nTels Co. Ltd (069410) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of nTels Co. Ltd KRW 7,083, price KRW 2,545, upside +178.3%, quality 75 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch nTels 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 freePro now: $1 first month
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 24, 2026.
How to read this chart
60‑month range 2,400 KRW – 16,200 KRW · fair‑value band 4,958 KRW – 9,207 KRW · the 2,545 KRW price screens below the 7,083 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow nTels Co. in your weekly email
Every Wednesday you see whether nTels 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.
nTels Co., Ltd. engages in the developing and supplying operation support systems for wired and wireless communication service providers.
Show more
nTels Co., Ltd. engages in the developing and supplying operation support systems for wired and wireless communication service providers. It offers NTELS Energy Management System, an energy monitoring solution; NTELS Smart Building, an integrated building management solution that facilitates automation and individual building systems; NTELS Industrial Safety, an intelligent industrial safety management solution that minimizes safety risks for workers and asset loss by tracking their location and movement in industrial facilities in real time; and NTELS Digital Signage, a cloud-based IoT-enabled information display solution that provides converged media services. The company also provides NTELS Smart Healthcare solutions, which offers patients and healthcare providers with interactive and customized healthcare services, such as online access to medical records, and disease diagnosis and treatment. In addition, it offers platform that enables IoT services; business support systems, IoT business support systems, power business support systems, and white label billing systems; and network solutions, such as 5G network solutions, and virtualization and cloud services. nTels Co., Ltd. was founded in 2000 and is headquartered in Seoul, South Korea.
Stock analysis
nTels Co. Ltd (069410) currently trades at 2,545 KRW, while our model-based Fair Value estimate is 7,083 KRW, implying the stock looks roughly 64.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 7,925 KRW per share, and 22 of the 23 models we run sit above the 2,545 KRW price.
Bear case: the Earnings-Based group reads lowest at 2,980 KRW, and 1 of the 23 models stay below the price. Evidence for this calculation is medium.
Scenario range: 4,958 KRW (bear) to 9,207 KRW (bull), the price of 2,545 KRW sits below 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 75/100 (high quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
nTels Co. Ltd reported revenue of 66.8B KRW in FY2025 versus 57.5B KRW in FY2021, a compound +3.8%/yr. Reported net income was 3.2B KRW in FY2025, compounding −6.7%/yr from FY2021.
Key figures
Market cap 28.0B KRW (≈ $20.6M) · P/S ratio 0.41 · Net margin 4.7% · Return on equity 5.5% · Return on assets (EBIT) 0.1% · Operating margin 0.9% · Revenue (TTM) 68.1B KRW · Revenue growth (YoY) +9.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
The share trades about 56% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −19% fair-value upside, at 178%, 069410 screens cheaper than that median.
Fair Value models
Bear 4,958 KRWFair Value 7,083 KRWBull 9,207 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.65/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+39.4%
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.
+7.6%
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.
+3.3%
Start year 2020 (pandemic). Over 10 years: +4.0% a year
Revenue growth 17 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.
+6.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ −1.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.9%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−5% vs 28%, slowing
Profit margin 2020 to 2025 ⓘ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.8% → 3%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 1.9%/yr over ~7Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
⚠ Rate on operating basis: 2025 sits 365% above its own trend.
Growth Forecast
Little optimism in the price
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).
less than -40 %
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.Software - Infrastructure · 383 stocks
Beats the industry median on 7/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score75 · Top 25%
Fair Value upside+178% · Top 25%
Profitability
Return on equity (TTM)6% · Above median
Return on assets2% · Above median
Net margin (TTM)4% · Above median
Operating margin (TTM)1% · Below median
Growth and dividend
Revenue growth9% · Below median
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Software - Infrastructure median · lower = cheaper
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 nTels Co. Ltd (069410) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 7,083 KRW versus a price of 2,545 KRW, about +178% upside (undervalued).
What is the fair value of 069410?
Our model-based fair value for nTels Co. Ltd is 7,083 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 2,545 KRW.
What is the quality score of 069410?
nTels Co. Ltd 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 price target for nTels Co. Ltd (069410)?
Our model-based price target is the fair value of 7,083 KRW (as of Sep 24, 2026) from 23 valuation models. Cautious scenario 4,958 KRW, optimistic scenario 9,207 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the nTels Co. Ltd stock forecast for 2026?
Our models put fair value at 7,083 KRW, about +178% upside versus a price of 2,545 KRW (undervalued). Cautious scenario 4,958 KRW, optimistic scenario 9,207 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of nTels Co. Ltd (069410)?
nTels Co. Ltd reported trailing-twelve-month revenue of about 68.1B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into nTels Co. Ltd (069410)?
For today's price to be fair in a discounted-cash-flow model, nTels Co. Ltd would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.3 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 069410 use?
Our models discount nTels Co. Ltd at 9.7 %: a base by market capitalisation (nano), damped by beta 0.84, 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 nTels Co. Ltd that is less than minus 40 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has nTels Co. Ltd (069410) delivered so far?
Over the past 5 years revenue at nTels Co. Ltd grew +3.3 % a year. The price currently implies less than minus 40 % 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 nTels Co. Ltd (069410) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into nTels Co. Ltd (less than minus 40 % 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 nTels Co. Ltd (069410)?
The free-cash-flow yield on the price is 30.11 %: that much free cash flow nTels Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of nTels Co. Ltd (069410)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For nTels Co. Ltd it is 7,083 KRW per share (as of Sep 24, 2026), against a price of 2,545 KRW. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is nTels Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 069410 trades below its calculated fair value: price 2,545 KRW, fair value 7,083 KRW, a gap of about +178% (undervalued). 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 069410?
No. The price is what the market pays today (2,545 KRW); the fair value is what the company's own numbers justify (7,083 KRW). For nTels Co. Ltd the two are 4,538 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is nTels Co. Ltd worth?
The market values nTels Co. Ltd at about 28.0B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 2,545 KRW; our models calculate a fair value of 7,083 KRW per share.
What do the bullish and bearish scenarios say about 069410?
Our models span a range for nTels Co. Ltd: cautious scenario 4,958 KRW, base 7,083 KRW, optimistic 9,207 KRW per share (as of Sep 24, 2026, price 2,545 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of nTels Co. Ltd (069410)?
Balance-sheet figures for nTels Co. Ltd (as of Sep 24, 2026): return on equity 5.5%, debt of 0.02 per unit of equity. They feed the Quality Score of 75/100, which measures business quality independently of the share price.
How far is 069410 from its 52-week high?
nTels Co. Ltd trades at 2,545 KRW, about 56% below its 52-week high of 5,740 KRW and 6% above the low of 2,400 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 7,083 KRW is for.
Which stocks are comparable to nTels Co. Ltd?
From the same area (Technology) we also value Microsoft Corporation, Palantir Technologies Inc, Oracle Corporation, Palo Alto Networks, Inc, 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 nTels Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 2,545 KRW, calculated fair value 7,083 KRW (+178%), Quality Score 75/100, from 23 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 069410 calculated?
We run nTels Co. Ltd through 23 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 7,083 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 13.0 % above its aggregate fair value. nTels Co. Ltd currently trades 178 % below its own fair value, and the market average says nothing about that. 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 nTels Co. Ltd (069410)?
The closing price on Sep 23, 2026 was 2,545 KRW. Our model-based fair value is 7,083 KRW, about +178% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with nTels Co. Ltd right 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 (4,958 KRW). The market is more pessimistic than our downside scenario. A fairly wide model range (4,958 KRW to 9,207 KRW) leaves room in how you read the outcome.
Key figures of nTels Co. Ltd
How large is the market capitalisation of nTels Co. Ltd (069410)?
The market capitalisation of nTels Co. Ltd is 28.0B KRW (≈ $20.6M). 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 nTels Co. Ltd (069410)?
The price-to-sales ratio of nTels Co. Ltd is 0.41 (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 nTels Co. Ltd (069410)?
The net margin of nTels Co. Ltd is 4.7% (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 nTels Co. Ltd (069410)?
The return on equity (ROE) of nTels Co. Ltd is 5.5% (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 nTels Co. Ltd (069410)?
On an EBIT basis the return on assets of nTels Co. Ltd is 0.1% (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 nTels Co. Ltd (069410)?
The operating margin of nTels Co. Ltd is 0.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at nTels Co. Ltd (069410)?
Revenue at nTels Co. Ltd is growing +9.4% versus a year earlier (3y avg +7.6%). 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 nTels Co. Ltd (069410)?
Earnings per share at nTels Co. Ltd are growing −15.8% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch nTels Co. Ltd in the live analysis
One click puts nTels 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.
