EN DE

Logisys Inc (067730) Fair Value & Analysis

Industrials · KR · Market cap 20.6B KRW

LI Logisys Inc 067730 · KQ
Price2,180 KRW
Fair Value4,783 KRW
Upside+119.4%
Quality75/100
Watch Logisys Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.1% net margin
generates free cash flow
6.94% dividend yield
Ranks above peers (8/9)
Moderate moat 52/100
Evidence: High Range 3,587 KRW – 5,979 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price +2.6% over the past month.

A strong business, screening 119% undervalued on our models.

What matters now

  • The rarer combination: high quality (75/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (3,587 KRW). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

10,362 KRW 1,949 KRW Fair Value 4,783 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 1,949 KRW – 10,362 KRW · fair‑value band 3,587 KRW – 5,979 KRW · the 2,180 KRW price screens below the 4,783 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

Logisys Inc (067730) currently trades at 2,180 KRW, while our model-based Fair Value estimate is 4,783 KRW, implying the stock looks roughly 119.4% undervalued today. The Quality Score stands at 75/100 (high quality), in the Industrials 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, Logisys Inc generated revenue of 47.6B KRW at a net margin of 7.1%. Revenue declined 7.6% year over year. It earns a return on equity of 17.3%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 3,587 KRW (bear case) to 5,979 KRW (bull case); at 2,180 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 58% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -35% fair-value upside, at 119%, 067730 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
Residual Income 2,263 KRW 2,966 KRW 8,398 KRW 76
Growth DCF 6,331 KRW 8,858 KRW 12,459 KRW 72
Growth-Adj P/E 3,086 KRW 4,409 KRW 5,731 KRW 68
All 24 models by family
DCF Models
FCF DCF 6,234 KRW 9,073 KRW 13,372 KRW 38
Owner Earnings 6,395 KRW 9,322 KRW 13,754 KRW 31
5Y Revenue Exit 4,516 KRW 6,170 KRW 8,221 KRW 39
5Y EBITDA Exit 4,066 KRW 5,333 KRW 6,748 KRW 41
5Y P/E Exit 4,909 KRW 6,901 KRW 8,950 KRW 38
10Y Revenue Exit 5,010 KRW 6,660 KRW 8,773 KRW 36
10Y EBITDA Exit 4,806 KRW 6,080 KRW 7,655 KRW 37
10Y P/E Exit 5,342 KRW 7,165 KRW 9,326 KRW 35
Earnings-Based
Graham-Dodd 2,323 KRW 7,022 KRW 9,311 KRW 54
Lynch FV 1,497 KRW 2,139 KRW 2,780 KRW 50
PEG = 1.0 1,497 KRW 2,139 KRW 2,780 KRW 46
EPV 3,565 KRW 3,991 KRW 4,364 KRW 59
Multiples
P/E Multiple 3,587 KRW 4,783 KRW 5,979 KRW 63
P/S Multiple 4,356 KRW 5,808 KRW 7,260 KRW 58
P/B Multiple 2,933 KRW 3,911 KRW 4,889 KRW 55
EV/EBIT 3,245 KRW 3,991 KRW 4,736 KRW 53
EV/EBITDA 3,137 KRW 3,846 KRW 4,555 KRW 54
EV/Revenue 3,723 KRW 4,885 KRW 6,048 KRW 43
Asset-Based
NCAV (Graham) 1,086 KRW 1,456 KRW 2,173 KRW 50
Growth DCF
Growth DCF 6,331 KRW 8,858 KRW 12,459 KRW 72
Rev-Margin DCF 4,516 KRW 6,224 KRW 8,191 KRW 67
Economic Profit
Residual Income 2,263 KRW 2,966 KRW 8,398 KRW 76
ROIC Compounder 3,738 KRW 4,435 KRW 5,229 KRW 67
Growth Earnings
Growth-Adj P/E 3,086 KRW 4,409 KRW 5,731 KRW 68

Widest divergence: DCF Models (6,660 KRW) versus Asset-Based (1,456 KRW). Highest evidence: Residual Income (76).

Notify me when 067730 reaches fair value

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

Key figures & financial health

Revenue (TTM) 47.6B KRW
Revenue growth (YoY) -7.6%
Net margin 7.1%
Return on equity 17.3%
Free cash flow 4.5B KRW FY2025
Operating margin 9.2%
More key figures
Dividend yield 6.9%
EPS growth (YoY) +7.5%

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

Quality Score breakdown

Overall quality 75/100

Of which business quality 75 · Market factors (momentum, volatility) 22

Profitability 59
Margins and returns on capital today
Quality Growth 73
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 56
Calm price path (market factor)
Momentum 9
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 82
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

Logisys Inc. provides maintenance services and solutions for domestic financial terminal systems, office equipment, and automated financial machines in South Korea. It is also involved in ATM failure and cash management, electric vehicle charging infrastructure, unmanned security, and information communication and electrical construction businesses.

Full company description

Logisys Inc. provides maintenance services and solutions for domestic financial terminal systems, office equipment, and automated financial machines in South Korea. It is also involved in ATM failure and cash management, electric vehicle charging infrastructure, unmanned security, and information communication and electrical construction businesses. In addition, the company offers various products relating to banking system, as well as provides various products for ticket vending machine and unattended payment KIOSK, bus information system products, and menu and advertising board cell system; and security and other solutions. Logisys Inc. was founded in 1996 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Logisys Inc reported revenue of 48.5B KRW in FY2025 versus 34.2B KRW in FY2021, a compound +9.2%/yr. Reported net income was 3.3B KRW in FY2025, compounding +12.4%/yr from FY2021.

Growth Quality 81/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
48.5B KRW
Latest YoY
+13.3%
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.
+13.9%
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.
+8.1%
Avg. growth/yr (11Y) 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.
+3.9%
Revenue +9.2%/yr
FY21 34.2B KRW
FY22 32.8B KRW
FY23 36.5B KRW
FY24 42.9B KRW
FY25 48.5B KRW
Net income +12.4%/yr
FY21 2.1B KRW
FY22 204M KRW
FY23 516M KRW
FY24 2.4B KRW
FY25 3.3B KRW

Watch 067730: 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). "Logisys Inc Fair Value". https://www.fairvalue-calculator.com/stock/067730

Peer Group

Specialty Business Services · 253 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 75 · Top 25%
Fair Value upside +119% · Top 25%
Return on equity (TTM) 17% · Top 25%
Return on assets 6% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth -8% · Bottom 25%
Dividend yield (TTM) 6.9% · Top 25%

Valuation Multiples vs Specialty Business Services 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 24
FUTURE 0 · sector 27
PAST 69 · sector 33
HEALTH 0 · sector 92
DIVIDEND 100 · sector 54

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

Stock Price Fair Value vs Fair Value
Cintas Corporation CTAS $206.25 $95.30 -54%
RELX PLC RELX $33.70 $32.49 -4%
Thomson Reuters Corporation TRI C$133.87 C$70.40 -47%
Copart, Inc CPRT $27.61 $28.59 +4%
Global Payments Inc GPN $80.49 $69.67 -13%
RB Global, Inc RBA C$156.43 C$49.14 -69%
Brambles Limited BXB A$18.79 A$12.28 -35%
UL Solutions Inc ULS $87.76 $33.62 -62%
Wolters Kluwer N.V WKL €62.56 €103.99 +66%
Aramark ARMK $56.74 $13.73 -76%

Compare Logisys Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Logisys Inc (067730) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 4,783 KRW versus a price of 2,180 KRW, about +119% (undervalued).
What is the fair value of 067730?
Our model-based fair value for Logisys Inc is 4,783 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 2,180 KRW.
What is the quality score of 067730?
Logisys Inc has a Quality Score of 75/100. 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 Logisys Inc (067730)?
Logisys Inc reported trailing-twelve-month revenue of about 47.6B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 067730?
The net profit margin of Logisys Inc is about 7.1%, meaning it keeps roughly 7.1% of revenue as net income. Based on the latest reported figures.
Does Logisys Inc pay a dividend?
Logisys Inc currently shows a dividend yield of about 6.56% 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 Logisys Inc 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.