EN DE

Telcoware Co (078000) Fair Value & Analysis

Communication Services · KR · Market cap 64.8B KRW

TC Telcoware Co 078000 · KO
Price12,830 KRW
Fair Value18,567 KRW
Upside+44.7%
Quality74/100
Watch Telcoware Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 32.2% net margin
generates free cash flow
5.12% dividend yield
Ranks above peers (7/9)
Moderate moat 47/100
Evidence: High Range 13,925 KRW – 23,208 KRW Share as image

Fair value as of: Jul 24, 2026

From 24 valuation models · updated 18 days ago

Share price +0.3% over the past month.

A solid business, screening 45% undervalued on our models.

What matters now

  • The rarer combination: high quality (74/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (13,925 KRW). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

23,000 KRW 6,607 KRW Fair Value 18,567 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range 6,607 KRW – 23,000 KRW · fair‑value band 13,925 KRW – 23,208 KRW · the 12,830 KRW price screens below the 18,567 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Telcoware Co (078000) currently trades at 12,830 KRW, while our model-based Fair Value estimate is 18,567 KRW, implying the stock looks roughly 44.7% undervalued today. The Quality Score stands at 74/100 (solid quality), in the Communication Services 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, Telcoware Co generated revenue of 38.8B KRW at a net margin of 32.2%. Revenue grew 7.1% year over year. It earns a return on equity of 11.4%. Fundamentals as of Jul 24, 2026

Our scenario range runs from 13,925 KRW (bear case) to 23,208 KRW (bull case); at 12,830 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 53% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at 45%, 078000 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 17,001 KRW 17,457 KRW 17,288 KRW 76
Growth DCF 31,305 KRW 42,495 KRW 61,636 KRW 72
Gordon GGM 5,876 KRW 6,432 KRW 7,279 KRW 70
All 24 models by family
DCF Models
FCF DCF 29,938 KRW 41,467 KRW 62,819 KRW 38
Owner Earnings 12,122 KRW 16,655 KRW 25,052 KRW 31
5Y Revenue Exit 15,149 KRW 18,316 KRW 22,847 KRW 39
5Y EBITDA Exit 16,437 KRW 20,547 KRW 26,000 KRW 41
5Y P/E Exit 21,313 KRW 28,987 KRW 38,218 KRW 38
10Y Revenue Exit 20,578 KRW 23,461 KRW 26,215 KRW 36
10Y EBITDA Exit 21,513 KRW 24,841 KRW 28,065 KRW 37
10Y P/E Exit 24,472 KRW 30,060 KRW 35,238 KRW 35
Earnings-Based
Graham-Dodd 8,124 KRW 9,929 KRW 11,170 KRW 54
EPV 6,030 KRW 6,939 KRW 7,734 KRW 59
Dividend Discount
Gordon GGM 5,876 KRW 6,432 KRW 7,279 KRW 70
DDM Multi-Stage 5,876 KRW 7,373 KRW 9,470 KRW 61
Multiples
P/E Multiple 17,921 KRW 23,894 KRW 29,868 KRW 63
P/S Multiple 13,925 KRW 18,567 KRW 23,208 KRW 58
P/B Multiple 15,232 KRW 20,310 KRW 25,387 KRW 55
EV/EBIT 9,166 KRW 12,029 KRW 14,893 KRW 53
EV/EBITDA 9,229 KRW 12,114 KRW 14,998 KRW 54
EV/Revenue 6,366 KRW 8,848 KRW 11,329 KRW 43
Asset-Based
NCAV (Graham) 10,879 KRW 14,578 KRW 21,758 KRW 50
Growth DCF
Growth DCF 31,305 KRW 42,495 KRW 61,636 KRW 72
Rev-Margin DCF 15,149 KRW 19,004 KRW 24,103 KRW 67
Economic Profit
Residual Income 17,001 KRW 17,457 KRW 17,288 KRW 76
ROIC Compounder 6,030 KRW 6,939 KRW 7,734 KRW 67
Growth Earnings
Growth-Adj P/E 12,678 KRW 18,112 KRW 23,545 KRW 68

Widest divergence: DCF Models (23,461 KRW) versus Dividend Discount (6,432 KRW). Highest evidence: Residual Income (76).

Notify me when 078000 reaches fair value

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

Key figures & financial health

Revenue (TTM) 38.8B KRW
Revenue growth (YoY) +7.1%
Net margin 32.2%
Return on equity 11.4%
Free cash flow 15.6B KRW FY2025
Operating margin -19.8%
More key figures
Dividend yield 5.1%
EPS growth (YoY) +11.3%

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 73 · Market factors (momentum, volatility) 29

Profitability 35
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 99
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 93
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 90
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

Telcoware Co.,Ltd. operates in the application software development and supply industry in South Korea. The company offers IMS solutions, such as call session control, home, interconnection border control, media gateway control, and media resource function, as well as a session border controller, C4- soft switch, RCS IM system, and subscriber and telephony …

Full company description

Telcoware Co.,Ltd. operates in the application software development and supply industry in South Korea. The company offers IMS solutions, such as call session control, home, interconnection border control, media gateway control, and media resource function, as well as a session border controller, C4- soft switch, RCS IM system, and subscriber and telephony application server. It also provides 5G/LTE Core products, including unified data management and repository, network repository function, security edge protection proxy, user plane function, home location registers and subscriber server, gateway location register, 5G equipment identity register, number portability database, and Telcobase, a main memory database management system; and cloud solutions, including NFV management and orchestration, Kubernetes container platform management solution, and cloud-native CSCF system. In addition, the company offers security products comprising AlleyeZ VMS, AlleyeZ VSaaS, and intelligent video analysis; and MLOps, failure prediction and traffic big data system, and digital brand solution. Telcoware Co.,Ltd. was founded in 2000 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

Telcoware Co reported revenue of 38.4B KRW in FY2025 versus 34.8B KRW in FY2021, a compound +2.4%/yr. Reported net income was 6.2B KRW in FY2025, compounding +35.9%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
38.4B KRW
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.
+8.8%
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.
+1.4%
Avg. growth/yr (13Y) 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.
−1.5%
Revenue +2.4%/yr
FY21 34.8B KRW
FY22 42.6B KRW
FY23 40.6B KRW
FY24 44.9B KRW
FY25 38.4B KRW
Net income +35.9%/yr
FY21 1.8B KRW
FY22 3.9B KRW
FY23 5.3B KRW
FY24 5.0B KRW
FY25 6.2B KRW

Watch 078000: 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). "Telcoware Co Fair Value". https://www.fairvalue-calculator.com/stock/078000

Peer Group

Telecom Services · 250 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 74 · Top 25%
Fair Value upside +45% · Top 25%
Return on equity (TTM) 11% · Above median
Return on assets 2% · Below median
Net margin (TTM) 32% · Top 25%
Operating margin (TTM) -20% · Bottom 25%
Revenue growth 7% · Above median
Dividend yield (TTM) 5.1% · Top 25%

Valuation Multiples vs Telecom 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 93 · sector 29
FUTURE 36 · sector 15
PAST 46 · sector 28
HEALTH 0 · sector 88
DIVIDEND 100 · sector 73

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 Telecom Services stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥89.98 ¥109.88 +22%
T-Mobile US, Inc TMUS $187.61 $172.67 -8%
Bharti Airtel Limited BHARTIARTL ₹1,922 ₹941.55 -51%
China Telecom Corporation 601728 ¥6.01 ¥8.36 +39%
América Móvil, S.A. AMXB 23.07 MXN 30.35 MXN +32%
Vodafone Group VODN 259.50 MXN 507.27 MXN +95%
Advanced Info Service Public Company ADVANC 379.00 THB 286.77 THB -24%
Chunghwa Telecom Co 2412 133.50 TWD 100.00 TWD -25%
China Unicom (Hong Kong) Limited 0762 HK$6.50 HK$13.03 +100%
Telefónica, S.A TEFN 75.67 MXN 111.01 MXN +47%

Compare Telcoware Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 Telcoware Co (078000) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of 18,567 KRW versus a price of 12,830 KRW, about +45% (undervalued).
What is the fair value of 078000?
Our model-based fair value for Telcoware Co is 18,567 KRW (as of Jul 24, 2026), built from audited fundamentals. The current price is 12,830 KRW.
What is the quality score of 078000?
Telcoware Co has a Quality Score of 74/100. 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 Telcoware Co (078000)?
Telcoware Co reported trailing-twelve-month revenue of about 38.8B KRW (latest available figure, as of Jul 24, 2026).
What is the net profit margin of 078000?
The net profit margin of Telcoware Co is about 32.2%, meaning it keeps roughly 32.2% of revenue as net income. Based on the latest reported figures.
Does Telcoware Co pay a dividend?
Telcoware Co currently shows a dividend yield of about 4.48% relative to its recent price (as of Jul 24, 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 Telcoware 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.