TJ media Co. Ltd (032540) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of TJ media Co. Ltd KRW 2,670, price KRW 3,800, upside -29.7%, quality 43 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch TJ media 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 2,050 KRW – 5,234 KRW · fair‑value band 1,844 KRW – 3,445 KRW · the 3,800 KRW price screens above the 2,670 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 TJ media Co. in your weekly email
Every Wednesday you see whether TJ media 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.
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.
Show more
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.
Stock analysis
TJ media Co. Ltd (032540) currently trades at 3,800 KRW, while our model-based Fair Value estimate is 2,670 KRW, implying the stock looks roughly 42.3% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 3,538 KRW per share, and 3 of the 24 models we run sit above the 3,800 KRW price.
Bear case: the Earnings-Based group reads lowest at 987.91 KRW, and 21 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 1,844 KRW (bear) to 3,445 KRW (bull), the price of 3,800 KRW sits above 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 43/100 (below-average quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
TJ media Co. Ltd 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.
Key figures
Market cap 79.4B KRW (≈ $58.4M) · P/S ratio 0.88 · Dividend yield 5.6% · Net margin 4.2% · Return on equity 536% · Return on assets (EBIT) 3.4% · Operating margin 5.0% · Revenue (TTM) 78.3B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 24% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at 8% fair-value upside, at −30%, 032540 screens richer than that median.
Fair Value models
Bear 1,844 KRWFair Value 2,670 KRWBull 3,445 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.75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+2.8%
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.
+3.2%
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.
+11.2%
Start year 2020 (pandemic). Over 10 years: +2.8% a year
Revenue growth 14 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.
+2.7%
’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.
+10.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.3%
Dividend (yield on the price)5.6%
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.5% vs 12%, 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.−5% → 4%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+36.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +33.6% a year for the 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 “Computers, Phones & Household Electronics” was too small, so the broader sector is used.)Consumer Discretionary · 3916 stocks
Beats the sector median on 5/9 measures
A mixed picture versus its sector peers.
Valuation
Quality Score43 · Bottom 25%
Fair Value upside−30% · Below median
Profitability
Return on assets2% · Below median
Net margin (TTM)5% · Above median
Operating margin (TTM)5% · Below median
Growth and dividend
Revenue growth49% · Top 25%
Dividend yield (TTM)5.6% · Top 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Consumer Discretionary median · lower = cheaper
P/FCF0.0× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 36
FUTURE (revenue growth)100· sector 13
PAST (return on equity)0· sector 22
HEALTH (low debt)100· sector 95
DIVIDEND (yield)100· sector 48
VALUE 0: the price sits above our fair-value range.
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. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/032540
Frequently asked questions
Is TJ media Co. Ltd (032540) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2,670 KRW versus a price of 3,800 KRW, about −30% upside (overvalued).
What is the fair value of 032540?
Our model-based fair value for TJ media Co. Ltd is 2,670 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 3,800 KRW.
What is the quality score of 032540?
TJ media Co. Ltd 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 price target for TJ media Co. Ltd (032540)?
Our model-based price target is the fair value of 2,670 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 1,844 KRW, optimistic scenario 3,445 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the TJ media Co. Ltd stock forecast for 2026?
Our models put fair value at 2,670 KRW, about −30% upside versus a price of 3,800 KRW (overvalued). Cautious scenario 1,844 KRW, optimistic scenario 3,445 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of TJ media Co. Ltd (032540)?
TJ media Co. Ltd reported trailing-twelve-month revenue of about 78.3B KRW (latest available figure, as of Sep 24, 2026).
Does TJ media Co. Ltd pay a dividend?
TJ media Co. Ltd currently shows a dividend yield of about 5.62% relative to its recent price (as of Sep 24, 2026).
What growth is priced into TJ media Co. Ltd (032540)?
For today's price to be fair in a discounted-cash-flow model, TJ media Co. Ltd would have to grow free cash flow by +36.4 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 032540 use?
Our models discount TJ media Co. Ltd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.85, 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 TJ media Co. Ltd that is +36.4 % per year a year over ten years, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has TJ media Co. Ltd (032540) delivered so far?
Over the past 5 years revenue at TJ media Co. Ltd grew +11.2 % a year. The price currently implies +36.4 % 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 TJ media Co. Ltd (032540) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into TJ media Co. Ltd (+36.4 % 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 TJ media Co. Ltd (032540)?
The free-cash-flow yield on the price is 1.90 %: that much free cash flow TJ media Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of TJ media Co. Ltd (032540)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For TJ media Co. Ltd it is 2,670 KRW per share (as of Sep 24, 2026), against a price of 3,800 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is TJ media Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 032540 trades above its calculated fair value: price 3,800 KRW, fair value 2,670 KRW, a gap of about −30% (overvalued). 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 032540?
No. The price is what the market pays today (3,800 KRW); the fair value is what the company's own numbers justify (2,670 KRW). For TJ media Co. Ltd the two are 1,130 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is TJ media Co. Ltd worth?
The market values TJ media Co. Ltd at about 79.4B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 3,800 KRW; our models calculate a fair value of 2,670 KRW per share.
What do the bullish and bearish scenarios say about 032540?
Our models span a range for TJ media Co. Ltd: cautious scenario 1,844 KRW, base 2,670 KRW, optimistic 3,445 KRW per share (as of Sep 24, 2026, price 3,800 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of TJ media Co. Ltd (032540)?
Balance-sheet figures for TJ media Co. Ltd (as of Sep 24, 2026): debt of 0.00 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is 032540 from its 52-week high?
TJ media Co. Ltd trades at 3,800 KRW, about 13% below its 52-week high of 4,353 KRW and 24% above the low of 3,055 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 2,670 KRW is for.
Which stocks are comparable to TJ media Co. Ltd?
From the same area (Technology) we also value SEOWONINTECH.Co.,Ltd, Optrontec Inc, Atec Co, Puloon Technology Inc, 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 TJ media Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 3,800 KRW, calculated fair value 2,670 KRW (−30%), Quality Score 43/100, from 24 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 032540 calculated?
We run TJ media Co. Ltd through 24 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 2,670 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. TJ media Co. Ltd itself currently trades above fair value. 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 TJ media Co. Ltd (032540)?
The closing price on Sep 23, 2026 was 3,800 KRW. Our model-based fair value is 2,670 KRW, about −30% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with TJ media Co. Ltd right now?
The price sits above even our optimistic bull case (3,445 KRW). The favourable scenario is already priced in. Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts. A fairly wide model range (1,844 KRW to 3,445 KRW) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of TJ media Co. Ltd
How large is the market capitalisation of TJ media Co. Ltd (032540)?
The market capitalisation of TJ media Co. Ltd is 79.4B KRW (≈ $58.4M). 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 TJ media Co. Ltd (032540)?
The price-to-sales ratio of TJ media Co. Ltd is 0.88 (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 TJ media Co. Ltd (032540)?
The dividend yield of TJ media Co. Ltd is 5.6%. 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 TJ media Co. Ltd (032540)?
The net margin of TJ media Co. Ltd is 4.2% (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 TJ media Co. Ltd (032540)?
The return on equity (ROE) of TJ media Co. Ltd is 536% (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 TJ media Co. Ltd (032540)?
On an EBIT basis the return on assets of TJ media Co. Ltd is 3.4% (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 TJ media Co. Ltd (032540)?
The operating margin of TJ media Co. Ltd is 5.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at TJ media Co. Ltd (032540)?
Revenue at TJ media Co. Ltd is growing +48.9% versus a year earlier (3y avg +3.2%). 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 TJ media Co. Ltd (032540)?
Earnings per share at TJ media Co. Ltd are growing +594% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does TJ media Co. Ltd (032540) carry?
The net debt of TJ media Co. Ltd is 8.5B KRW (fiscal year 2025, ≈ 5.6 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 TJ media Co. Ltd in the live analysis
One click puts TJ media 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.
