EN DE

Dongil Technology, Ltd (032960) Fair Value & Analysis

Industrials · KR · Market cap 6.6B KRW

DT Dongil Technology, Ltd 032960 · KQ
Price2,115 KRW
Fair Value1,325 KRW
Upside-37.3%
Quality63/100
Watch Dongil Technology, Ltd for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 43.8% net margin
Low debt · generates free cash flow
5.04% dividend yield
Ranks above peers (8/10)
Moderate moat 57/100
Evidence: High Range 994.07 KRW – 1,657 KRW Share as image

Fair value as of: Jul 20, 2026

From 21 valuation models · updated 21 days ago

Fair value updated Jul 20, 2026, revised from 14,093 KRW to 1,325 KRW (−90.6%) since Jul 6, 2026.

A solid business, but screening 37% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (1,657 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

3,499 KRW 1,644 KRW Fair Value 1,325 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 1,644 KRW – 3,499 KRW · fair‑value band 994.07 KRW – 1,657 KRW · the 2,115 KRW price screens above the 1,325 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Dongil Technology, Ltd (032960) currently trades at 2,115 KRW, while our model-based Fair Value estimate is 1,325 KRW, implying the stock looks roughly 37.3% overvalued today. The Quality Score stands at 63/100 (solid 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: high).

Over the trailing twelve months, Dongil Technology, Ltd generated revenue of 21.6B KRW at a net margin of 43.8%. Revenue grew 0.8% year over year. It earns a return on equity of 14.5%. Fundamentals as of Jul 20, 2026

Our scenario range runs from 994.07 KRW (bear case) to 1,657 KRW (bull case); at 2,115 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. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -37%, 032960 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 5,111 KRW 6,533 KRW 8,887 KRW 80
Residual Income 16,583 KRW 18,400 KRW 29,518 KRW 76
Rev-Margin DCF 4,701 KRW 6,505 KRW 8,721 KRW 74
All 21 models by family
DCF Models
FCF DCF 4,941 KRW 6,416 KRW 9,064 KRW 38
Owner Earnings 15,146 KRW 20,355 KRW 29,702 KRW 31
5Y Revenue Exit 4,701 KRW 6,408 KRW 8,887 KRW 39
5Y EBITDA Exit 3,898 KRW 5,018 KRW 6,502 KRW 41
5Y P/E Exit 17,475 KRW 28,516 KRW 41,640 KRW 38
10Y Revenue Exit 4,669 KRW 5,927 KRW 7,271 KRW 36
10Y EBITDA Exit 4,292 KRW 5,087 KRW 5,903 KRW 37
10Y P/E Exit 12,349 KRW 19,289 KRW 26,061 KRW 35
Earnings-Based
Graham-Dodd 13,184 KRW 16,114 KRW 18,128 KRW 54
Dividend Discount
Gordon GGM 421.91 KRW 459.81 KRW 517.13 KRW 70
DDM Multi-Stage 421.91 KRW 521.34 KRW 657.08 KRW 61
Multiples
P/E Multiple 29,083 KRW 38,777 KRW 48,471 KRW 63
P/S Multiple 12,086 KRW 16,115 KRW 20,143 KRW 58
P/B Multiple 24,720 KRW 32,961 KRW 41,201 KRW 55
EV/EBITDA 3,593 KRW 4,488 KRW 5,382 KRW 54
EV/Revenue 4,871 KRW 6,569 KRW 8,268 KRW 43
Asset-Based
NCAV (Graham) 9,613 KRW 12,882 KRW 19,227 KRW 50
Growth DCF
Growth DCF 5,111 KRW 6,533 KRW 8,887 KRW 80
Rev-Margin DCF 4,701 KRW 6,505 KRW 8,721 KRW 74
Economic Profit
Residual Income 16,583 KRW 18,400 KRW 29,518 KRW 76
Growth Earnings
Growth-Adj P/E 20,575 KRW 29,393 KRW 38,211 KRW 68

Widest divergence: Growth Earnings (29,393 KRW) versus Dividend Discount (459.81 KRW). Highest evidence: Growth DCF (80).

Notify me when 032960 reaches fair value

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

Key figures & financial health

Revenue (TTM) 21.6B KRW
Revenue growth (YoY) +0.8%
Net margin 43.8%
Return on equity 14.5%
Free cash flow 1.5B KRW FY2025
Operating margin 9.6%
More key figures
Dividend yield 5.0%
EPS growth (YoY) +645%

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 59 · Market factors (momentum, volatility) 32

Profitability 49
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 29
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 80
Disciplined investing over empire-building
Low Volatility 66
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 22
Distance to the 52-week high (market factor)
Net Issuance 81
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

Dongil Technology, Ltd, together with its subsidiaries, manufactures and sells electronic components in South Korea, rest of Asia, Europe, North America, and internationally. It operates through Electronic Components Sector and Industrial Electronics Sector segments.

Full company description

Dongil Technology, Ltd, together with its subsidiaries, manufactures and sells electronic components in South Korea, rest of Asia, Europe, North America, and internationally. It operates through Electronic Components Sector and Industrial Electronics Sector segments. The company offers EMI/EMC filters, including 2-phase, 3-phase, PLC decoupling, DC, and SMD filters, as well as surge protectors; coils; and inlets/outlets. It also provides electrical particulate filters and electrostatic sterilization precipitators; air sensors, including dust sensors and temperature sensors; and ion generators, such as cluster ion and negative ion generators. In addition, the company offers ESD control products, including ion bars, ion blowers, ion nozzles/guns, and electrostatic sensors; vision inspection solutions, such as smart cameras and barcode readers; ultrasonic sensors comprising general purpose sensors and mapping units; capacitive sensor and controller; piezo actuator drivers; piezo ceramic materials and elements; and HIFU transducers, sensors, actuators, and piezo electric transformers. Further, it is involved in the outsourcing and assembling noise filters; and distribution of ozone generators and dental medical devices. The company's products are used in the home, communication, automobile, factory, automobile, medical device, and defense industries. It exports its products. Dongil Technology, Ltd was founded in 1986 and is headquartered in Hwaseong-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Dongil Technology, Ltd reported revenue of 21.6B KRW in FY2025 versus 26.1B KRW in FY2021, a compound −4.7%/yr. Reported net income was 6.5B KRW in FY2025, compounding −4.8%/yr from FY2021.

Growth Quality 36/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
21.6B KRW
Latest YoY
−10.6%
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.
−6.9%
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.
−3.1%
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.
−5.2%
Revenue −4.7%/yr
FY21 26.1B KRW
FY22 26.7B KRW
FY23 25.2B KRW
FY24 24.1B KRW
FY25 21.6B KRW
Net income −4.8%/yr
FY21 7.9B KRW
FY22 1.1B KRW
FY23 2.2B KRW
FY24 776M KRW
FY25 6.5B KRW

032960 screens 37% overvalued. Compare with Contemporary Amperex Technology 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). "Dongil Technology, Ltd Fair Value". https://www.fairvalue-calculator.com/stock/032960

Peer Group

Electrical Equipment & Parts · 526 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 63 · Top 25%
Fair Value upside −37% · Above median
Return on equity (TTM) 14% · Top 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) 44% · Top 25%
Operating margin (TTM) 10% · Above median
Revenue growth 1% · Below median
Dividend yield (TTM) 5.0% · Top 25%

Valuation Multiples vs Electrical Equipment & Parts 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 4 · sector 57
PAST 58 · sector 26
HEALTH 100 · sector 97
DIVIDEND 100 · sector 18

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

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 Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare Dongil Technology, Ltd 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 Dongil Technology, Ltd (032960) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 1,325 KRW versus a price of 2,115 KRW, about −37% (overvalued).
What is the fair value of 032960?
Our model-based fair value for Dongil Technology, Ltd is 1,325 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 2,115 KRW.
What is the quality score of 032960?
Dongil Technology, Ltd has a Quality Score of 63/100. 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 Dongil Technology, Ltd (032960)?
Dongil Technology, Ltd reported trailing-twelve-month revenue of about 21.6B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 032960?
The net profit margin of Dongil Technology, Ltd is about 43.8%, meaning it keeps roughly 43.8% of revenue as net income. Based on the latest reported figures.
Does Dongil Technology, Ltd pay a dividend?
Dongil Technology, Ltd currently shows a dividend yield of about 4.64% relative to its recent price (as of Jul 20, 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 Dongil Technology, Ltd 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.