Pyung Hwa Ind (090080) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Pyung Hwa Ind KRW 4,149, price KRW 1,008, upside +311.6%, quality 52 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Pyung Hwa Ind 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 800.00 KRW – 2,540 KRW · fair‑value band 2,207 KRW – 5,585 KRW · the 1,008 KRW price screens below the 4,149 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Pyung Hwa Ind in your weekly email
Every Wednesday you see whether Pyung Hwa Ind 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.
Pyung Hwa Industrial Co., Ltd. produces and sells anti-vibration, air suspension, and hose auto parts for automobiles and equipment facilities in South Korea and internationally.
Show more
Pyung Hwa Industrial Co., Ltd. produces and sells anti-vibration, air suspension, and hose auto parts for automobiles and equipment facilities in South Korea and internationally. It provides anti-vibration systems, including powertrain mounts, suspension and chassis, advanced products, engine systems, and engine belt systems; products for fuel systems, braking/steering systems, and air and cooling systems; and caterpillar and road wheel rubber products for combat vehicles and specialized rubber. The company was founded in 1950 and is headquartered in Daegu, South Korea.
Stock analysis
Pyung Hwa Ind (090080) currently trades at 1,008 KRW, while our model-based Fair Value estimate is 4,149 KRW, implying the stock looks roughly 75.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 4,868 KRW per share, and 22 of the 23 models we run sit above the 1,008 KRW price.
Bear case: the Asset-Based group reads lowest at 758.16 KRW, and 1 of the 23 models stay below the price. Evidence for this calculation is low.
Scenario range: 2,207 KRW (bear) to 5,585 KRW (bull), the price of 1,008 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 52/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Pyung Hwa Ind reported revenue of 626B KRW in FY2025 versus 424B KRW in FY2021, a compound +10.2%/yr. Reported net income was 15.7B KRW in FY2025, compounding +195.8%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 55.3B KRW (≈ $41.2M) · P/S ratio 0.08 · Net margin 2.5% · Return on equity 38.5% · Return on assets (EBIT) 4.1% · Operating margin 3.1% · Revenue (TTM) 638B KRW · Revenue growth (YoY) +8.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 7% below its 52-week high and 24% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at 312%, 090080 screens cheaper than that median.
Fair Value models
Bear 2,207 KRWFair Value 4,149 KRWBull 5,585 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.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.65/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+6.4%
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.
+6.4%
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.
+13.1%
Start year 2020 (pandemic). Over 10 years: +6.9% a year
Revenue growth 19 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.
+6.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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. Basis: EBIT basis. 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.
≈ +25.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+25.5%
Dividend (yield on the price)0.0%
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.−2% → 2%
⚠ Rate on operating basis: 2025 sits 310% above its own trend.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than 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).
+19.7%
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 +17.3% a year for the price.
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 · 661 stocks
Beats the industry median on 5/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (TTM)38.5% · Top 25%
Return on assets3.6% · Above median
Net margin (TTM)3.6% · Below median
Operating margin (TTM)3.1% · Below median
Growth and dividend
Revenue growth8.2% · Above median
Balance sheet
Debt / equity0.26× · 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.
Cite: Fair Value Calculator (2026). "Pyung Hwa Ind Fair Value". https://www.fairvalue-calculator.com/stock/090080
Frequently asked questions
Is Pyung Hwa Ind (090080) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 4,149 KRW versus a price of 1,008 KRW, about +312% upside (undervalued).
What is the fair value of 090080?
Our model-based fair value for Pyung Hwa Ind is 4,149 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 1,008 KRW.
What is the quality score of 090080?
Pyung Hwa Ind has a Quality Score of 52/100. 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 Pyung Hwa Ind (090080)?
Our model-based price target is the fair value of 4,149 KRW (as of Sep 24, 2026) from 23 valuation models. Cautious scenario 2,207 KRW, optimistic scenario 5,585 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Pyung Hwa Ind stock forecast for 2026?
Our models put fair value at 4,149 KRW, about +312% upside versus a price of 1,008 KRW (undervalued). Cautious scenario 2,207 KRW, optimistic scenario 5,585 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Pyung Hwa Ind (090080)?
Pyung Hwa Ind reported trailing-twelve-month revenue of about 638B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into Pyung Hwa Ind (090080)?
For today's price to be fair in a discounted-cash-flow model, Pyung Hwa Ind would have to grow free cash flow by +19.7 % per year for five years (discount rate 9.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 090080 use?
Our models discount Pyung Hwa Ind at 9.5 %: a base by market capitalisation (nano), damped by beta 0.76, 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 Pyung Hwa Ind that is +19.7 % per year a year over ten years, using the same discount rate (9.5 %) and the same formula as our fair value.
How much growth has Pyung Hwa Ind (090080) delivered so far?
Over the past 5 years revenue at Pyung Hwa Ind grew +13.1 % a year. The price currently implies +19.7 % 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 Pyung Hwa Ind (090080) growing?
The median revenue growth in the sector is +3.9 % a year. That is the yardstick for the growth priced into Pyung Hwa Ind (+19.7 % 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 Pyung Hwa Ind (090080)?
The free-cash-flow yield on the price is 6.70 %: that much free cash flow Pyung Hwa Ind produces per unit of market value. When it exceeds the discount rate of our models (9.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Pyung Hwa Ind (090080)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pyung Hwa Ind it is 4,149 KRW per share (as of Sep 24, 2026), against a price of 1,008 KRW. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Pyung Hwa Ind stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 090080 trades below its calculated fair value: price 1,008 KRW, fair value 4,149 KRW, a gap of about +312% (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 090080?
No. The price is what the market pays today (1,008 KRW); the fair value is what the company's own numbers justify (4,149 KRW). For Pyung Hwa Ind the two are 3,141 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Pyung Hwa Ind worth?
The market values Pyung Hwa Ind at about 55.3B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 1,008 KRW; our models calculate a fair value of 4,149 KRW per share.
What do the bullish and bearish scenarios say about 090080?
Our models span a range for Pyung Hwa Ind: cautious scenario 2,207 KRW, base 4,149 KRW, optimistic 5,585 KRW per share (as of Sep 24, 2026, price 1,008 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Pyung Hwa Ind (090080)?
Balance-sheet figures for Pyung Hwa Ind (as of Sep 24, 2026): return on equity 38.5%, debt of 0.26 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 090080 from its 52-week high?
Pyung Hwa Ind trades at 1,008 KRW, about 7% below its 52-week high of 1,081 KRW and 24% above the low of 815.00 KRW (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 4,149 KRW is for.
Which stocks are comparable to Pyung Hwa Ind?
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 Pyung Hwa Ind stock attractive at the current price?
The data as of Sep 24, 2026: price 1,008 KRW, calculated fair value 4,149 KRW (+312%), Quality Score 52/100, from 23 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 090080 calculated?
We run Pyung Hwa Ind through 23 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 4,149 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 14.5 % above its aggregate fair value. Pyung Hwa Ind currently trades 76 % 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 Pyung Hwa Ind (090080)?
The closing price on Oct 2, 2026 was 1,008 KRW. Our model-based fair value is 4,149 KRW, about +312% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Pyung Hwa Ind right now?
The price is below even our cautious bear case (2,207 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (2,207 KRW to 5,585 KRW) leaves room in how you read the outcome.
Key figures of Pyung Hwa Ind
How large is the market capitalisation of Pyung Hwa Ind (090080)?
The market capitalisation of Pyung Hwa Ind is 55.3B KRW (≈ $41.2M). 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 Pyung Hwa Ind (090080)?
The price-to-sales ratio of Pyung Hwa Ind is 0.08 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Pyung Hwa Ind (090080)?
The net margin of Pyung Hwa Ind is 2.5% (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 Pyung Hwa Ind (090080)?
The return on equity (ROE) of Pyung Hwa Ind is 38.5% (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 Pyung Hwa Ind (090080)?
On an EBIT basis the return on assets of Pyung Hwa Ind is 4.1% (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 Pyung Hwa Ind (090080)?
The operating margin of Pyung Hwa Ind is 3.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Pyung Hwa Ind (090080)?
Revenue at Pyung Hwa Ind is growing +8.2% versus a year earlier (3y avg +6.4%). 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 Pyung Hwa Ind (090080)?
Earnings per share at Pyung Hwa Ind are growing +495% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Pyung Hwa Ind (090080) carry?
The net debt of Pyung Hwa Ind is 76.1B KRW (fiscal year 2025, ≈ 20.5 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 Pyung Hwa Ind in the live analysis
One click puts Pyung Hwa Ind 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.
