Atec Co. Ltd (045660) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Atec Co. Ltd stock KRW 13,932, price KRW 7,940, upside +75.5%, quality 54 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 9, 2026.
How to read this chart
60‑month range 7,440 KRW – 38,666 KRW · fair‑value band 9,495 KRW – 18,368 KRW · the 7,940 KRW price screens below the 13,932 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Atec Co. in your weekly email
Every Wednesday you see whether Atec 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.
Atec Co. Ltd. manufactures and sells display products primarily in South Korea. The company offers various products, such as LCD monitors, DIDs, LCD all-in-one PCs, and security all-in-one PCs equipped with the security solution. It also provides information processing consulting services.
Show moreShow less
Atec Co. Ltd. was founded in 1993 and is headquartered in Seongnam, South Korea.
Stock analysis
Atec Co. Ltd (045660) currently trades at 7,940 KRW, while our model-based Fair Value estimate is 13,932 KRW, implying the stock looks roughly 43% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 19,949 KRW per share, and 15 of the 25 models we run sit above the 7,940 KRW price.
Bear case: the Growth Earnings group reads lowest at 1,839 KRW, and 10 of the 25 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 9,495 KRW (bear) to 18,368 KRW (bull), the price of 7,940 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 54/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Atec Co. Ltd reported revenue of 160B KRW in FY2025 versus 70.3B KRW in FY2021, a compound +22.9%/yr. Reported net income was 468M KRW in FY2025, compounding −47.5%/yr from FY2021.
Key figures
Market cap 58.3B KRW (≈ $43.1M) Micro · P/S ratio 0.53 · Dividend yield 3.6% · Net margin 4.9% · Return on equity 653% · Return on assets (EBIT) 2.4% (5-year average) · Operating margin 7.5% · Revenue (TTM) 111B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 31 out of 100 (low confidence).
What moves the price
The share trades about 29% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 48% fair-value upside, at 75%, 045660 screens cheaper than that median.
Fair Value models
Bear9,495 KRWFair Value 13,932 KRWBull18,368 KRW
Price 7,940 KRW · Upside +75.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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.Coverage ⓘCoverage = 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.74/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+246.5%
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.
+20.5%
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.
+10.3%
Start year 2020 (pandemic). Over 10 years: +4.9% a year
Revenue growth 24 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.
+6.3%
’10
’11
’15
’16
’17
’18
’19
’20
’21
’22
’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.
−36.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−39.6%
Dividend (yield on the price)3.6%
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.−39.6% vs −23.2%, 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.6% → 5%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 8.8%/yr over ~7Y (margins intact) ⓘ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
The price assumes less 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).
+6.3%
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 +4.2% 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.)Information Technology · 3609 stocks
Beats the sector median on 9/12 measures
Overall it ranks above its sector peers.
Valuation
Quality Score54 · Below median
Fair Value upside+75.5% · Top 25%
Profitability
Return on assets0.3% · Below median
Net margin (12 months)4.9% · Below median
Operating margin (12 months)7.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)21.3% · Above median
Dividend yield (12 months)3.6% · Top 25%
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Information Technology median · lower = cheaper
P/B0.59× · Cheapest 25%
P/S (12 months)0.53× · Cheapest 25%
Price / free cash flow (fiscal year)14.1× · Cheaper than median
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 Atec Co. Ltd (045660) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 13,932 KRW versus a price of 7,940 KRW, about +75% upside (undervalued).
What is the fair value of 045660?
Our model-based fair value for Atec Co. Ltd is 13,932 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 7,940 KRW.
What is the quality score of 045660?
Atec Co. Ltd has a Quality Score of 54/100. 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 Atec Co. Ltd (045660)?
Our model-based price target is the fair value of 13,932 KRW (as of Nov 9, 2026) from 25 valuation models. Cautious scenario 9,495 KRW, optimistic scenario 18,368 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Atec Co. Ltd stock forecast for 2026?
Our models put fair value at 13,932 KRW, about +75% upside versus a price of 7,940 KRW (undervalued). Cautious scenario 9,495 KRW, optimistic scenario 18,368 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Atec Co. Ltd (045660)?
Atec Co. Ltd reported trailing-twelve-month revenue of about 111B KRW (latest available figure, as of Nov 9, 2026).
Does Atec Co. Ltd pay a dividend?
Atec Co. Ltd currently shows a dividend yield of 3.63% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Atec Co. Ltd (045660)?
Atec Co. Ltd has a dividend yield of 3.6%. A dividend has been paid every year since 2008. Our assessment: Safety not assessed. Payout ratio and cash coverage are not available, so we do not judge how safe this dividend is.
What growth is priced into Atec Co. Ltd (045660)?
For today's price to be fair in a discounted-cash-flow model, Atec Co. Ltd would have to grow free cash flow by +6.3 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.3 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 045660 use?
Our models discount Atec Co. Ltd at 10.9 %: a base by market capitalisation (nano), damped by beta 1.31, 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 Atec Co. Ltd that is +6.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Atec Co. Ltd (045660) delivered so far?
Over the past 5 years revenue at Atec Co. Ltd grew +10.3 % a year. The price currently implies free-cash-flow growth of +6.3 % per 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 Atec Co. Ltd (045660) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Atec Co. Ltd (+6.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Atec Co. Ltd (045660)?
The free-cash-flow yield on the price is 7.10 %: that much free cash flow Atec Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Atec Co. Ltd (045660)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Atec Co. Ltd it is 13,932 KRW per share (as of Nov 9, 2026), against a price of 7,940 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Atec Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 045660 trades below its calculated fair value: price 7,940 KRW, fair value 13,932 KRW, a gap of about +75% (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 045660?
No. The price is what the market pays today (7,940 KRW); the fair value is what the company's own numbers justify (13,932 KRW). For Atec Co. Ltd the two are 5,992 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Atec Co. Ltd worth?
The market values Atec Co. Ltd at about 58.3B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 7,940 KRW; our models calculate a fair value of 13,932 KRW per share.
What do the bullish and bearish scenarios say about 045660?
Our models span a range for Atec Co. Ltd: cautious scenario 9,495 KRW, base 13,932 KRW, optimistic 18,368 KRW per share (as of Nov 9, 2026, price 7,940 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Atec Co. Ltd (045660)?
Balance-sheet figures for Atec Co. Ltd (as of Nov 9, 2026): debt of 0.05 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 045660 from its 52-week high?
Atec Co. Ltd trades at 7,940 KRW, about 29% below its 52-week high of 11,254 KRW and 7% above the low of 7,440 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 13,932 KRW is for.
Which stocks are comparable to Atec Co. Ltd?
From the same area (Technology) we also value UIL Co, SEOWONINTECH.Co.,Ltd, TJ media Co, Yulho 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 Atec Co. Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 7,940 KRW, calculated fair value 13,932 KRW (+75%), Quality Score 54/100, from 25 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 045660 calculated?
We run Atec Co. Ltd through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 13,932 KRW builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Atec Co. Ltd currently trades 43% 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 Atec Co. Ltd (045660)?
The closing price on Nov 6, 2026 was 7,940 KRW. Our model-based fair value is 13,932 KRW, about +75% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Atec Co. Ltd right now?
The price is below even our cautious bear case (9,495 KRW). The market is more pessimistic than our downside scenario. Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (9,495 KRW to 18,368 KRW) leaves room in how you read the outcome.
Key figures of Atec Co. Ltd
How large is the market capitalisation of Atec Co. Ltd (045660)?
The market capitalisation of Atec Co. Ltd is 58.3B KRW (≈ $43.1M). 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 Atec Co. Ltd (045660)?
The price-to-sales ratio of Atec Co. Ltd is 0.53 (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 Atec Co. Ltd (045660)?
The dividend yield of Atec Co. Ltd is 3.6%. 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 Atec Co. Ltd (045660)?
The net margin of Atec Co. Ltd is 4.9% (last twelve months). 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 Atec Co. Ltd (045660)?
The return on equity (ROE) of Atec Co. Ltd is 653% (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 Atec Co. Ltd (045660)?
On an EBIT basis the return on assets of Atec Co. Ltd is 2.4% (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 Atec Co. Ltd (045660)?
The operating margin of Atec Co. Ltd is 7.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Atec Co. Ltd (045660)?
Revenue at Atec Co. Ltd is growing +21.3% versus a year earlier (3y avg +20.5%). 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 Atec Co. Ltd (045660)?
Earnings per share at Atec Co. Ltd are growing +39.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Atec Co. Ltd (045660) carry?
The net debt of Atec Co. Ltd is 6.5B KRW (fiscal year 2025, ≈ 1.6 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 Atec Co. Ltd in the live analysis
One click puts Atec Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026