EN DE

HANBIT SOFT Inc (047080) Fair Value & Analysis

Communication Services · KR · Market cap 25.1B KRW

HS HANBIT SOFT Inc 047080 · KQ
Price1,048 KRW
Fair Value2,156 KRW
Upside+105.8%
Quality81/100
Watch HANBIT SOFT Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 19.8% net margin
Low debt · generates free cash flow
Ranks above peers (9/9)
Wide moat 80/100
Evidence: Medium Range 1,720 KRW – 2,682 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price +0.2% over the past month.

A strong business, screening 106% undervalued on our models.

What matters now

  • The rarer combination: high quality (81/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (1,720 KRW). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

7,500 KRW 882.00 KRW Fair Value 2,156 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 882.00 KRW – 7,500 KRW · fair‑value band 1,720 KRW – 2,682 KRW · the 1,048 KRW price screens below the 2,156 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

HANBIT SOFT Inc (047080) currently trades at 1,048 KRW, while our model-based Fair Value estimate is 2,156 KRW, implying the stock looks roughly 105.8% undervalued today. The Quality Score stands at 81/100 (high quality), in the Communication Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, HANBIT SOFT Inc generated revenue of 38.1B KRW at a net margin of 19.8%. Revenue grew 2.8% year over year. It earns a return on equity of 38.3%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 1,720 KRW (bear case) to 2,682 KRW (bull case); at 1,048 KRW, the current price sits below 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 46% below its 52-week high, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -19% fair-value upside, at 106%, 047080 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 2,329 KRW 3,314 KRW 4,715 KRW 80
Rev-Margin DCF 1,031 KRW 1,208 KRW 1,426 KRW 74
ROIC Compounder 304.63 KRW 314.21 KRW 322.60 KRW 72
All 24 models by family
DCF Models
FCF DCF 2,290 KRW 3,395 KRW 5,066 KRW 38
Owner Earnings 3,138 KRW 4,701 KRW 7,064 KRW 31
5Y Revenue Exit 1,031 KRW 1,171 KRW 1,313 KRW 39
5Y EBITDA Exit 1,293 KRW 1,659 KRW 2,058 KRW 41
5Y P/E Exit 2,962 KRW 4,759 KRW 6,633 KRW 38
10Y Revenue Exit 1,467 KRW 1,699 KRW 1,950 KRW 36
10Y EBITDA Exit 1,637 KRW 2,037 KRW 2,515 KRW 37
10Y P/E Exit 2,698 KRW 4,181 KRW 5,985 KRW 35
Earnings-Based
Graham-Dodd 1,428 KRW 4,292 KRW 5,688 KRW 54
Lynch FV 911.50 KRW 1,302 KRW 1,693 KRW 50
PEG = 1.0 911.50 KRW 1,302 KRW 1,693 KRW 46
EPV 304.63 KRW 314.21 KRW 322.60 KRW 59
Multiples
P/E Multiple 3,465 KRW 4,620 KRW 5,776 KRW 63
P/S Multiple 2,678 KRW 3,570 KRW 4,463 KRW 58
P/B Multiple 1,827 KRW 2,436 KRW 3,045 KRW 55
EV/EBIT 392.01 KRW 440.29 KRW 488.58 KRW 53
EV/EBITDA 819.91 KRW 1,011 KRW 1,202 KRW 54
EV/Revenue 357.00 KRW 404.08 KRW 451.16 KRW 43
Asset-Based
NCAV (Graham) 348.03 KRW 466.37 KRW 696.07 KRW 50
Growth DCF
Growth DCF 2,329 KRW 3,314 KRW 4,715 KRW 80
Rev-Margin DCF 1,031 KRW 1,208 KRW 1,426 KRW 74
Economic Profit
Residual Income 1,437 KRW 1,997 KRW 14,314 KRW 61
ROIC Compounder 304.63 KRW 314.21 KRW 322.60 KRW 72
Growth Earnings
Growth-Adj P/E 2,818 KRW 4,026 KRW 5,234 KRW 68

Widest divergence: Growth Earnings (4,026 KRW) versus Economic Profit (314.21 KRW). Highest evidence: Growth DCF (80).

Notify me when 047080 reaches fair value

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

Key figures & financial health

Revenue (TTM) 38.1B KRW
Revenue growth (YoY) +2.8%
Net margin 19.8%
Return on equity 38.3%
Free cash flow 4.5B KRW FY2025
Operating margin 25.5%
More key figures
EPS growth (YoY) +495%

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

Quality Score breakdown

Overall quality 81/100

Of which business quality 77 · Market factors (momentum, volatility) 29

Profitability 92
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 82
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

HANBIT SOFT Inc. operates in the online gaming industry in South Korea and internationally. It offers PC online games comprising Audition, a stylish rhythm dance game; and Aika, Granado Espada, and HELLGATE: London, an action role-playing game.

Full company description

HANBIT SOFT Inc. operates in the online gaming industry in South Korea and internationally. It offers PC online games comprising Audition, a stylish rhythm dance game; and Aika, Granado Espada, and HELLGATE: London, an action role-playing game. The company also provides mobile games, such as Club Audition, a rhythm dance game; Puzzle Audition, a puzzle battle game; Fishing Together, a fishing game using The Fishermen and the City IP; and Granado Espada M. In addition, it offers Hellgate VR, a VR shooting game based on Hellgate: London; and engages in content business. HANBIT SOFT Inc. was founded in 1999 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

HANBIT SOFT Inc reported revenue of 37.9B KRW in FY2025 versus 64.1B KRW in FY2021, a compound −12.3%/yr. Reported net income was 5.2B KRW in FY2025, compounding +112.9%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
37.9B KRW
Latest YoY
+13.8%
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.
−12.4%
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.
−7.9%
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.
−1.0%
Revenue −12.3%/yr
FY21 64.1B KRW
FY22 56.3B KRW
FY23 25.9B KRW
FY24 33.3B KRW
FY25 37.9B KRW
Net income +112.9%/yr
FY21 254M KRW
FY22 2.0B KRW
FY23 −9.4B KRW
FY24 1.7B KRW
FY25 5.2B KRW

Watch 047080: get an alert when its fair value changes →

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). "HANBIT SOFT Inc Fair Value". https://www.fairvalue-calculator.com/stock/047080

Peer Group

Electronic Gaming & Multimedia · 152 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 81 · Top 25%
Fair Value upside +106% · Top 25%
Return on equity (TTM) 38% · Top 25%
Return on assets 6% · Above median
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 25% · Top 25%
Revenue growth 3% · Above median

Valuation Multiples vs Electronic Gaming & Multimedia 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 100 · sector 15
FUTURE 14 · sector 10
PAST 100 · sector 11
HEALTH 100 · sector 99
DIVIDEND 0 · sector 41

Insider activity: 45/100

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 Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
NetEase, Inc 9999 HK$202.60 HK$192.74 -5%
Electronic Arts Inc EA $207.27 $76.57 -63%
Take-Two Interactive Software, Inc TTWO $237.04 $60.45 -74%
Roblox Corporation RBLX $57.07 $21.20 -63%
Zhejiang Century Huatong Group 002602 ¥14.04 ¥14.68 +5%
KRAFTON, Inc 259960 240,500 KRW 395,557 KRW +64%
Kunlun Tech Co 300418 ¥44.61 ¥6.87 -85%
Giant Network Group 002558 ¥29.98 ¥15.69 -48%
International Games System Co 3293 704.00 TWD 568.16 TWD -19%
37 Interactive Entertainment Network Technology Group 002555 ¥19.02 ¥22.29 +17%

Compare HANBIT SOFT Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 HANBIT SOFT Inc (047080) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 2,156 KRW versus a price of 1,048 KRW, about +106% (undervalued).
What is the fair value of 047080?
Our model-based fair value for HANBIT SOFT Inc is 2,156 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 1,048 KRW.
What is the quality score of 047080?
HANBIT SOFT Inc has a Quality Score of 81/100. 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 HANBIT SOFT Inc (047080)?
HANBIT SOFT Inc reported trailing-twelve-month revenue of about 38.1B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 047080?
The net profit margin of HANBIT SOFT Inc is about 19.8%, meaning it keeps roughly 19.8% 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 HANBIT SOFT Inc 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.