EN DE

NEXTCHIP Co. Ltd (092600) Fair Value & Analysis

Technology · KR · Market cap 11.4B KRW

NC NEXTCHIP Co. Ltd 092600 · KQ
Price1,752 KRW
Fair Value871.56 KRW
Upside-50.3%
Quality61/100
Watch NEXTCHIP Co. Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss over the last twelve months · -20.3% net margin · fiscal year 2025 12.2%
Low debt · negative free cash flow
Trails peers (2/8)
Narrow moat 12/100
Evidence: Medium Range 553.51 KRW – 1,568 KRW Share as image

Fair value as of: Aug 13, 2026

From 12 valuation models · updated 6 days ago

Fair value updated Aug 13, 2026, revised from 970.72 KRW to 871.56 KRW (−10.2%) since Jul 22, 2026. Share price −26.4% over the past month.

A solid business, but screening 50% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (1,568 KRW). The favourable scenario is already priced in.
  • The model range is unusually wide (553.51 KRW to 1,568 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

28,050 KRW 1,741 KRW Fair Value 871.56 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 1,741 KRW – 28,050 KRW · fair‑value band 553.51 KRW – 1,568 KRW · the 1,752 KRW price screens above the 871.56 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

NEXTCHIP Co. Ltd (092600) currently trades at 1,752 KRW, while our model-based Fair Value estimate is 871.56 KRW, implying the stock looks roughly 50.3% overvalued today. The Quality Score stands at 61/100 (solid 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: medium).

Over the trailing twelve months, NEXTCHIP Co. Ltd generated revenue of 97.7B KRW at a net margin of -20.3%. Revenue declined 31.5% year over year. Net debt stands at 5.5B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 553.51 KRW (bear case) to 1,568 KRW (bull case); at 1,752 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. For context, the median of 10 Technology peers we cover trades at -56% fair-value upside, at -50%, 092600 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 7,265 KRW 11,474 KRW 142,318 KRW 76
Gordon GGM 453.97 KRW 943.90 KRW 1,497 KRW 70
Growth-Adj P/E 13,214 KRW 18,877 KRW 24,540 KRW 68
All 12 models by family
DCF Models
Owner Earnings 10,249 KRW 17,340 KRW 29,039 KRW 31
Earnings-Based
Graham-Dodd 6,306 KRW 25,297 KRW 34,396 KRW 54
Lynch FV 6,297 KRW 8,995 KRW 11,694 KRW 50
PEG = 1.0 6,297 KRW 8,995 KRW 11,694 KRW 46
Dividend Discount
Gordon GGM 453.97 KRW 943.90 KRW 1,497 KRW 70
DDM Multi-Stage 453.97 KRW 795.92 KRW 990.65 KRW 61
Multiples
P/E Multiple 19,474 KRW 25,965 KRW 32,456 KRW 63
P/S Multiple 11,823 KRW 15,764 KRW 19,706 KRW 58
P/B Multiple 11,823 KRW 15,764 KRW 19,706 KRW 55
Asset-Based
NCAV (Graham) 1,452 KRW 1,946 KRW 2,905 KRW 50
Economic Profit
Residual Income 7,265 KRW 11,474 KRW 142,318 KRW 76
Growth Earnings
Growth-Adj P/E 13,214 KRW 18,877 KRW 24,540 KRW 68

Widest divergence: Growth Earnings (18,877 KRW) versus Dividend Discount (795.92 KRW). Highest evidence: Residual Income (76).

Notify me when 092600 reaches fair value

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

Key figures & financial health

Revenue (TTM) 97.7B KRW
Revenue growth (YoY) -31.5%
Net margin -20.3%
Return on equity -7,563%
Free cash flow −27.3B KRW FY2025
Operating margin -30.3%
More key figures
Net debt 5.5B KRW FY2025

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

Quality Score breakdown

Overall quality 61/100

Of which business quality 61 · Market factors (momentum, volatility) 11

Profitability 89
Margins and returns on capital today
Quality Growth 84
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 3
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 82
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

NC& Co.,Ltd produces and sells semiconductors for the video security industry in South Korea. The company offers image signal processors, AHD and SoC products, and advanced driver assist systems. Its products are used in business, security, automotive, and consumer applications. The company was formerly known as NEXTCHIP Co., Ltd.

Full company description

NC& Co.,Ltd produces and sells semiconductors for the video security industry in South Korea. The company offers image signal processors, AHD and SoC products, and advanced driver assist systems. Its products are used in business, security, automotive, and consumer applications. The company was formerly known as NEXTCHIP Co., Ltd. and changed its name to NC& Co.,Ltd in January 2019. NC& Co.,Ltd was founded in 1997 and is based in Seongnam, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

NEXTCHIP Co. Ltd reported revenue of 103B KRW in FY2025 versus 115B KRW in FY2021, a compound −2.8%/yr. Reported net income was 12.5B KRW in FY2025.

Growth Quality 32/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
103B KRW
Latest YoY
+14.3%
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.
+3.5%
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.
+3.2%
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.
+5.2%
Revenue −2.8%/yr
FY21 115B KRW
FY22 92.6B KRW
FY23 61.7B KRW
FY24 89.7B KRW
FY25 103B KRW
Net income
FY21 −17.9B KRW
FY22 −22.0B KRW
FY23 −18.2B KRW
FY24 −18.7B KRW
FY25 12.5B KRW

092600 screens 50% 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). "NEXTCHIP Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/092600

Peer Group

Semiconductors & Semiconductor Equipment · 48 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 61 · Above median
Fair Value upside −50% · Below median
Return on assets -15% · Bottom 25%
Net margin (TTM) -20% · Bottom 25%
Operating margin (TTM) -30% · Bottom 25%
Revenue growth -32% · Bottom 25%
Dividend yield (TTM) 4.7% · Top 25%
Debt / equity 0.05× · Higher than median

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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE0 · sector 97
PAST0 · sector 100
HEALTH98 · sector 99
DIVIDEND94 · sector 17

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 144,000 KRW 57,543 KRW -60%
Eugene Technology Co 084370 129,200 KRW 47,495 KRW -63%
TSE Co 131290 256,000 KRW 83,925 KRW -67%
ISC Co 095340 159,800 KRW 61,198 KRW -62%
PSK HOLDINGS Inc 031980 112,200 KRW 74,962 KRW -33%
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 51,000 KRW 29,096 KRW -43%
S&S Tech Corporation 101490 44,850 KRW 60,781 KRW +36%

Compare NEXTCHIP Co. Ltd 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 NEXTCHIP Co. Ltd (092600) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 871.56 KRW versus a price of 1,752 KRW, about −50% (overvalued).
What is the fair value of 092600?
Our model-based fair value for NEXTCHIP Co. Ltd is 871.56 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 1,752 KRW.
What is the quality score of 092600?
NEXTCHIP Co. Ltd has a Quality Score of 61/100. 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 NEXTCHIP Co. Ltd (092600)?
NEXTCHIP Co. Ltd reported trailing-twelve-month revenue of about 97.7B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 092600?
The net profit margin of NEXTCHIP Co. Ltd is about -20.3%, meaning it is currently running at a net loss. 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 NEXTCHIP Co. Ltd 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.