Haisung TPC Co. Ltd. (059270) fair value: what the stock is really worth
We calculate from audited financials what Haisung TPC Co. Ltd. is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Haisung TPC 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 free
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 13, 2026.
How to read this chart
60‑month range 4,720 KRW – 20,250 KRW · fair‑value band 1,669 KRW – 1,819 KRW · the 5,220 KRW price screens above the 1,819 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 13, 2026.
Haisung Aero-Robotics Co., Ltd. designs and manufactures reducers and gears in South Korea and internationally.
Show more
Haisung Aero-Robotics Co., Ltd. designs and manufactures reducers and gears in South Korea and internationally. It offers traction machines for elevators; high-precision cycloid reducers for manufacturing robots; industrial cycloid reducers; industrial reducers; geared motors; cycloid type yaw and pitch drives for wind power generators; wind power generation equipment parts; industrial geared boxes; marine engine turning gears; and precision gears. The company was formerly known as HAISUNG TPC Co., Ltd. and changed its name to Haisung Aero-Robotics Co., Ltd. in March 2024. The company was founded in 1991 and is headquartered in Incheon, South Korea.
Stock analysis
Haisung TPC Co. Ltd. (059270) currently trades at 5,220 KRW, while our model-based Fair Value estimate is 1,819 KRW, implying the stock looks roughly 187.0% overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 2,544 KRW per share, and 0 of the 19 models we run sit above the 5,220 KRW price.
Bear case: the Growth Earnings group reads lowest at 210.39 KRW, and 19 of the 19 models stay below the price. Evidence for this calculation is medium.
Scenario range: 1,669 KRW (bear) to 1,819 KRW (bull), the price of 5,220 KRW sits above 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 58/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Haisung TPC Co. Ltd. reported revenue of 15.1B KRW in FY2025 versus 15.2B KRW in FY2021, a compound −0.2%/yr. Reported net income was 148M KRW in FY2025.
Key figures
Market cap 58.3B KRW (≈ $40.8M) · P/S ratio 3.71 · Net margin 1.0% · Return on equity 0.3% · Return on assets (EBIT) −2.3% · Operating margin −9.3% · Revenue (TTM) 15.3B KRW · Revenue growth (YoY) +7.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 76% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −37% fair-value upside, at −65%, 059270 screens richer than that median.
Fair Value models
Bear 1,669 KRWFair Value 1,819 KRWBull 1,819 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+0.9%
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.
+2.7%
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.
−2.1%
Revenue growth 8 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.
−1.7%
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−2.1% (2020) → −4.1% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+18.6%
Yearly growth needed for the next five years to justify today's price.
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.Metal Fabrication · 260 stocks
Beats the industry median on 3/7 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Above median
Profitability
Return on equity (TTM)0% · Below median
Return on assets−1% · Bottom 25%
Net margin (TTM)1% · Below median
Operating margin (TTM)−9% · Bottom 25%
Growth and dividend
Revenue growth7% · Above median
Valuation Multiplesvs Metal Fabrication median · lower = cheaper
P/FCF0.0× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)36· sector 34
PAST (return on equity)1· sector 21
HEALTH (low debt)100· sector 95
DIVIDEND (yield)0· sector 26
VALUE 0: the price sits above our fair-value range.
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 Haisung TPC Co. Ltd. (059270) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of 1,819 KRW versus a price of 5,220 KRW, about −65% upside (overvalued).
What is the fair value of 059270?
Our model-based fair value for Haisung TPC Co. Ltd. is 1,819 KRW (as of Sep 13, 2026), built from audited fundamentals. The current price: 5,220 KRW.
What is the quality score of 059270?
Haisung TPC Co. Ltd. has a Quality Score of 58/100. 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 Haisung TPC Co. Ltd. (059270)?
Our model-based price target is the fair value of 1,819 KRW (as of Sep 13, 2026) from 19 valuation models. Cautious scenario 1,669 KRW, optimistic scenario 1,819 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Haisung TPC Co. Ltd. stock forecast for 2026?
Our models put fair value at 1,819 KRW, about −65% upside versus a price of 5,220 KRW (overvalued). Cautious scenario 1,669 KRW, optimistic scenario 1,819 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Haisung TPC Co. Ltd. (059270)?
Haisung TPC Co. Ltd. reported trailing-twelve-month revenue of about 15.3B KRW (latest available figure, as of Sep 13, 2026).
What growth is priced into Haisung TPC Co. Ltd. (059270)?
For today's price to be fair in a discounted-cash-flow model, Haisung TPC Co. Ltd. would have to grow free cash flow by +18.6 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.1 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of 059270 use?
Our models discount Haisung TPC Co. Ltd. at 9.8 %: a base by market capitalisation (nano), damped by beta 0.85, 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 Haisung TPC Co. Ltd. that is +18.6 % per year a year over ten years, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has Haisung TPC Co. Ltd. (059270) delivered so far?
Over the past 5 years revenue at Haisung TPC Co. Ltd. grew -2.1 % a year. The price currently implies +18.6 % 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 Haisung TPC Co. Ltd. (059270) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Haisung TPC Co. Ltd. (+18.6 % 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 Haisung TPC Co. Ltd. (059270)?
The free-cash-flow yield on the price is 2.67 %: that much free cash flow Haisung TPC Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Haisung TPC Co. Ltd. (059270)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Haisung TPC Co. Ltd. it is 1,819 KRW per share (as of Sep 13, 2026), against a price of 5,220 KRW. It is the blended result of 19 valuation models (cash flow, earnings, asset, dividend).
Is Haisung TPC Co. Ltd. stock overvalued or undervalued in 2026?
As of Sep 13, 2026, 059270 trades above its calculated fair value: price 5,220 KRW, fair value 1,819 KRW, a gap of about −65% (overvalued). 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 059270?
No. The price is what the market pays today (5,220 KRW); the fair value is what the company's own numbers justify (1,819 KRW). For Haisung TPC Co. Ltd. the two are 3,401 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Haisung TPC Co. Ltd. worth?
The market values Haisung TPC Co. Ltd. at about 58.3B KRW (market capitalisation, as of Sep 13, 2026). Per share that is 5,220 KRW; our models calculate a fair value of 1,819 KRW per share.
What do the bullish and bearish scenarios say about 059270?
Our models span a range for Haisung TPC Co. Ltd.: cautious scenario 1,669 KRW, base 1,819 KRW, optimistic 1,819 KRW per share (as of Sep 13, 2026, price 5,220 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Haisung TPC Co. Ltd. (059270)?
Balance-sheet figures for Haisung TPC Co. Ltd. (as of Sep 13, 2026): return on equity 0.3%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 059270 from its 52-week high?
Haisung TPC Co. Ltd. trades at 5,220 KRW, about 76% below its 52-week high of 21,400 KRW and 4% above the low of 5,000 KRW (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of 1,819 KRW is for.
Which stocks are comparable to Haisung TPC Co. Ltd.?
From the same area (Industrials) we also value Carpenter Technology Corporation, ATI Inc, Mueller Industries, Inc, Aurubis AG, 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 Haisung TPC Co. Ltd. stock attractive at the current price?
The data as of Sep 13, 2026: price 5,220 KRW, calculated fair value 1,819 KRW (−65%), Quality Score 58/100, from 19 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 059270 calculated?
We run Haisung TPC Co. Ltd. through 19 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 1,819 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 15.8 % above its aggregate fair value. Haisung TPC Co. Ltd. itself currently trades above fair value. 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 should I pay attention to with Haisung TPC Co. Ltd. right now?
The price sits above even our optimistic bull case (1,819 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder. The models converge in a tight band (1,669 KRW to 1,819 KRW), unusually little disagreement for a valuation.
Key figures of Haisung TPC Co. Ltd.
How large is the market capitalisation of Haisung TPC Co. Ltd. (059270)?
The market capitalisation of Haisung TPC Co. Ltd. is 58.3B KRW (≈ $40.8M). 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 Haisung TPC Co. Ltd. (059270)?
The price-to-sales ratio of Haisung TPC Co. Ltd. is 3.71 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Haisung TPC Co. Ltd. (059270)?
The net margin of Haisung TPC Co. Ltd. is 1.0% (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 Haisung TPC Co. Ltd. (059270)?
The return on equity (ROE) of Haisung TPC Co. Ltd. is 0.3% (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 Haisung TPC Co. Ltd. (059270)?
On an EBIT basis the return on assets of Haisung TPC Co. Ltd. is −2.3% (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 Haisung TPC Co. Ltd. (059270)?
The operating margin of Haisung TPC Co. Ltd. is −9.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Haisung TPC Co. Ltd. (059270)?
Revenue at Haisung TPC Co. Ltd. is growing +7.2% versus a year earlier (3y avg +2.7%). 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 Haisung TPC Co. Ltd. (059270)?
Earnings per share at Haisung TPC Co. Ltd. are growing +19.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Haisung TPC Co. Ltd. (059270) carry?
The net debt of Haisung TPC Co. Ltd. is 9.9B KRW (fiscal year 2020, ≈ 6.4 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 Haisung TPC Co. Ltd. in the live analysis
One click puts Haisung TPC 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.
