EN DE

IDIS Holdings (054800) Fair Value & Analysis

Technology · KR · Market cap 125B KRW

IH IDIS Holdings 054800 · KQ
Price15,270 KRW
Fair Value8,491 KRW
Upside-44.4%
Quality50/100
Watch IDIS Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.8% net margin
Low debt · generates free cash flow
2.12% dividend yield
Ranks above peers (7/10)
Moderate moat 46/100
Evidence: Medium Range 6,368 KRW – 10,614 KRW Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated today

Share price +8.7% over the past month.

A solid business, but screening 44% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (10,614 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

16,670 KRW 8,087 KRW Fair Value 8,491 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 8,087 KRW – 16,670 KRW · fair‑value band 6,368 KRW – 10,614 KRW · the 15,270 KRW price screens above the 8,491 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

IDIS Holdings (054800) currently trades at 15,270 KRW, while our model-based Fair Value estimate is 8,491 KRW, implying the stock looks roughly 44.4% overvalued today. The Quality Score stands at 50/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, IDIS Holdings generated revenue of 950B KRW at a net margin of 4.8%. Revenue grew 20.6% year over year. It earns a return on equity of 10.3%. Net debt stands at 679M KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 6,368 KRW (bear case) to 10,614 KRW (bull case); at 15,270 KRW, the current price sits above 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 10% below its 52-week high and 51% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -50% fair-value upside, at -44%, 054800 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 63,087 KRW 111,835 KRW 205,801 KRW 80
Residual Income 38,014 KRW 42,689 KRW 75,229 KRW 76
Rev-Margin DCF 97,815 KRW 195,086 KRW 342,089 KRW 74
All 24 models by family
DCF Models
FCF DCF 65,748 KRW 101,719 KRW 206,666 KRW 38
Owner Earnings 105,665 KRW 226,048 KRW 478,761 KRW 31
5Y Revenue Exit 97,815 KRW 183,179 KRW 352,398 KRW 39
5Y EBITDA Exit 154,601 KRW 305,240 KRW 584,697 KRW 41
5Y P/E Exit 93,365 KRW 191,356 KRW 319,320 KRW 38
10Y Revenue Exit 84,455 KRW 185,408 KRW 305,730 KRW 36
10Y EBITDA Exit 128,483 KRW 294,430 KRW 612,151 KRW 37
10Y P/E Exit 85,188 KRW 176,864 KRW 338,745 KRW 35
Earnings-Based
Graham-Dodd 30,486 KRW 212,606 KRW 298,360 KRW 54
Lynch FV 64,805 KRW 92,579 KRW 120,353 KRW 50
PEG = 1.0 64,805 KRW 92,579 KRW 120,353 KRW 46
EPV 86,499 KRW 99,033 KRW 110,000 KRW 59
Multiples
P/E Multiple 94,148 KRW 125,531 KRW 156,914 KRW 63
P/S Multiple 57,161 KRW 76,215 KRW 95,269 KRW 58
P/B Multiple 57,161 KRW 76,215 KRW 95,269 KRW 55
EV/EBIT 196,672 KRW 258,464 KRW 320,256 KRW 53
EV/EBITDA 191,633 KRW 251,745 KRW 311,857 KRW 54
EV/Revenue 105,014 KRW 145,179 KRW 185,344 KRW 43
Asset-Based
NCAV (Graham) 21,336 KRW 28,590 KRW 42,672 KRW 50
Growth DCF
Growth DCF 63,087 KRW 111,835 KRW 205,801 KRW 80
Rev-Margin DCF 97,815 KRW 195,086 KRW 342,089 KRW 74
Economic Profit
Residual Income 38,014 KRW 42,689 KRW 75,229 KRW 76
ROIC Compounder 105,378 KRW 148,220 KRW 208,210 KRW 72
Growth Earnings
Growth-Adj P/E 100,213 KRW 143,162 KRW 186,110 KRW 68

Widest divergence: DCF Models (185,408 KRW) versus Asset-Based (28,590 KRW). Highest evidence: Growth DCF (80).

Notify me when 054800 reaches fair value

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

Key figures & financial health

Revenue (TTM) 950B KRW
Revenue growth (YoY) +20.6%
Net margin 4.8%
Return on equity 10.3%
Free cash flow 29.8B KRW FY2025
Operating margin 11.3%
More key figures
Dividend yield 2.2%
EPS growth (YoY) +84.7%
Net debt 679M KRW FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 49 · Market factors (momentum, volatility) 67

Profitability 41
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 38
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 72
Distance to the 52-week high (market factor)
Net Issuance 30
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

IDIS Holdings Co., Ltd., through its subsidiaries, engages in the manufacture and distribution of video security devices in South Korea and internationally.

Full company description

IDIS Holdings Co., Ltd., through its subsidiaries, engages in the manufacture and distribution of video security devices in South Korea and internationally. It develops, produces, and sells digital video recorder, a digital video storage device; gaming, IFP, medical, and digital displays; ID card printers; mini printers, such as mobile, POS, and label prints, as well as kiosks; and LTE radio communication services. The company was founded in 1997 and is headquartered in Daejeon, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

IDIS Holdings reported revenue of 908B KRW in FY2025 versus 544B KRW in FY2021, a compound +13.6%/yr. Reported net income was 39.1B KRW in FY2025, compounding +72.6%/yr from FY2021.

Growth Quality 77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
908B KRW
Latest YoY
+16.2%
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.
+1.3%
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.
+16.0%
Avg. growth/yr (18Y) 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.
+14.5%
Revenue +13.6%/yr
FY21 544B KRW
FY22 874B KRW
FY23 749B KRW
FY24 781B KRW
FY25 908B KRW
Net income +72.6%/yr
FY21 4.4B KRW
FY22 38.0B KRW
FY23 20.9B KRW
FY24 28.5B KRW
FY25 39.1B KRW

054800 screens 44% overvalued. Compare with Cisco Systems, Inc →

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). "IDIS Holdings Fair Value". https://www.fairvalue-calculator.com/stock/054800

Peer Group

Communication Equipment · 303 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 50 · Below median
Fair Value upside −44% · Below median
Return on equity (TTM) 10% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 11% · Top 25%
Revenue growth 21% · Above median
Dividend yield (TTM) 2.1% · Above median
Debt / equity 0.19× · Higher than 75% of peers

Valuation Multiples vs Communication Equipment 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 100 · sector 34
PAST 41 · sector 15
HEALTH 90 · sector 98
DIVIDEND 42 · sector 23

VALUE 0: the price sits above our fair-value range.

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 Communication Equipment stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Cisco Systems, Inc CSCO $120.43 $61.53 -49%
Zhongji Innolight Co 300308 ¥921.00 ¥171.09 -81%
Foxconn Industrial Internet Co 601138 ¥65.60 ¥28.65 -56%
Eoptolink Technology Inc 300502 ¥429.90 ¥176.99 -59%
Nokia Oyj NOK $10.32 $3.77 -63%
Motorola Solutions, Inc MSI $469.74 $236.33 -50%
Suzhou TFC Optical Communication Co 300394 ¥240.05 ¥43.67 -82%
Accton Technology Corporation 2345 2,270 TWD 1,135 TWD -50%
Telefonaktiebolaget LM Ericsson (publ), ERICB kr 97.78 kr 157.82 +61%
ZTE Corporation 000063 ¥35.59 ¥19.72 -45%

Compare IDIS Holdings 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is IDIS Holdings (054800) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 8,491 KRW versus a price of 15,270 KRW, about −44% (overvalued).
What is the fair value of 054800?
Our model-based fair value for IDIS Holdings is 8,491 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 15,270 KRW.
What is the quality score of 054800?
IDIS Holdings has a Quality Score of 50/100. 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 IDIS Holdings (054800)?
IDIS Holdings reported trailing-twelve-month revenue of about 950B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 054800?
The net profit margin of IDIS Holdings is about 4.8%, meaning it keeps roughly 4.8% of revenue as net income. Based on the latest reported figures.
Does IDIS Holdings pay a dividend?
IDIS Holdings currently shows a dividend yield of about 2.15% relative to its recent price (as of Aug 13, 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 IDIS Holdings 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.