Haisung TPC Co. Ltd. (059270) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of Haisung TPC Co. Ltd. stock KRW 1,768, price KRW 4,580, upside -61.4%, quality 61 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, 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. As of Oct 28, 2026.
How to read this chart
60‑month range 4,370 KRW – 20,250 KRW · fair‑value band 1,629 KRW – 1,902 KRW · the 4,580 KRW price screens above the 1,768 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 28, 2026.
Follow Haisung TPC Co. in your weekly email
Every Wednesday you see whether Haisung TPC 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.
Haisung Aero-Robotics Co., Ltd. designs and manufactures reducers and gears in South Korea and internationally.
Show moreShow less
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 4,580 KRW, while our model-based Fair Value estimate is 1,768 KRW, 61.4% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 2,362 KRW per share, and 1 of the 18 models we run sit above the 4,580 KRW price.
Bear case: the Growth Earnings group reads lowest at 210.39 KRW, and 17 of the 18 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1,629 KRW (bear) to 1,902 KRW (bull), the price of 4,580 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 61/100 (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 51.1B KRW (≈ $38.3M) Micro · P/S ratio 4.19 · Net margin 4.8% · Return on equity 1.7% · Return on assets (EBIT) −2.3% · Operating margin −22.2% · Revenue (TTM) 14.6B KRW · Revenue growth (YoY) −17.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 22 out of 100 (low confidence).
What moves the price
The share trades about 77% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −50% fair-value upside, at −61%, 059270 screens richer than that median.
Fair Value models
Bear1,629 KRWFair Value 1,768 KRWBull1,902 KRW
Price 4,580 KRW · Upside -61.4%
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.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.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%
Start year 2020 (pandemic)
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).
+16.9%
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 +14.5% 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 industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Metal Fabrication · 252 stocks
Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside−61.4% · Bottom 25%
Profitability
Return on equity (12 months)1.7% · Below median
Return on assets0.3% · Bottom 25%
Net margin (12 months)4.8% · Above median
Operating margin (12 months)−22.2% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−17.1% · Bottom 25%
Valuation Multiplesvs Metal Fabrication median · lower = cheaper
P/B1.29× · Cheaper than median
P/S (12 months)3.50× · Priciest 25%
Price / free cash flow32.8× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)0· sector 65
PAST (return on equity)7· sector 24
HEALTH (low debt)100· sector 95
DIVIDEND (yield)0· sector 24
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 Oct 28, 2026, our model estimates a fair value of 1,768 KRW versus a price of 4,580 KRW, about −61% upside (overvalued).
What is the fair value of 059270?
Our model-based fair value for Haisung TPC Co. Ltd. is 1,768 KRW (as of Oct 28, 2026), built from audited fundamentals. The current price: 4,580 KRW.
What is the quality score of 059270?
Haisung TPC Co. Ltd. has a Quality Score of 61/100. 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 1,768 KRW (as of Oct 28, 2026) from 18 valuation models. Cautious scenario 1,629 KRW, optimistic scenario 1,902 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 1,768 KRW, about −61% upside versus a price of 4,580 KRW (overvalued). Cautious scenario 1,629 KRW, optimistic scenario 1,902 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 14.6B KRW (latest available figure, as of Oct 28, 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 +16.9 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.1 % per year. As of Oct 28, 2026.
What discount rate (WACC) does the fair value of 059270 use?
Our models discount Haisung TPC Co. Ltd. at 10.2 %: a base by market capitalisation (nano), damped by beta 1.02, 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 +16.9 % per year a year over ten years, using the same discount rate (10.2 %) 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 +16.9 % 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 +7.8 % a year. That is the yardstick for the growth priced into Haisung TPC Co. Ltd. (+16.9 % 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 3.05 %: that much free cash flow Haisung TPC Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), 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 1,768 KRW per share (as of Oct 28, 2026), against a price of 4,580 KRW. It is the blended result of 18 valuation models (cash flow, earnings, asset, dividend).
Is Haisung TPC Co. Ltd. stock overvalued or undervalued in 2026?
As of Oct 28, 2026, 059270 trades above its calculated fair value: price 4,580 KRW, fair value 1,768 KRW, a gap of about −61% (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 (4,580 KRW); the fair value is what the company's own numbers justify (1,768 KRW). For Haisung TPC Co. Ltd. the two are 2,812 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 51.1B KRW (market capitalisation, as of Oct 28, 2026). Per share that is 4,580 KRW; our models calculate a fair value of 1,768 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 1,629 KRW, base 1,768 KRW, optimistic 1,902 KRW per share (as of Oct 28, 2026, price 4,580 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 Oct 28, 2026): return on equity 1.7%. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 059270 from its 52-week high?
Haisung TPC Co. Ltd. trades at 4,580 KRW, about 77% below its 52-week high of 20,250 KRW and 5% above the low of 4,370 KRW (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of 1,768 KRW is for.
Which stocks are comparable to Haisung TPC Co. Ltd.?
From the same area (Industrials) we also value ATI Inc, Carpenter Technology Corporation, Mueller Industries, Inc, Bharat Forge Limited, 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 Oct 28, 2026: price 4,580 KRW, calculated fair value 1,768 KRW (−61%), Quality Score 61/100, from 18 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 18 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 1,768 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 13.4 % 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 is the share price of Haisung TPC Co. Ltd. (059270)?
The closing price on Oct 28, 2026 was 4,580 KRW. Our model-based fair value is 1,768 KRW, about −61% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Haisung TPC Co. Ltd. right now?
The price sits above even our optimistic bull case (1,902 KRW). The favourable scenario is already priced in. 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 but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
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 51.1B KRW (≈ $38.3M). 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 4.19 (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 4.8% (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 Haisung TPC Co. Ltd. (059270)?
The return on equity (ROE) of Haisung TPC Co. Ltd. is 1.7% (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 −22.2% (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 −17.1% 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 +87.7% 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 28,000+ stock screener.
Thin data
Oct 28, 2026