Osangjaiel Co. Ltd (053980) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Osangjaiel Co. Ltd stock KRW 6,615, price KRW 2,205, upside +200.0%, quality 62 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 4, 2026.
How to read this chart
60‑month range 2,195 KRW – 8,767 KRW · fair‑value band 4,421 KRW – 10,042 KRW · the 2,205 KRW price screens below the 6,615 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Osangjaiel Co. in your weekly email
Every Wednesday you see whether Osangjaiel 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.
Osangjaiel Co., Ltd. primarily engages in the product life cycle management (PLM) and system integration business in South Korea.
Show moreShow less
It offers PLM solutions, including CATIA, a 3D CAD design software; BIOVIA for 3D protein engineering and biologic design; ENOVIA; DELMIA, a digital enterprise lean manufacturing interactive application that is a 3D virtual production solution; SIMULIA, a finite element analysis and simulation software; 3DCS, a 3D tolerance analysis software; QCHECKER, a product data quality verification software; and CST STUDIO SUITE, a 3D EM simulator to analyze electromagnetic fields for optimized design of products in a frequency range from DC to THz. The company also provides various solutions, such as system construction, web and contents development, library information, VAN system construction and service, NI and rental, and CCTVs. In addition, it produces Jaielite; develops JX, an inorganic antibacterial material using Jaielite; and offers cosmetics under the X-BARRIER brand.
The company was formerly known as Jaiel IT Co., Ltd. and changed its name to Osangjaiel Co., Ltd. in 2009. Osangjaiel Co., Ltd. was founded in 1993 and is headquartered in Incheon, South Korea.
Stock analysis
Osangjaiel Co. Ltd (053980) currently trades at 2,205 KRW, while our model-based Fair Value estimate is 6,615 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 12,154 KRW per share, and 25 of the 26 models we run sit above the 2,205 KRW price.
Bear case: the Asset-Based group reads lowest at 1,530 KRW, and 1 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 4,421 KRW (bear) to 10,042 KRW (bull), the price of 2,205 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 62/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Osangjaiel Co. Ltd reported revenue of 136B KRW in FY2025 versus 90.5B KRW in FY2021, a compound +10.8%/yr. Reported net income was 10.4B KRW in FY2025, compounding +22.7%/yr from FY2021.
Key figures
Market cap 41.8B KRW (≈ $30.9M) Micro · P/E ratio 3.7 · P/S ratio 0.32 · EPS (TTM) 606.00 KRW · Dividend yield 6.8% · Net margin 8.8% · Return on equity 10.6% · Return on assets (EBIT) 5.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 37% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 10% fair-value upside, at 200%, 053980 screens cheaper than that median.
Fair Value models
Bear4,421 KRWFair Value 6,615 KRWBull10,042 KRW
Price 2,205 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (391.03 KRW per share) are deliberately not added.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.85/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+16.6%
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.
+12.5%
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.
+14.6%
Start year 2020 (pandemic). Over 10 years: +9.1% a year
Revenue growth 16 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.
+7.8%
’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.
−0.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.9%
Dividend (yield on the price)6.8%
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.−9% → 8%
Growth Forecast
Little optimism in the price
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).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Software - Application · 628 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)10.6% · Above median
Return on assets7.1% · Above median
Net margin (12 months)8.8% · Above median
Operating margin (12 months)7.0% · Above median
Growth and dividend
Revenue growth (quarter YoY)−16.8% · Bottom 25%
Dividend yield (12 months)6.8% · Top 25%
Valuation Multiplesvs Software - Application 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 Osangjaiel Co. Ltd (053980) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 6,615 KRW versus a price of 2,205 KRW, about +200% upside (undervalued).
What is the fair value of 053980?
Our model-based fair value for Osangjaiel Co. Ltd is 6,615 KRW (as of Nov 4, 2026), built from audited fundamentals. The current price: 2,205 KRW.
What is the quality score of 053980?
Osangjaiel Co. Ltd has a Quality Score of 62/100. 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 Osangjaiel Co. Ltd (053980)?
Our model-based price target is the fair value of 6,615 KRW (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 4,421 KRW, optimistic scenario 10,042 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Osangjaiel Co. Ltd stock forecast for 2026?
Our models put fair value at 6,615 KRW, about +200% upside versus a price of 2,205 KRW (undervalued). Cautious scenario 4,421 KRW, optimistic scenario 10,042 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Osangjaiel Co. Ltd (053980)?
Osangjaiel Co. Ltd reported trailing-twelve-month revenue of about 130B KRW (latest available figure, as of Nov 4, 2026).
Does Osangjaiel Co. Ltd pay a dividend?
Osangjaiel Co. Ltd currently shows a dividend yield of 6.80% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Osangjaiel Co. Ltd (053980) and when is the ex-dividend date?
Osangjaiel Co. Ltd pays a dividend of 150.00 KRW per share a year, a dividend yield of 6.8%. The last ex-dividend date was Dec 29, 2025. The payout ratio is 24.8% of earnings. Free cash flow covers the dividend 3.67 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Osangjaiel Co. Ltd (053980)?
For today's price to be fair in a discounted-cash-flow model, Osangjaiel Co. Ltd would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 9.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +14.6 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 053980 use?
Our models discount Osangjaiel Co. Ltd at 9.4 %: a base by market capitalisation (nano), damped by beta 0.71, 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 Osangjaiel Co. Ltd that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.4 %) and the same formula as our fair value.
How much growth has Osangjaiel Co. Ltd (053980) delivered so far?
Over the past 5 years revenue at Osangjaiel Co. Ltd grew +14.6 % a year. The price currently implies free-cash-flow growth of less than minus 40 % 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 Osangjaiel Co. Ltd (053980) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Osangjaiel Co. Ltd (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Osangjaiel Co. Ltd (053980)?
The free-cash-flow yield on the price is 24.94 %: that much free cash flow Osangjaiel Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Osangjaiel Co. Ltd (053980)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Osangjaiel Co. Ltd it is 6,615 KRW per share (as of Nov 4, 2026), against a price of 2,205 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Osangjaiel Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 053980 trades below its calculated fair value: price 2,205 KRW, fair value 6,615 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 053980?
No. The price is what the market pays today (2,205 KRW); the fair value is what the company's own numbers justify (6,615 KRW). For Osangjaiel Co. Ltd the two are 4,410 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Osangjaiel Co. Ltd worth?
The market values Osangjaiel Co. Ltd at about 41.8B KRW (market capitalisation, as of Nov 4, 2026). Per share that is 2,205 KRW; our models calculate a fair value of 6,615 KRW per share.
What do the bullish and bearish scenarios say about 053980?
Our models span a range for Osangjaiel Co. Ltd: cautious scenario 4,421 KRW, base 6,615 KRW, optimistic 10,042 KRW per share (as of Nov 4, 2026, price 2,205 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 053980?
Osangjaiel Co. Ltd trades at a price-to-earnings ratio of 3.7 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 6,615 KRW is built from several models across several years. Other multiples: P/B 0.4, P/S 0.3, EV/EBITDA 3.0.
How solid is the balance sheet of Osangjaiel Co. Ltd (053980)?
Balance-sheet figures for Osangjaiel Co. Ltd (as of Nov 4, 2026): return on equity 10.6%. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 053980 from its 52-week high?
Osangjaiel Co. Ltd trades at 2,205 KRW, about 37% below its 52-week high of 3,506 KRW and at the low of 2,195 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 6,615 KRW is for.
Which stocks are comparable to Osangjaiel Co. Ltd?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, Inc, 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 Osangjaiel Co. Ltd stock attractive at the current price?
The data as of Nov 4, 2026: price 2,205 KRW, calculated fair value 6,615 KRW (+200%), Quality Score 62/100, from 26 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 053980 calculated?
We run Osangjaiel Co. Ltd through 26 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 6,615 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. Osangjaiel Co. Ltd currently trades 67% 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 Osangjaiel Co. Ltd (053980)?
The closing price on Nov 6, 2026 was 2,205 KRW. Our model-based fair value is 6,615 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Osangjaiel Co. Ltd right now?
The price is below even our cautious bear case (4,421 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 (62/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (4,421 KRW to 10,042 KRW) leaves room in how you read the outcome.
Key figures of Osangjaiel Co. Ltd
How large is the market capitalisation of Osangjaiel Co. Ltd (053980)?
The market capitalisation of Osangjaiel Co. Ltd is 41.8B KRW (≈ $30.9M). 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 Osangjaiel Co. Ltd (053980)?
The price-to-sales ratio of Osangjaiel Co. Ltd is 0.32 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Osangjaiel Co. Ltd (053980)?
Earnings per share at Osangjaiel Co. Ltd are 606.00 KRW (price ÷ EPS = P/E 3.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Osangjaiel Co. Ltd (053980)?
The dividend yield of Osangjaiel Co. Ltd is 6.8% (payout 24.8%). 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 Osangjaiel Co. Ltd (053980)?
The net margin of Osangjaiel Co. Ltd is 8.8% (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 Osangjaiel Co. Ltd (053980)?
The return on equity (ROE) of Osangjaiel Co. Ltd is 10.6% (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 Osangjaiel Co. Ltd (053980)?
On an EBIT basis the return on assets of Osangjaiel Co. Ltd is 5.5% (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 Osangjaiel Co. Ltd (053980)?
The operating margin of Osangjaiel Co. Ltd is 7.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Osangjaiel Co. Ltd (053980)?
Revenue at Osangjaiel Co. Ltd is growing −16.8% versus a year earlier (3y avg +12.5%). 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 Osangjaiel Co. Ltd (053980)?
Earnings per share at Osangjaiel Co. Ltd are growing +119% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Osangjaiel Co. Ltd (053980) carry?
The net debt of Osangjaiel Co. Ltd is 8.2B KRW (fiscal year 2019, ≈ 0.8 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 Osangjaiel Co. Ltd in the live analysis
One click puts Osangjaiel Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026