EN DE

i-Components Co (059100) Fair Value & Analysis

Technology · KR · Market cap 33.7B KRW

IC i-Components Co 059100 · KQ
Price5,560 KRW
Fair Value12,780 KRW
Upside+129.9%
Quality76/100
Watch i-Components Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 19.6% net margin
Low debt · generates free cash flow
2.89% dividend yield
Ranks above peers (10/10)
Moderate moat 63/100
Evidence: High Range 9,502 KRW – 16,057 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price +19.6% over the past month.

A strong business, screening 130% undervalued on our models.

What matters now

  • The rarer combination: high quality (76/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (9,502 KRW). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

10,197 KRW 4,113 KRW Fair Value 12,780 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 4,113 KRW – 10,197 KRW · fair‑value band 9,502 KRW – 16,057 KRW · the 5,560 KRW price screens below the 12,780 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

i-Components Co (059100) currently trades at 5,560 KRW, while our model-based Fair Value estimate is 12,780 KRW, implying the stock looks roughly 129.9% undervalued today. The Quality Score stands at 76/100 (high 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, i-Components Co generated revenue of 35.6B KRW at a net margin of 19.6%. Revenue grew 11.4% year over year. It earns a return on equity of 16.2%. Net debt stands at 2.1B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 9,502 KRW (bear case) to 16,057 KRW (bull case); at 5,560 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 31% below its 52-week high and 30% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -73% fair-value upside, at 130%, 059100 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 13,975 KRW 18,371 KRW 26,343 KRW 80
Residual Income 6,614 KRW 8,322 KRW 20,385 KRW 76
Rev-Margin DCF 8,890 KRW 11,730 KRW 15,430 KRW 74
All 24 models by family
DCF Models
FCF DCF 13,450 KRW 17,943 KRW 26,836 KRW 38
Owner Earnings 13,194 KRW 17,595 KRW 26,306 KRW 31
5Y Revenue Exit 8,890 KRW 11,443 KRW 15,270 KRW 39
5Y EBITDA Exit 10,865 KRW 14,810 KRW 20,202 KRW 41
5Y P/E Exit 12,001 KRW 16,746 KRW 22,597 KRW 38
10Y Revenue Exit 10,404 KRW 12,773 KRW 15,313 KRW 36
10Y EBITDA Exit 11,764 KRW 14,957 KRW 18,422 KRW 37
10Y P/E Exit 12,459 KRW 16,212 KRW 19,932 KRW 35
Earnings-Based
Graham-Dodd 6,324 KRW 9,656 KRW 11,514 KRW 54
EPV 8,747 KRW 10,053 KRW 11,196 KRW 59
Dividend Discount
Gordon GGM 1,951 KRW 2,275 KRW 2,653 KRW 70
DDM Multi-Stage 1,951 KRW 2,562 KRW 3,342 KRW 61
Multiples
P/E Multiple 11,857 KRW 15,809 KRW 19,761 KRW 63
P/S Multiple 6,035 KRW 8,046 KRW 10,058 KRW 58
P/B Multiple 11,857 KRW 15,809 KRW 19,761 KRW 55
EV/EBIT 10,744 KRW 14,022 KRW 17,299 KRW 53
EV/EBITDA 10,643 KRW 13,887 KRW 17,131 KRW 54
EV/Revenue 6,544 KRW 8,958 KRW 11,372 KRW 43
Asset-Based
NCAV (Graham) 3,432 KRW 4,599 KRW 6,864 KRW 50
Growth DCF
Growth DCF 13,975 KRW 18,371 KRW 26,343 KRW 80
Rev-Margin DCF 8,890 KRW 11,730 KRW 15,430 KRW 74
Economic Profit
Residual Income 6,614 KRW 8,322 KRW 20,385 KRW 76
ROIC Compounder 8,814 KRW 10,373 KRW 12,108 KRW 72
Growth Earnings
Growth-Adj P/E 8,447 KRW 12,067 KRW 15,687 KRW 68

Widest divergence: DCF Models (14,957 KRW) versus Dividend Discount (2,275 KRW). Highest evidence: Growth DCF (80).

Notify me when 059100 reaches fair value

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

Key figures & financial health

Revenue (TTM) 35.6B KRW
Revenue growth (YoY) +11.4%
Net margin 19.6%
Return on equity 16.2%
Free cash flow 8.1B KRW FY2025
Operating margin 17.0%
More key figures
Dividend yield 2.9%
EPS growth (YoY) +108%
Net debt 2.1B KRW FY2025

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

Quality Score breakdown

Overall quality 76/100

Of which business quality 74 · Market factors (momentum, volatility) 43

Profitability 53
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 85
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 46
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 100
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

i-Components Co., Ltd produces and sells barrier and optical plastic films, and substrates in South Korea. Its products are used for manufacturing general-purpose plastics, such as polystyrene, PMMA, PC, and PES, as well as display, automobile, home appliance, mobile phone, and sports applications.

Full company description

i-Components Co., Ltd produces and sells barrier and optical plastic films, and substrates in South Korea. Its products are used for manufacturing general-purpose plastics, such as polystyrene, PMMA, PC, and PES, as well as display, automobile, home appliance, mobile phone, and sports applications. The company was founded in 2000 and is headquartered in Pyeongtaek-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

i-Components Co reported revenue of 34.6B KRW in FY2025 versus 35.3B KRW in FY2021, a compound −0.5%/yr. Reported net income was 6.0B KRW in FY2025, compounding +22.0%/yr from FY2021.

Growth Quality 69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
34.6B KRW
Latest YoY
−6.6%
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.
−0.6%
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.
+3.5%
Avg. growth/yr (10Y) 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.
−4.9%
Revenue −0.5%/yr
FY21 35.3B KRW
FY22 35.3B KRW
FY23 27.3B KRW
FY24 37.1B KRW
FY25 34.6B KRW
Net income +22.0%/yr
FY21 2.7B KRW
FY22 3.2B KRW
FY23 −2.7B KRW
FY24 3.3B KRW
FY25 6.0B KRW

Watch 059100: 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). "i-Components Co Fair Value". https://www.fairvalue-calculator.com/stock/059100

Peer Group

Electronic Components · 625 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 76 · Top 25%
Fair Value upside +130% · Top 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 17% · Top 25%
Revenue growth 11% · Above median
Dividend yield (TTM) 2.9% · Top 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Electronic Components 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 0
FUTURE 57 · sector 32
PAST 65 · sector 24
HEALTH 99 · sector 95
DIVIDEND 58 · sector 25

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 Components stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,880 TWD 515.23 TWD -73%
Hon Hai Precision Industry Co 2317 242.50 TWD 270.47 TWD +12%
Luxshare Precision Industry Co 002475 ¥62.14 ¥38.44 -38%
Samsung Electro-Mechanics Co 009150 1,260,000 KRW 166,421 KRW -87%
Elite Material Co 2383 4,990 TWD 714.36 TWD -86%
Yageo Corporation 2327 699.00 TWD 216.55 TWD -69%
Shengyi Technology Co 600183 ¥132.29 ¥27.45 -79%
Shennan Circuits Co 002916 ¥364.00 ¥93.50 -74%
Victory Giant Technology (HuiZhou) Co 2476 HK$297.00 HK$103.98 -65%
Wus Printed Circuit (Kunshan) Co 002463 ¥127.80 ¥31.95 -75%

Compare i-Components 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 i-Components Co (059100) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 12,780 KRW versus a price of 5,560 KRW, about +130% (undervalued).
What is the fair value of 059100?
Our model-based fair value for i-Components Co is 12,780 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 5,560 KRW.
What is the quality score of 059100?
i-Components Co has a Quality Score of 76/100. 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 i-Components Co (059100)?
i-Components Co reported trailing-twelve-month revenue of about 35.6B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 059100?
The net profit margin of i-Components Co is about 19.6%, meaning it keeps roughly 19.6% of revenue as net income. Based on the latest reported figures.
Does i-Components Co pay a dividend?
i-Components Co currently shows a dividend yield of about 3.13% 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 i-Components 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.