EN DE

UIL Co (049520) Fair Value & Analysis

Technology · KR · Market cap 110B KRW

UC UIL Co 049520 · KQ
Price3,820 KRW
Fair Value14,308 KRW
Upside+274.6%
Quality55/100
Watch UIL Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.7% net margin
Low debt · generates free cash flow
7.29% dividend yield
Ranks above peers (6/8)
Narrow moat 29/100
Evidence: High Range 10,731 KRW – 17,885 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 13,453 KRW to 14,308 KRW (+6.4%) since Jul 5, 2026. Share price +7.0% over the past month.

A solid business, screening 275% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (10,731 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4,163 KRW 975.05 KRW Fair Value 14,308 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 975.05 KRW – 4,163 KRW · fair‑value band 10,731 KRW – 17,885 KRW · the 3,820 KRW price screens below the 14,308 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

UIL Co (049520) currently trades at 3,820 KRW, while our model-based Fair Value estimate is 14,308 KRW, implying the stock looks roughly 274.6% undervalued today. The Quality Score stands at 55/100 (solid quality), in the Technology 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: high), always confirm before acting.

Over the trailing twelve months, UIL Co generated revenue of 328B KRW at a net margin of 2.7%. Revenue grew 13.6% year over year. Fundamentals as of Jul 22, 2026

Our scenario range runs from 10,731 KRW (bear case) to 17,885 KRW (bull case); at 3,820 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 12% below its 52-week high and 44% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -9% fair-value upside, at 275%, 049520 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 13,875 KRW 17,909 KRW 23,938 KRW 80
Residual Income 5,814 KRW 6,682 KRW 12,188 KRW 76
Rev-Margin DCF 11,117 KRW 14,843 KRW 19,063 KRW 74
All 22 models by family
DCF Models
FCF DCF 13,488 KRW 17,700 KRW 24,352 KRW 38
Owner Earnings 8,354 KRW 10,578 KRW 14,090 KRW 31
5Y Revenue Exit 11,117 KRW 14,659 KRW 19,258 KRW 39
5Y EBITDA Exit 12,735 KRW 17,461 KRW 23,038 KRW 41
5Y P/E Exit 12,506 KRW 17,063 KRW 21,876 KRW 38
10Y Revenue Exit 11,713 KRW 14,983 KRW 18,772 KRW 36
10Y EBITDA Exit 12,927 KRW 16,850 KRW 21,393 KRW 37
10Y P/E Exit 12,785 KRW 16,585 KRW 20,587 KRW 35
Earnings-Based
Graham-Dodd 4,865 KRW 9,430 KRW 11,784 KRW 54
EPV 9,811 KRW 11,010 KRW 12,060 KRW 59
Multiples
P/E Multiple 10,731 KRW 14,308 KRW 17,885 KRW 63
P/S Multiple 9,122 KRW 12,162 KRW 15,203 KRW 58
P/B Multiple 9,122 KRW 12,162 KRW 15,203 KRW 55
EV/EBIT 13,949 KRW 17,727 KRW 21,506 KRW 53
EV/EBITDA 13,765 KRW 17,482 KRW 21,200 KRW 54
EV/Revenue 10,254 KRW 13,529 KRW 16,804 KRW 43
Asset-Based
NCAV (Graham) 3,209 KRW 4,300 KRW 6,418 KRW 50
Growth DCF
Growth DCF 13,875 KRW 17,909 KRW 23,938 KRW 80
Rev-Margin DCF 11,117 KRW 14,843 KRW 19,063 KRW 74
Economic Profit
Residual Income 5,814 KRW 6,682 KRW 12,188 KRW 76
ROIC Compounder 10,006 KRW 11,528 KRW 13,088 KRW 72
Growth Earnings
Growth-Adj P/E 7,734 KRW 11,049 KRW 14,364 KRW 68

Widest divergence: DCF Models (16,585 KRW) versus Asset-Based (4,300 KRW). Highest evidence: Growth DCF (80).

Notify me when 049520 reaches fair value

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

Key figures & financial health

Revenue (TTM) 328B KRW
Revenue growth (YoY) +13.6%
Net margin 2.7%
Return on equity 1,385%
Free cash flow 33.1B KRW FY2025
Operating margin 2.4%
More key figures
Dividend yield 7.3%
EPS growth (YoY) +350%

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 60 · Market factors (momentum, volatility) 60

Profitability 52
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 63
Distance to the 52-week high (market factor)
Net Issuance 48
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

UIL Co., Ltd. manufactures and sells electronic parts to smartphone manufacturers in South Korea and internationally. The company offers key button products, including home and side keys, and keypads; metal components, such as sim trays and camera deco components; silicone components, including waterproof and general silicone materials; and heat preventing, …

Full company description

UIL Co., Ltd. manufactures and sells electronic parts to smartphone manufacturers in South Korea and internationally. The company offers key button products, including home and side keys, and keypads; metal components, such as sim trays and camera deco components; silicone components, including waterproof and general silicone materials; and heat preventing, waterproof, conductive, sponge, and general tapes. It also provides accessories, such as photo printers, battery packs, wireless chargers, covers, bands, Bluetooth speakers, touch pens, and pads; and electronic components, such as car air purifiers, metal touch products, logo lighting modules, and force and VR sensors. The company was formerly known as DK UIL Co., Ltd. and changed its name to UIL Co., Ltd. in March 2017. UIL Co., Ltd. was founded in 1982 and is headquartered in Paju, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

UIL Co reported revenue of 412B KRW in FY2025 versus 267B KRW in FY2021, a compound +11.5%/yr. Reported net income was 22.5B KRW in FY2025.

Growth Quality 71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
412B KRW
Latest YoY
−2.9%
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.
+7.4%
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.
+6.5%
Avg. growth/yr (21Y) 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%
Revenue +11.5%/yr
FY21 267B KRW
FY22 333B KRW
FY23 332B KRW
FY24 425B KRW
FY25 412B KRW
Net income
FY21 −16.4B KRW
FY22 6.9B KRW
FY23 11.3B KRW
FY24 29.8B KRW
FY25 22.5B KRW

Watch 049520: 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). "UIL Co Fair Value". https://www.fairvalue-calculator.com/stock/049520

Peer Group

Information Technology · 3403 stocks

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.)

Quality Score 55 · Above median
Return on assets 2% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth 14% · Above median
Dividend yield (TTM) 7.3% · Top 25%

Valuation Multiples vs Information Technology 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 68 · sector 38
PAST 0 · sector 22
HEALTH 100 · sector 97
DIVIDEND 100 · sector 28

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 Computers, Phones & Household Electronics stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
SEOWONINTECH.Co.,Ltd 093920 4,710 KRW 7,085 KRW +50%
TJ media Co 032540 3,410 KRW 3,117 KRW -9%
Optrontec Inc 082210 1,885 KRW 952.61 KRW -49%
Atec Co 045660 7,440 KRW 2,901 KRW -61%
Puloon Technology Inc 094940 5,190 KRW 883.51 KRW -83%
Yulho Co 072770 934.00 KRW 849.13 KRW -9%
Korea Computer Terminal Inc 089150 1,823 KRW 2,466 KRW +35%
Finetechnix. Co 106240 1,300 KRW 234.08 KRW -82%
Korea Information Engineering Services Co 039740 3,015 KRW 4,560 KRW +51%
Hansol Inticube Co 070590 1,630 KRW 1,146 KRW -30%

Compare UIL 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 UIL Co (049520) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 14,308 KRW versus a price of 3,820 KRW, about +275% (undervalued).
What is the fair value of 049520?
Our model-based fair value for UIL Co is 14,308 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 3,820 KRW.
What is the quality score of 049520?
UIL Co has a Quality Score of 55/100. 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 UIL Co (049520)?
UIL Co reported trailing-twelve-month revenue of about 328B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 049520?
The net profit margin of UIL Co is about 2.7%, meaning it keeps roughly 2.7% of revenue as net income. Based on the latest reported figures.
Does UIL Co pay a dividend?
UIL Co currently shows a dividend yield of about 7.29% relative to its recent price (as of Jul 22, 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 UIL 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.