EN DE

DE&T Co (079810) Fair Value & Analysis

Technology · KR · Market cap 59.2B KRW

DT DE&T Co 079810 · KQ
Price3,470 KRW
Fair Value424.63 KRW
Upside-87.8%
Quality40/100
Watch DE&T Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.7% net margin
Low debt · generates free cash flow
Trails peers (2/8)
Narrow moat 28/100
Evidence: High Range 218.60 KRW – 591.82 KRW Share as image

Fair value as of: Aug 13, 2026

From 23 valuation models · updated today

Fair value updated Aug 13, 2026, revised from 172.43 KRW to 424.63 KRW (+146.3%) since Jul 22, 2026. Share price +23.9% over the past month.

Below-average quality, and screening another 88% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (591.82 KRW). The favourable scenario is already priced in.
  • Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (218.60 KRW to 591.82 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

39,350 KRW 2,415 KRW Fair Value 424.63 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 2,415 KRW – 39,350 KRW · fair‑value band 218.60 KRW – 591.82 KRW · the 3,470 KRW price screens above the 424.63 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

DE&T Co (079810) currently trades at 3,470 KRW, while our model-based Fair Value estimate is 424.63 KRW, implying the stock looks roughly 87.8% overvalued today. The Quality Score stands at 40/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, DE&T Co generated revenue of 45.2B KRW at a net margin of 6.7%. Revenue grew 182.1% year over year. Net debt stands at 4.8B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 218.60 KRW (bear case) to 591.82 KRW (bull case); at 3,470 KRW, the current price sits above 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 59% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -56% fair-value upside, at -88%, 079810 screens richer 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 36,606 KRW 64,854 KRW 110,003 KRW 80
Rev-Margin DCF 19,948 KRW 24,622 KRW 31,150 KRW 74
ROIC Compounder 12,332 KRW 12,755 KRW 13,126 KRW 72
All 23 models by family
DCF Models
FCF DCF 37,425 KRW 60,415 KRW 119,171 KRW 38
5Y Revenue Exit 19,948 KRW 24,403 KRW 29,807 KRW 39
5Y EBITDA Exit 23,830 KRW 33,092 KRW 44,807 KRW 41
5Y P/E Exit 18,157 KRW 20,392 KRW 22,450 KRW 38
10Y Revenue Exit 25,175 KRW 31,881 KRW 41,414 KRW 36
10Y EBITDA Exit 27,942 KRW 38,563 KRW 55,039 KRW 37
10Y P/E Exit 24,048 KRW 28,796 KRW 34,731 KRW 35
Earnings-Based
Graham-Dodd 70.78 KRW 424.63 KRW 591.82 KRW 54
Lynch FV 121.03 KRW 172.90 KRW 224.77 KRW 50
PEG = 1.0 121.03 KRW 172.90 KRW 224.77 KRW 46
EPV 12,332 KRW 12,755 KRW 13,126 KRW 59
Multiples
P/E Multiple 218.60 KRW 291.46 KRW 364.33 KRW 63
P/S Multiple 132.72 KRW 176.96 KRW 221.20 KRW 58
P/B Multiple 132.72 KRW 176.96 KRW 221.20 KRW 55
EV/EBIT 15,126 KRW 16,904 KRW 18,682 KRW 53
EV/EBITDA 18,467 KRW 21,359 KRW 24,250 KRW 54
EV/Revenue 12,489 KRW 13,644 KRW 14,800 KRW 43
Asset-Based
NCAV (Graham) 9,663 KRW 12,948 KRW 19,325 KRW 50
Growth DCF
Growth DCF 36,606 KRW 64,854 KRW 110,003 KRW 80
Rev-Margin DCF 19,948 KRW 24,622 KRW 31,150 KRW 74
Economic Profit
Residual Income 12,824 KRW 11,628 KRW 7,857 KRW 61
ROIC Compounder 12,332 KRW 12,755 KRW 13,126 KRW 72
Growth Earnings
Growth-Adj P/E 203.12 KRW 290.18 KRW 377.23 KRW 68

Widest divergence: DCF Models (31,881 KRW) versus Earnings-Based (172.90 KRW). Highest evidence: Growth DCF (80).

Notify me when 079810 reaches fair value

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

Key figures & financial health

Revenue (TTM) 45.2B KRW
Revenue growth (YoY) +182%
Net margin 6.7%
Return on equity 908%
Free cash flow 16.4B KRW FY2025
Operating margin 1.4%
More key figures
Net debt 4.8B KRW FY2022

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 40/100

Of which business quality 46 · Market factors (momentum, volatility) 11

Profitability 16
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 83
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 8
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 57
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

DE&T Co., Ltd. engages in the development, production, and sale of back-end process equipment of the semiconductor and flat panel display industries worldwide. It offers secondary batteries and equipment for secondary batteries; OLED, nano LED, and ETC display equipment; semiconductor equipment; and automobile electronics.

Full company description

DE&T Co., Ltd. engages in the development, production, and sale of back-end process equipment of the semiconductor and flat panel display industries worldwide. It offers secondary batteries and equipment for secondary batteries; OLED, nano LED, and ETC display equipment; semiconductor equipment; and automobile electronics. The company was founded in 2001 and is headquartered in Cheonan, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

DE&T Co reported revenue of 74.0B KRW in FY2025 versus 42.3B KRW in FY2021, a compound +15.0%/yr. Reported net income was 89.6M KRW in FY2025, compounding −44.0%/yr from FY2021.

Growth Quality 89/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
74.0B KRW
Latest YoY
−49.5%
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.
+13.8%
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.
+26.3%
Avg. growth/yr (11Y) 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.
+10.3%
Revenue +15.0%/yr
FY21 42.3B KRW
FY22 50.2B KRW
FY23 127B KRW
FY24 146B KRW
FY25 74.0B KRW
Net income −44.0%/yr
FY21 909M KRW
FY22 −5.6B KRW
FY23 1.0B KRW
FY24 18.2B KRW
FY25 89.6M KRW

079810 screens 88% overvalued. Compare with TES Co →

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). "DE&T Co Fair Value". https://www.fairvalue-calculator.com/stock/079810

Peer Group

Semiconductors & Semiconductor Equipment · 50 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 40 · Bottom 25%
Fair Value upside −88% · Bottom 25%
Return on assets 1% · Below median
Net margin (TTM) 7% · Below median
Operating margin (TTM) 1% · Below median
Revenue growth 182% · Top 25%
Debt / equity 0.07× · Higher than median

Valuation Multiples vs Semiconductors & Semiconductor Equipment 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 0 · sector 3
FUTURE 100 · sector 94
PAST 0 · sector 100
HEALTH 97 · sector 99
DIVIDEND 0 · sector 21

VALUE 0: the price sits above our fair-value range.

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 Semiconductors & Semiconductor Equipment stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
TES Co 095610 145,900 KRW 57,543 KRW -61%
Eugene Technology Co 084370 129,200 KRW 47,495 KRW -63%
TSE Co 131290 250,000 KRW 83,925 KRW -66%
ISC Co 095340 159,800 KRW 61,198 KRW -62%
PSK HOLDINGS Inc 031980 108,100 KRW 58,508 KRW -46%
Jeju Semiconductor Corp 080220 87,000 KRW 23,830 KRW -73%
Tokai Carbon Korea Co 064760 229,000 KRW 154,525 KRW -33%
HANA Micron Inc 067310 36,650 KRW 16,102 KRW -56%
RFHIC Corporation 218410 54,000 KRW 29,096 KRW -46%
S&S Tech Corporation 101490 44,850 KRW 60,781 KRW +36%

Compare DE&T 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is DE&T Co (079810) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 424.63 KRW versus a price of 3,470 KRW, about −88% (overvalued).
What is the fair value of 079810?
Our model-based fair value for DE&T Co is 424.63 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 3,470 KRW.
What is the quality score of 079810?
DE&T Co has a Quality Score of 40/100. 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 DE&T Co (079810)?
DE&T Co reported trailing-twelve-month revenue of about 45.2B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 079810?
The net profit margin of DE&T Co is about 6.7%, meaning it keeps roughly 6.7% 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 DE&T 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.