Woory Industrial Holdings Co.Ltd (072470) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Woory Industrial Holdings Co.Ltd KRW 2,870, price KRW 2,395, upside +19.8%, quality 57 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Woory Industrial Holdings 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 2,038 KRW – 8,434 KRW · fair‑value band 2,152 KRW – 3,587 KRW · the 2,395 KRW price screens below the 2,870 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 Woory Industrial Holdings Co.Ltd in your weekly email
Every Wednesday you see whether Woory Industrial Holdings Co.Ltd 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.
Woory Industrial Holdings Co.,Ltd. engages in the manufacture and sale of automotive air conditioning systems and electronic components in South Korea and internationally.
Show more
Woory Industrial Holdings Co.,Ltd. engages in the manufacture and sale of automotive air conditioning systems and electronic components in South Korea and internationally. The company offers HVAC, active air flap, HLLD, swivel, bi-function shield, and charging door actuators; high and low-voltage positive temperature coefficient, coolant, and cathode oxygen depletion heaters; control heads; clutch coils; power module, blower resistor, current, parking assist system, and seat belt reminder sensors. It also provides coolant and expansion valves; and motor on drum electric parking brake (EPB) and cable puller EPB. The company was formerly known as Woory Industrial Co. Ltd. and changed its name to Woory Industrial Holdings Co.,Ltd. in May 2015. Woory Industrial Holdings Co.,Ltd. was incorporated in 1989 and is headquartered in Yongin-si, South Korea.
Stock analysis
Woory Industrial Holdings Co.Ltd (072470) currently trades at 2,395 KRW, while our model-based Fair Value estimate is 2,870 KRW, implying the stock looks roughly 16.5% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 12,806 KRW per share, and 24 of the 24 models we run sit above the 2,395 KRW price.
Bear case: the Asset-Based group reads lowest at 5,017 KRW, and 0 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 2,152 KRW (bear) to 3,587 KRW (bull), the price of 2,395 KRW sits inside 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 57/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Woory Industrial Holdings Co.Ltd reported revenue of 705B KRW in FY2025 versus 384B KRW in FY2021, a compound +16.4%/yr. Reported net income was 11.0B KRW in FY2025, compounding +82.7%/yr from FY2021.
Key figures
Market cap 45.2B KRW (≈ $33.2M) · P/S ratio 0.06 · Dividend yield 2.5% · Net margin 1.6% · Return on equity 11.6% · Return on assets (EBIT) 1.6% · Operating margin 4.9% · Revenue (TTM) 703B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 49% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at 20%, 072470 screens cheaper than that median.
Fair Value models
Bear 2,152 KRWFair Value 2,870 KRWBull 3,587 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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+9.3%
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.
+12.5%
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.
+14.7%
Start year 2020 (pandemic). Over 10 years: +12.1% a year
Revenue growth 15 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.
+11.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+32.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+29.5%
Dividend (yield on the price)2.5%
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.62% vs 3%, picking up
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.3% → 5%
2025 sits 169% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Compare Woory Industrial Holdings Co.Ltd 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.Auto Parts · 692 stocks
Beats the industry median on 6/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside+20% · Above median
Profitability
Return on equity (TTM)12% · Above median
Return on assets4% · Above median
Net margin (TTM)2% · Below median
Operating margin (TTM)5% · Below median
Growth and dividend
Revenue growth−1% · Below median
Dividend yield (TTM)2.5% · Above median
Balance sheet
Debt / equity0.23× · Above median
Valuation Multiplesvs Auto Parts 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 Woory Industrial Holdings Co.Ltd (072470) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2,870 KRW versus a price of 2,395 KRW, about +20% upside (undervalued).
What is the fair value of 072470?
Our model-based fair value for Woory Industrial Holdings Co.Ltd is 2,870 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 2,395 KRW.
What is the quality score of 072470?
Woory Industrial Holdings Co.Ltd has a Quality Score of 57/100. 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 Woory Industrial Holdings Co.Ltd (072470)?
Our model-based price target is the fair value of 2,870 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 2,152 KRW, optimistic scenario 3,587 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Woory Industrial Holdings Co.Ltd stock forecast for 2026?
Our models put fair value at 2,870 KRW, about +20% upside versus a price of 2,395 KRW (undervalued). Cautious scenario 2,152 KRW, optimistic scenario 3,587 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Woory Industrial Holdings Co.Ltd (072470)?
Woory Industrial Holdings Co.Ltd reported trailing-twelve-month revenue of about 703B KRW (latest available figure, as of Sep 24, 2026).
Does Woory Industrial Holdings Co.Ltd pay a dividend?
Woory Industrial Holdings Co.Ltd currently shows a dividend yield of about 2.51% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of Woory Industrial Holdings Co.Ltd (072470)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Woory Industrial Holdings Co.Ltd it is 2,870 KRW per share (as of Sep 24, 2026), against a price of 2,395 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Woory Industrial Holdings Co.Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 072470 trades below its calculated fair value: price 2,395 KRW, fair value 2,870 KRW, a gap of about +20% (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 072470?
No. The price is what the market pays today (2,395 KRW); the fair value is what the company's own numbers justify (2,870 KRW). For Woory Industrial Holdings Co.Ltd the two are 474.84 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Woory Industrial Holdings Co.Ltd worth?
The market values Woory Industrial Holdings Co.Ltd at about 45.2B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 2,395 KRW; our models calculate a fair value of 2,870 KRW per share.
What do the bullish and bearish scenarios say about 072470?
Our models span a range for Woory Industrial Holdings Co.Ltd: cautious scenario 2,152 KRW, base 2,870 KRW, optimistic 3,587 KRW per share (as of Sep 24, 2026, price 2,395 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Woory Industrial Holdings Co.Ltd (072470)?
Balance-sheet figures for Woory Industrial Holdings Co.Ltd (as of Sep 24, 2026): return on equity 11.6%, debt of 0.23 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is 072470 from its 52-week high?
Woory Industrial Holdings Co.Ltd trades at 2,395 KRW, about 49% below its 52-week high of 4,700 KRW and 9% above the low of 2,200 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 2,870 KRW is for.
Which stocks are comparable to Woory Industrial Holdings Co.Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Woory Industrial Holdings Co.Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 2,395 KRW, calculated fair value 2,870 KRW (+20%), Quality Score 57/100, 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 072470 calculated?
We run Woory Industrial Holdings Co.Ltd 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 2,870 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 14.0 % above its aggregate fair value. Woory Industrial Holdings Co.Ltd currently trades 20 % 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 Woory Industrial Holdings Co.Ltd (072470)?
The closing price on Sep 23, 2026 was 2,395 KRW. Our model-based fair value is 2,870 KRW, about +20% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Woory Industrial Holdings Co.Ltd right now?
Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Woory Industrial Holdings Co.Ltd
How large is the market capitalisation of Woory Industrial Holdings Co.Ltd (072470)?
The market capitalisation of Woory Industrial Holdings Co.Ltd is 45.2B KRW (≈ $33.2M). 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 Woory Industrial Holdings Co.Ltd (072470)?
The price-to-sales ratio of Woory Industrial Holdings Co.Ltd is 0.06 (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 Woory Industrial Holdings Co.Ltd (072470)?
The dividend yield of Woory Industrial Holdings Co.Ltd is 2.5%. 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 Woory Industrial Holdings Co.Ltd (072470)?
The net margin of Woory Industrial Holdings Co.Ltd is 1.6% (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 Woory Industrial Holdings Co.Ltd (072470)?
The return on equity (ROE) of Woory Industrial Holdings Co.Ltd is 11.6% (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 Woory Industrial Holdings Co.Ltd (072470)?
On an EBIT basis the return on assets of Woory Industrial Holdings Co.Ltd is 1.6% (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 Woory Industrial Holdings Co.Ltd (072470)?
The operating margin of Woory Industrial Holdings Co.Ltd is 4.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Woory Industrial Holdings Co.Ltd (072470)?
Revenue at Woory Industrial Holdings Co.Ltd is growing −1.4% versus a year earlier (3y avg +12.5%). 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 Woory Industrial Holdings Co.Ltd (072470)?
Earnings per share at Woory Industrial Holdings Co.Ltd are growing +296% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Woory Industrial Holdings Co.Ltd (072470) generate?
The free cash flow of Woory Industrial Holdings Co.Ltd is 26.8B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Woory Industrial Holdings Co.Ltd (072470) carry?
The net debt of Woory Industrial Holdings Co.Ltd is 113B KRW (fiscal year 2025, ≈ 4.2 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 Woory Industrial Holdings Co.Ltd in the live analysis
One click puts Woory Industrial Holdings 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.
