EN DE

Raonsecure Co (042510) Fair Value & Analysis

Technology · KR · Market cap 78.5B KRW

RC Raonsecure Co 042510 · KQ
Price8,350 KRW
Fair Value6,260 KRW
Upside-25.0%
Quality69/100
Watch Raonsecure Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.7% net margin
Low debt · generates free cash flow
Ranks above peers (7/9)
Narrow moat 31/100
Evidence: High Range 4,695 KRW – 7,545 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price +10.2% over the past month.

A solid business, but screening 25% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (7,545 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

30,350 KRW 6,720 KRW Fair Value 6,260 KRW Feb 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 6,720 KRW – 30,350 KRW · fair‑value band 4,695 KRW – 7,545 KRW · the 8,350 KRW price screens above the 6,260 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

Raonsecure Co (042510) currently trades at 8,350 KRW, while our model-based Fair Value estimate is 6,260 KRW, implying the stock looks roughly 25.0% overvalued today. The Quality Score stands at 69/100 (solid 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, Raonsecure Co generated revenue of 62.3B KRW at a net margin of 6.7%. Revenue declined 13.5% year over year. It earns a return on equity of 8.5%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 4,695 KRW (bear case) to 7,545 KRW (bull case); at 8,350 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. The share trades about 51% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -25%, 042510 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 9,048 KRW 16,261 KRW 27,444 KRW 80
Rev-Margin DCF 5,674 KRW 8,135 KRW 11,513 KRW 74
ROIC Compounder 3,959 KRW 4,327 KRW 4,648 KRW 72
All 24 models by family
DCF Models
FCF DCF 9,218 KRW 15,922 KRW 30,419 KRW 38
Owner Earnings 9,351 KRW 16,843 KRW 30,929 KRW 31
5Y Revenue Exit 5,674 KRW 8,149 KRW 11,464 KRW 39
5Y EBITDA Exit 7,713 KRW 12,601 KRW 18,932 KRW 41
5Y P/E Exit 7,109 KRW 11,282 KRW 16,220 KRW 38
10Y Revenue Exit 6,676 KRW 9,536 KRW 13,934 KRW 36
10Y EBITDA Exit 8,147 KRW 12,909 KRW 20,549 KRW 37
10Y P/E Exit 7,737 KRW 11,910 KRW 18,146 KRW 35
Earnings-Based
Graham-Dodd 2,128 KRW 11,874 KRW 16,488 KRW 54
Lynch FV 3,319 KRW 4,742 KRW 6,164 KRW 50
PEG = 1.0 3,319 KRW 4,742 KRW 6,164 KRW 46
EPV 3,959 KRW 4,327 KRW 4,648 KRW 59
Multiples
P/E Multiple 4,695 KRW 6,260 KRW 7,825 KRW 63
P/S Multiple 3,991 KRW 5,321 KRW 6,651 KRW 58
P/B Multiple 3,991 KRW 5,321 KRW 6,651 KRW 55
EV/EBIT 5,228 KRW 6,386 KRW 7,545 KRW 53
EV/EBITDA 7,366 KRW 9,238 KRW 11,109 KRW 54
EV/Revenue 4,095 KRW 5,099 KRW 6,103 KRW 43
Asset-Based
NCAV (Graham) 2,488 KRW 3,333 KRW 4,975 KRW 50
Growth DCF
Growth DCF 9,048 KRW 16,261 KRW 27,444 KRW 80
Rev-Margin DCF 5,674 KRW 8,135 KRW 11,513 KRW 74
Economic Profit
Residual Income 3,955 KRW 4,103 KRW 4,228 KRW 61
ROIC Compounder 3,959 KRW 4,327 KRW 4,648 KRW 72
Growth Earnings
Growth-Adj P/E 4,873 KRW 6,961 KRW 9,049 KRW 68

Widest divergence: DCF Models (11,910 KRW) versus Asset-Based (3,333 KRW). Highest evidence: Growth DCF (80).

Notify me when 042510 reaches fair value

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

Key figures & financial health

Revenue (TTM) 62.3B KRW
Revenue growth (YoY) -13.5%
Net margin 6.7%
Return on equity 8.5%
Free cash flow 5.8B KRW FY2025
Operating margin -22.8%
More key figures
EPS growth (YoY) -14.4%

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

Quality Score breakdown

Overall quality 69/100

Of which business quality 70 · Market factors (momentum, volatility) 15

Profitability 51
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 80
Disciplined investing over empire-building
Low Volatility 29
Calm price path (market factor)
Momentum 9
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 100
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

Raonsecure Co., Ltd. provides mobile and IoT integrated security solutions. The company offers OnePass, a biometric authentication solution; OneGuard, a security platform; OneAccess, an integrated authentication platform; OneAccessCX, a platform that allows integrated management of multiple services; OneAccessEX, an accounts management platform; TouchEn …

Full company description

Raonsecure Co., Ltd. provides mobile and IoT integrated security solutions. The company offers OnePass, a biometric authentication solution; OneGuard, a security platform; OneAccess, an integrated authentication platform; OneAccessCX, a platform that allows integrated management of multiple services; OneAccessEX, an accounts management platform; TouchEn Wiseaccess, an integrated platform for single sign-on (SOS), extranet access management, and identity management services; and OmniOne Enterprise, an identification platform. It also provides TouchEn mTranskey, an on-screen keyboard solution; TouchEn mVaccine, a mobile antivirus solution; TouchEn mOTP, an one time password solution; TouchEn mWiseaccess, a mobile SSO solution; TouchEn Appfree, a digital signature that provides user authentication, data integrity, and non-repudiation; TouchEn MACserverless, a serverless visitor management solutions; and TouchEn AntiCapture, an anti-screen capture solution. In addition, the company offers TouchEn Transkey, a virtual on-screen keyboard solution; TouchEn nxKey, a non-activex keyboard security solution; TouchEn nxFirewall, an online PC security solution with firewall and antivirus functions; TouchEn nxWeb, an PC security solution for protecting web content; and TouchEn PassCheck, a password vulnerability check solution. Further, it provides OmniOne, an identification service; Smart Credit, an integrated security service that offers integrated credit management function; USIM Smart Authentication, a certificate storage service that safe from hacking; card authentication services; Raon mobile security, an antivirus application; Raon CTF, a practical hacking security education services; Risk Proof, a penetration testing and the verification services; Smart Sign; MobiSign; and IS consulting services. The company was formerly known as Lumensoft Ltd. and changed its name to Raonsecure Co., Ltd. in October 2012. The company was founded in 1998 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Raonsecure Co reported revenue of 63.8B KRW in FY2025 versus 43.3B KRW in FY2021, a compound +10.1%/yr. Reported net income was 3.4B KRW in FY2025.

Growth Quality 84/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
63.8B KRW
Latest YoY
+2.0%
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.
+10.8%
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.
+11.4%
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.
+14.9%
Revenue +10.1%/yr
FY21 43.3B KRW
FY22 46.8B KRW
FY23 51.8B KRW
FY24 62.5B KRW
FY25 63.8B KRW
Net income
FY21 −6.6B KRW
FY22 6.7B KRW
FY23 4.2B KRW
FY24 4.0B KRW
FY25 3.4B KRW

042510 screens 25% overvalued. Compare with SAP SE →

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). "Raonsecure Co Fair Value". https://www.fairvalue-calculator.com/stock/042510

Peer Group

Software - Application · 709 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 69 · Top 25%
Fair Value upside −25% · Above median
Return on equity (TTM) 9% · Above median
Return on assets 3% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) -23% · Bottom 25%
Revenue growth -14% · Bottom 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Software - Application 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 0 · sector 38
PAST 34 · sector 13
HEALTH 100 · sector 98
DIVIDEND 0 · sector 28

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 Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Raonsecure 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 Raonsecure Co (042510) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 6,260 KRW versus a price of 8,350 KRW, about −25% (overvalued).
What is the fair value of 042510?
Our model-based fair value for Raonsecure Co is 6,260 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 8,350 KRW.
What is the quality score of 042510?
Raonsecure Co has a Quality Score of 69/100. 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 Raonsecure Co (042510)?
Raonsecure Co reported trailing-twelve-month revenue of about 62.3B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 042510?
The net profit margin of Raonsecure Co is about 6.7%, meaning it keeps roughly 6.7% 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 Raonsecure 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.