UIL Co. Ltd (049520) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of UIL Co. Ltd KRW 11,190, price KRW 3,730, upside +200.0%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch UIL Co. Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 975.05 KRW – 4,163 KRW · fair‑value band 8,352 KRW – 14,547 KRW · the 3,730 KRW price screens below the 11,190 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow UIL Co. in your weekly email
Every Wednesday you see whether UIL 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.
UIL Co., Ltd. manufactures and sells electronic parts to smartphone manufacturers in South Korea and internationally.
Show more
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.
Stock analysis
UIL Co. Ltd (049520) currently trades at 3,730 KRW, while our model-based Fair Value estimate is 11,190 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 15,255 KRW per share, and 22 of the 22 models we run sit above the 3,730 KRW price.
Bear case: the Asset-Based group reads lowest at 4,300 KRW, and 0 of the 22 models stay below the price. Evidence for this calculation is low.
Scenario range: 8,352 KRW (bear) to 14,547 KRW (bull), the price of 3,730 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 55/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
UIL Co. Ltd 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.
Key figures
Market cap 117B KRW (≈ $86.0M) · P/S ratio 0.33 · Dividend yield 7.3% · Net margin 5.4% · Return on equity 1,385% · Return on assets (EBIT) 3.1% · Operating margin 2.4% · Revenue (TTM) 328B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 10% 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 8% fair-value upside, at 200%, 049520 screens cheaper than that median.
Fair Value models
Bear 8,352 KRWFair Value 11,190 KRWBull 14,547 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−2.9%
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.
+7.4%
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.
+6.5%
Start year 2020 (pandemic). Over 10 years: −1.0% a year
Revenue growth 21 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.
+3.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’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.
+19.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.6%
Dividend (yield on the price)7.3%
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.13% vs −1%, picking up
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.−4% → 6%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 5.9%/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).
−32.7%
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 −34.1% 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 · 3804 stocks
Beats the sector median on 6/8 measures
Overall it ranks above its sector peers.
Valuation
Quality Score55 · Above median
Fair Value upside+200% · Top 25%
Profitability
Return on assets2% · Above median
Net margin (TTM)3% · Below median
Operating margin (TTM)2% · Below median
Growth and dividend
Revenue growth14% · Above median
Dividend yield (TTM)7.3% · Top 25%
Valuation Multiplesvs Information Technology median · lower = cheaper
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 UIL Co. Ltd (049520) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 11,190 KRW versus a price of 3,730 KRW, about +200% upside (undervalued).
What is the fair value of 049520?
Our model-based fair value for UIL Co. Ltd is 11,190 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 3,730 KRW.
What is the quality score of 049520?
UIL Co. Ltd 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 price target for UIL Co. Ltd (049520)?
Our model-based price target is the fair value of 11,190 KRW (as of Sep 24, 2026) from 22 valuation models. Cautious scenario 8,352 KRW, optimistic scenario 14,547 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the UIL Co. Ltd stock forecast for 2026?
Our models put fair value at 11,190 KRW, about +200% upside versus a price of 3,730 KRW (undervalued). Cautious scenario 8,352 KRW, optimistic scenario 14,547 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of UIL Co. Ltd (049520)?
UIL Co. Ltd reported trailing-twelve-month revenue of about 328B KRW (latest available figure, as of Sep 24, 2026).
Does UIL Co. Ltd pay a dividend?
UIL Co. Ltd currently shows a dividend yield of about 7.29% relative to its recent price (as of Sep 24, 2026).
What growth is priced into UIL Co. Ltd (049520)?
For today's price to be fair in a discounted-cash-flow model, UIL Co. Ltd would have to grow free cash flow by -32.7 % per year for five years (discount rate 11.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 049520 use?
Our models discount UIL Co. Ltd at 11.7 %: a base by market capitalisation (micro), damped by beta 0.58, 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 UIL Co. Ltd that is -32.7 % per year a year over ten years, using the same discount rate (11.7 %) and the same formula as our fair value.
How much growth has UIL Co. Ltd (049520) delivered so far?
Over the past 5 years revenue at UIL Co. Ltd grew +6.5 % a year. The price currently implies -32.7 % per year free-cash-flow growth a 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 UIL Co. Ltd (049520) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into UIL Co. Ltd (-32.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of UIL Co. Ltd (049520)?
The free-cash-flow yield on the price is 28.29 %: that much free cash flow UIL Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of UIL Co. Ltd (049520)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For UIL Co. Ltd it is 11,190 KRW per share (as of Sep 24, 2026), against a price of 3,730 KRW. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is UIL Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 049520 trades below its calculated fair value: price 3,730 KRW, fair value 11,190 KRW, a gap of about +200% (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 049520?
No. The price is what the market pays today (3,730 KRW); the fair value is what the company's own numbers justify (11,190 KRW). For UIL Co. Ltd the two are 7,460 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is UIL Co. Ltd worth?
The market values UIL Co. Ltd at about 117B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 3,730 KRW; our models calculate a fair value of 11,190 KRW per share.
What do the bullish and bearish scenarios say about 049520?
Our models span a range for UIL Co. Ltd: cautious scenario 8,352 KRW, base 11,190 KRW, optimistic 14,547 KRW per share (as of Sep 24, 2026, price 3,730 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 049520 from its 52-week high?
UIL Co. Ltd trades at 3,730 KRW, about 10% below its 52-week high of 4,163 KRW and 44% above the low of 2,588 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 11,190 KRW is for.
Which stocks are comparable to UIL Co. Ltd?
From the same area (Technology) we also value SEOWONINTECH.Co.,Ltd, TJ media Co, Optrontec Inc, Atec 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 UIL Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 3,730 KRW, calculated fair value 11,190 KRW (+200%), Quality Score 55/100, from 22 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 049520 calculated?
We run UIL Co. Ltd through 22 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 11,190 KRW, 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 14.0 % above its aggregate fair value. UIL Co. Ltd currently trades 200 % 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 UIL Co. Ltd (049520)?
The closing price on Sep 23, 2026 was 3,730 KRW. Our model-based fair value is 11,190 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with UIL Co. Ltd right now?
The price is below even our cautious bear case (8,352 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of UIL Co. Ltd
How large is the market capitalisation of UIL Co. Ltd (049520)?
The market capitalisation of UIL Co. Ltd is 117B KRW (≈ $86.0M). 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 UIL Co. Ltd (049520)?
The price-to-sales ratio of UIL Co. Ltd is 0.33 (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 UIL Co. Ltd (049520)?
The dividend yield of UIL Co. Ltd is 7.3%. 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 UIL Co. Ltd (049520)?
The net margin of UIL Co. Ltd is 5.4% (fiscal year 2025). 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 UIL Co. Ltd (049520)?
The return on equity (ROE) of UIL Co. Ltd is 1,385% (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 UIL Co. Ltd (049520)?
On an EBIT basis the return on assets of UIL Co. Ltd is 3.1% (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 UIL Co. Ltd (049520)?
The operating margin of UIL Co. Ltd is 2.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at UIL Co. Ltd (049520)?
Revenue at UIL Co. Ltd is growing +13.6% versus a year earlier (3y avg +7.4%). 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 UIL Co. Ltd (049520)?
Earnings per share at UIL Co. Ltd are growing +350% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch UIL Co. Ltd in the live analysis
One click puts UIL Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
