Rorze Systems Corporation (071280) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Rorze Systems Corporation KRW 16,010, price KRW 8,030, upside +99.4%, quality 66 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Rorze Systems Corporation 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 4,662 KRW – 21,182 KRW · fair‑value band 11,207 KRW – 20,813 KRW · the 8,030 KRW price screens below the 16,010 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Rorze Systems in your weekly email
Every Wednesday you see whether Rorze Systems 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.
Rorze Systems Corporation engages in developing and supplying equipment for semiconductor and display industry in South Korea. The company offers FPD and semiconductor logistics; glass cutting system, mobile robot, EFEM, index, sorter, stocker, and module products; laser and wheel cutting equipment; and ink printing system.
Show more
Rorze Systems Corporation engages in developing and supplying equipment for semiconductor and display industry in South Korea. The company offers FPD and semiconductor logistics; glass cutting system, mobile robot, EFEM, index, sorter, stocker, and module products; laser and wheel cutting equipment; and ink printing system. It also provides LoadPort, atmospheric and vacuum wafer robots, aligners, controllers, drivers, and stepping motors. Rorze Systems Corporation was founded in 1997 and is based in Yongin-si, South Korea.
Stock analysis
Rorze Systems Corporation (071280) currently trades at 8,030 KRW, while our model-based Fair Value estimate is 16,010 KRW, implying the stock looks roughly 49.8% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 20,739 KRW per share, and 22 of the 24 models we run sit above the 8,030 KRW price.
Bear case: the Asset-Based group reads lowest at 6,034 KRW, and 2 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: 11,207 KRW (bear) to 20,813 KRW (bull), the price of 8,030 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 66/100 (solid quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Rorze Systems Corporation reported revenue of 125B KRW in FY2025 versus 110B KRW in FY2021, a compound +3.2%/yr. Reported net income was 12.3B KRW in FY2025, compounding +6.7%/yr from FY2021.
Key figures
Market cap 120B KRW (≈ $83.8M) · P/S ratio 0.29 · Dividend yield 0.6% · Net margin 9.8% · Return on equity 20.7% · Return on assets (EBIT) 12.1% · Operating margin 10.7% · Revenue (TTM) 344B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 41% below its 52-week high and 54% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −34% fair-value upside, at 99%, 071280 screens cheaper than that median.
Fair Value models
Bear 11,207 KRWFair Value 16,010 KRWBull 20,813 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 is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−22.0%
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.
−4.8%
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.
−7.1%
Start year 2020 (pandemic). Over 10 years: +5.2% a year
Revenue growth 16 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.
+16.8%
’10
’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. 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.
+8.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.9%
Dividend (yield on the price)0.6%
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.8% vs 10%, steady
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.5% → 12%
Start year 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
−8.2%
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 −10.1% a year for the price.
Compare Rorze Systems Corporation with another stock
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.Semiconductor Equipment & Materials · 219 stocks
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). "Rorze Systems Corporation Fair Value". https://www.fairvalue-calculator.com/stock/071280
Frequently asked questions
Is Rorze Systems Corporation (071280) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 16,010 KRW versus a price of 8,030 KRW, about +99% upside (undervalued).
What is the fair value of 071280?
Our model-based fair value for Rorze Systems Corporation is 16,010 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 8,030 KRW.
What is the quality score of 071280?
Rorze Systems Corporation has a Quality Score of 66/100. 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 Rorze Systems Corporation (071280)?
Our model-based price target is the fair value of 16,010 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 11,207 KRW, optimistic scenario 20,813 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Rorze Systems Corporation stock forecast for 2026?
Our models put fair value at 16,010 KRW, about +99% upside versus a price of 8,030 KRW (undervalued). Cautious scenario 11,207 KRW, optimistic scenario 20,813 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Rorze Systems Corporation (071280)?
Rorze Systems Corporation reported trailing-twelve-month revenue of about 344B KRW (latest available figure, as of Sep 24, 2026).
Does Rorze Systems Corporation pay a dividend?
Rorze Systems Corporation currently shows a dividend yield of about 0.62% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Rorze Systems Corporation (071280)?
For today's price to be fair in a discounted-cash-flow model, Rorze Systems Corporation would have to grow free cash flow by -8.2 % per year for five years (discount rate 13.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -7.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 071280 use?
Our models discount Rorze Systems Corporation at 13.6 %: a base by market capitalisation (micro), damped by beta 1.14, 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 Rorze Systems Corporation that is -8.2 % per year a year over ten years, using the same discount rate (13.6 %) and the same formula as our fair value.
How much growth has Rorze Systems Corporation (071280) delivered so far?
Over the past 5 years revenue at Rorze Systems Corporation grew -7.1 % a year. The price currently implies -8.2 % 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 Rorze Systems Corporation (071280) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into Rorze Systems Corporation (-8.2 % 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 Rorze Systems Corporation (071280)?
The free-cash-flow yield on the price is 14.38 %: that much free cash flow Rorze Systems Corporation produces per unit of market value. When it exceeds the discount rate of our models (13.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Rorze Systems Corporation (071280)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rorze Systems Corporation it is 16,010 KRW per share (as of Sep 24, 2026), against a price of 8,030 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Rorze Systems Corporation stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 071280 trades below its calculated fair value: price 8,030 KRW, fair value 16,010 KRW, a gap of about +99% (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 071280?
No. The price is what the market pays today (8,030 KRW); the fair value is what the company's own numbers justify (16,010 KRW). For Rorze Systems Corporation the two are 7,980 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Rorze Systems Corporation worth?
The market values Rorze Systems Corporation at about 120B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 8,030 KRW; our models calculate a fair value of 16,010 KRW per share.
What do the bullish and bearish scenarios say about 071280?
Our models span a range for Rorze Systems Corporation: cautious scenario 11,207 KRW, base 16,010 KRW, optimistic 20,813 KRW per share (as of Sep 24, 2026, price 8,030 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Rorze Systems Corporation (071280)?
Balance-sheet figures for Rorze Systems Corporation (as of Sep 24, 2026): return on equity 20.7%. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 071280 from its 52-week high?
Rorze Systems Corporation trades at 8,030 KRW, about 41% below its 52-week high of 13,524 KRW and 54% above the low of 5,200 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 16,010 KRW is for.
Which stocks are comparable to Rorze Systems Corporation?
From the same area (Technology) we also value ASML Holding, Applied Materials, Inc, Lam Research Corporation, KLA Corporation, 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 Rorze Systems Corporation stock attractive at the current price?
The data as of Sep 24, 2026: price 8,030 KRW, calculated fair value 16,010 KRW (+99%), Quality Score 66/100, from 24 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 071280 calculated?
We run Rorze Systems Corporation through 24 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 16,010 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. Rorze Systems Corporation currently trades 99 % 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 Rorze Systems Corporation (071280)?
The closing price on Sep 23, 2026 was 8,030 KRW. Our model-based fair value is 16,010 KRW, about +99% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Rorze Systems Corporation right now?
The price is below even our cautious bear case (11,207 KRW). The market is more pessimistic than our downside scenario. Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (11,207 KRW to 20,813 KRW) leaves room in how you read the outcome.
Key figures of Rorze Systems Corporation
How large is the market capitalisation of Rorze Systems Corporation (071280)?
The market capitalisation of Rorze Systems Corporation is 120B KRW (≈ $83.8M). 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 Rorze Systems Corporation (071280)?
The price-to-sales ratio of Rorze Systems Corporation is 0.29 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Rorze Systems Corporation (071280)?
The dividend yield of Rorze Systems Corporation is 0.6%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Rorze Systems Corporation (071280)?
The net margin of Rorze Systems Corporation is 9.8% (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 Rorze Systems Corporation (071280)?
The return on equity (ROE) of Rorze Systems Corporation is 20.7% (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 Rorze Systems Corporation (071280)?
On an EBIT basis the return on assets of Rorze Systems Corporation is 12.1% (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 Rorze Systems Corporation (071280)?
The operating margin of Rorze Systems Corporation is 10.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rorze Systems Corporation (071280)?
Revenue at Rorze Systems Corporation is growing +32.4% versus a year earlier (3y avg −4.8%). 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 Rorze Systems Corporation (071280)?
Earnings per share at Rorze Systems Corporation are growing −11.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Rorze Systems Corporation (071280) carry?
The net debt of Rorze Systems Corporation is 9.1B KRW (fiscal year 2020, ≈ 0.5 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 Rorze Systems Corporation in the live analysis
One click puts Rorze Systems Corporation 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.
