronics stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
UIL Co 049520 3,605 KRW 14,308 KRW +297%
SEOWONINTECH.Co.,Ltd 093920 4,710 KRW 7,085 KRW +50%
Optrontec Inc 082210 1,885 KRW 952.61 KRW -49%
Atec Co 045660 7,440 KRW 2,901 KRW -61%
Puloon Technology Inc 094940 5,190 KRW 883.51 KRW -83%
Yulho Co 072770 934.00 KRW 849.13 KRW -9%
Korea Computer Terminal Inc 089150 1,823 KRW 2,466 KRW +35%
Finetechnix. Co 106240 1,300 KRW 234.08 KRW -82%
Korea Information Engineering Services Co 039740 3,015 KRW 4,560 KRW +51%
Hansol Inticube Co 070590 1,630 KRW 1,146 KRW -30%

Compare TJ media Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 TJ media Co (032540) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 2,649 KRW versus a price of 3,115 KRW, about −15% (overvalued).
What is the fair value of 032540?
Our model-based fair value for TJ media Co is 2,649 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 3,115 KRW.
What is the quality score of 032540?
TJ media Co has a Quality Score of 43/100. 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 TJ media Co (032540)?
TJ media Co reported trailing-twelve-month revenue of about 78.3B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 032540?
The net profit margin of TJ media Co is about 5.2%, meaning it keeps roughly 5.2% of revenue as net income. Based on the latest reported figures.
Does TJ media Co pay a dividend?
TJ media Co currently shows a dividend yield of about 5.62% 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 TJ media 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.