EN DE

nTels Co (069410) Fair Value & Analysis

Technology · KR · Market cap 28.0B KRW

NC nTels Co 069410 · KQ
Price3,025 KRW
Fair Value5,423 KRW
Upside+79.3%
Quality75/100
Watch nTels Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.5% net margin
Low debt · generates free cash flow
Ranks above peers (8/9)
Narrow moat 32/100
Evidence: High Range 4,067 KRW – 6,779 KRW Share as image

Fair value as of: Jul 22, 2026

From 25 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 5,501 KRW to 5,423 KRW (−1.4%) since Jul 6, 2026. Share price −2.4% over the past month.

A strong business, screening 79% 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 (4,067 KRW). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

16,200 KRW 2,400 KRW Fair Value 5,423 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 2,400 KRW – 16,200 KRW · fair‑value band 4,067 KRW – 6,779 KRW · the 3,025 KRW price screens below the 5,423 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

nTels Co (069410) currently trades at 3,025 KRW, while our model-based Fair Value estimate is 5,423 KRW, implying the stock looks roughly 79.3% undervalued today. The Quality Score stands at 75/100 (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, nTels Co generated revenue of 68.1B KRW at a net margin of 4.5%. Revenue grew 9.4% year over year. It earns a return on equity of 5.5%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 4,067 KRW (bear case) to 6,779 KRW (bull case); at 3,025 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 51% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -50% fair-value upside, at 79%, 069410 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 9,176 KRW 12,452 KRW 16,913 KRW 80
Residual Income 4,398 KRW 4,495 KRW 4,460 KRW 76
Rev-Margin DCF 5,015 KRW 6,322 KRW 7,776 KRW 74
All 25 models by family
DCF Models
FCF DCF 8,936 KRW 12,449 KRW 17,441 KRW 38
Owner Earnings 4,725 KRW 6,393 KRW 8,764 KRW 31
5Y Revenue Exit 5,015 KRW 6,177 KRW 7,518 KRW 39
5Y EBITDA Exit 5,443 KRW 6,935 KRW 8,534 KRW 41
5Y P/E Exit 6,495 KRW 8,800 KRW 11,058 KRW 38
10Y Revenue Exit 6,358 KRW 7,666 KRW 9,139 KRW 36
10Y EBITDA Exit 6,682 KRW 8,177 KRW 9,877 KRW 37
10Y P/E Exit 7,338 KRW 9,436 KRW 11,712 KRW 35
Earnings-Based
Graham-Dodd 2,169 KRW 4,997 KRW 6,413 KRW 54
PEG = 1.0 839.63 KRW 1,199 KRW 1,559 KRW 46
EPV 2,783 KRW 3,095 KRW 3,368 KRW 59
Dividend Discount
Gordon GGM 628.26 KRW 1,053 KRW 1,556 KRW 70
DDM Multi-Stage 628.26 KRW 924.38 KRW 1,253 KRW 61
Multiples
P/E Multiple 4,785 KRW 6,380 KRW 7,975 KRW 63
P/S Multiple 4,067 KRW 5,423 KRW 6,779 KRW 58
P/B Multiple 4,067 KRW 5,423 KRW 6,779 KRW 55
EV/EBIT 3,858 KRW 4,840 KRW 5,821 KRW 53
EV/EBITDA 3,809 KRW 4,774 KRW 5,739 KRW 54
EV/Revenue 2,899 KRW 3,749 KRW 4,600 KRW 43
Asset-Based
NCAV (Graham) 2,822 KRW 3,781 KRW 5,643 KRW 50
Growth DCF
Growth DCF 9,176 KRW 12,452 KRW 16,913 KRW 80
Rev-Margin DCF 5,015 KRW 6,322 KRW 7,776 KRW 74
Economic Profit
Residual Income 4,398 KRW 4,495 KRW 4,460 KRW 76
ROIC Compounder 2,783 KRW 3,095 KRW 3,368 KRW 72
Growth Earnings
Growth-Adj P/E 3,613 KRW 5,162 KRW 6,710 KRW 68

Widest divergence: DCF Models (7,666 KRW) versus Dividend Discount (924.38 KRW). Highest evidence: Growth DCF (80).

Notify me when 069410 reaches fair value

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

Key figures & financial health

Revenue (TTM) 68.1B KRW
Revenue growth (YoY) +9.4%
Net margin 4.5%
Return on equity 5.5%
Free cash flow 7.5B KRW FY2025
Operating margin 0.9%
More key figures
EPS growth (YoY) -16.0%

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) 15

Profitability 42
Margins and returns on capital today
Quality Growth 73
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 93
Disciplined investing over empire-building
Low Volatility 45
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 91
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

nTels Co., Ltd. engages in the developing and supplying operation support systems for wired and wireless communication service providers.

Full company description

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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

nTels Co 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.

Growth Quality 65/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
66.8B KRW
Latest YoY
+39.4%
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.
+7.6%
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.
+3.3%
Avg. growth/yr (17Y) 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.
+6.6%
Revenue +3.8%/yr
FY21 57.5B KRW
FY22 53.6B KRW
FY23 44.9B KRW
FY24 47.9B KRW
FY25 66.8B KRW
Net income −6.7%/yr
FY21 4.2B KRW
FY22 115M KRW
FY23 −1.3B KRW
FY24 1.3B KRW
FY25 3.2B KRW

Watch 069410: 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). "nTels Co Fair Value". https://www.fairvalue-calculator.com/stock/069410

Peer Group

Software - Infrastructure · 370 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 +79% · Top 25%
Return on equity (TTM) 6% · Above median
Return on assets 2% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 1% · Below median
Revenue growth 9% · Above median
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Software - Infrastructure 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 47 · sector 46
PAST 22 · sector 15
HEALTH 99 · sector 98
DIVIDEND 0 · sector 28

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

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $384.00 $274.17 -29%
Oracle Corporation ORAC C$9.08 C$2.94 -68%
Fortinet, Inc FTNT $160.78 $44.96 -72%
Synopsys, Inc 1SNPS €354.50 €93.61 -74%
Block, Inc XYZ A$114.53 A$70.69 -38%
CoreWeave, Inc CRWV $79.94 $44.89 -44%
Range Intelligent Computing Technology Group 300442 ¥71.60 ¥34.00 -53%
Oracle Financial Services Software Limited OFSS ₹11,651 ₹5,821 -50%
360 Security Technology Inc 601360 ¥9.64 ¥5.05 -48%
One97 Communications Limited PAYTM ₹1,342 ₹181.50 -86%

Compare nTels 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 nTels Co (069410) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 5,423 KRW versus a price of 3,025 KRW, about +79% (undervalued).
What is the fair value of 069410?
Our model-based fair value for nTels Co is 5,423 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 3,025 KRW.
What is the quality score of 069410?
nTels Co 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 nTels Co (069410)?
nTels Co reported trailing-twelve-month revenue of about 68.1B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 069410?
The net profit margin of nTels Co is about 4.5%, meaning it keeps roughly 4.5% of revenue as net income. Based on the latest reported figures.

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 nTels 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.