EN DE

Chips&Media, Inc (094360) Fair Value & Analysis

Technology · KR · Market cap 214B KRW

CM Chips&Media, Inc 094360 · KQ
Price10,720 KRW
Fair Value5,186 KRW
Upside-51.6%
Quality52/100
Watch Chips&Media, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 32.4% net margin
Low debt · generates free cash flow
0.55% dividend yield
Trails peers (3/9)
Wide moat 82/100
Evidence: High Range 3,397 KRW – 7,091 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price −12.0% over the past month.

A solid business, but screening 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (7,091 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (3,397 KRW to 7,091 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

36,451 KRW 5,936 KRW Fair Value 5,186 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 5,936 KRW – 36,451 KRW · fair‑value band 3,397 KRW – 7,091 KRW · the 10,720 KRW price screens above the 5,186 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Chips&Media, Inc (094360) currently trades at 10,720 KRW, while our model-based Fair Value estimate is 5,186 KRW, implying the stock looks roughly 51.6% overvalued today. The Quality Score stands at 52/100 (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: high).

Over the trailing twelve months, Chips&Media, Inc generated revenue of 24.4B KRW at a net margin of 32.4%. Revenue grew 10.8% year over year. Fundamentals as of Jul 22, 2026

Our scenario range runs from 3,397 KRW (bear case) to 7,091 KRW (bull case); at 10,720 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 49% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -68% fair-value upside, at -52%, 094360 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
Growth DCF 1,602 KRW 2,818 KRW 5,001 KRW 80
Residual Income 3,398 KRW 3,598 KRW 3,929 KRW 76
Rev-Margin DCF 2,206 KRW 3,974 KRW 6,239 KRW 74
All 24 models by family
DCF Models
FCF DCF 1,606 KRW 2,900 KRW 5,241 KRW 38
Owner Earnings 4,555 KRW 8,333 KRW 15,163 KRW 31
5Y Revenue Exit 2,206 KRW 4,040 KRW 6,559 KRW 39
5Y EBITDA Exit 3,232 KRW 6,144 KRW 9,834 KRW 41
5Y P/E Exit 3,311 KRW 6,305 KRW 9,753 KRW 38
10Y Revenue Exit 1,915 KRW 3,620 KRW 6,282 KRW 36
10Y EBITDA Exit 2,696 KRW 5,193 KRW 9,073 KRW 37
10Y P/E Exit 2,749 KRW 5,313 KRW 9,003 KRW 35
Earnings-Based
Graham-Dodd 1,966 KRW 8,940 KRW 12,263 KRW 54
Lynch FV 2,340 KRW 3,343 KRW 4,345 KRW 50
PEG = 1.0 2,340 KRW 3,343 KRW 4,345 KRW 46
EPV 3,128 KRW 3,668 KRW 4,148 KRW 59
Multiples
P/E Multiple 4,337 KRW 5,783 KRW 7,229 KRW 63
P/S Multiple 2,606 KRW 3,474 KRW 4,343 KRW 58
P/B Multiple 3,687 KRW 4,915 KRW 6,144 KRW 55
EV/EBIT 4,658 KRW 6,188 KRW 7,718 KRW 53
EV/EBITDA 4,282 KRW 5,687 KRW 7,091 KRW 54
EV/Revenue 2,500 KRW 3,542 KRW 4,585 KRW 43
Asset-Based
NCAV (Graham) 2,063 KRW 2,764 KRW 4,126 KRW 50
Growth DCF
Growth DCF 1,602 KRW 2,818 KRW 5,001 KRW 80
Rev-Margin DCF 2,206 KRW 3,974 KRW 6,239 KRW 74
Economic Profit
Residual Income 3,398 KRW 3,598 KRW 3,929 KRW 76
ROIC Compounder 3,128 KRW 3,668 KRW 4,182 KRW 72
Growth Earnings
Growth-Adj P/E 3,678 KRW 5,255 KRW 6,831 KRW 68

Widest divergence: Growth Earnings (5,255 KRW) versus Asset-Based (2,764 KRW). Highest evidence: Growth DCF (80).

Notify me when 094360 reaches fair value

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

Key figures & financial health

Revenue (TTM) 24.4B KRW
Revenue growth (YoY) +10.8%
Net margin 32.4%
Return on equity 1,157%
Free cash flow 2.3B KRW FY2025
Operating margin 30.6%
More key figures
Dividend yield 0.6%
EPS growth (YoY) -9.8%

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 50 · Market factors (momentum, volatility) 12

Profitability 45
Margins and returns on capital today
Quality Growth 27
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 32
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 3
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 60
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

Chips&Media, Inc. develops and sells ultra-low power multi-codec video IPs to semiconductor companies in South Korea and internationally. It provides video codec, image signal processing, and image processing video IP cores, as well as computational photography and object detection IPs for the surveillance, automotive, and electronic markets.

Full company description

Chips&Media, Inc. develops and sells ultra-low power multi-codec video IPs to semiconductor companies in South Korea and internationally. It provides video codec, image signal processing, and image processing video IP cores, as well as computational photography and object detection IPs for the surveillance, automotive, and electronic markets. The company was founded in 2003 and is headquartered in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Chips&Media, Inc reported revenue of 28.5B KRW in FY2025 versus 20.0B KRW in FY2021, a compound +9.3%/yr. Reported net income was 5.9B KRW in FY2025, compounding −1.4%/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)
28.5B KRW
Latest YoY
+5.1%
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.
+5.7%
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.
+13.1%
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.
+9.2%
Revenue +9.3%/yr
FY21 20.0B KRW
FY22 24.1B KRW
FY23 27.6B KRW
FY24 27.1B KRW
FY25 28.5B KRW
Net income −1.4%/yr
FY21 6.3B KRW
FY22 10.0B KRW
FY23 −26.7B KRW
FY24 10.0B KRW
FY25 5.9B KRW

094360 screens 52% 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). "Chips&Media, Inc Fair Value". https://www.fairvalue-calculator.com/stock/094360

Peer Group

Semiconductors & Semiconductor Equipment · 46 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 52 · Below median
Fair Value upside −52% · Below median
Return on assets 10% · Top 25%
Net margin (TTM) 32% · Top 25%
Operating margin (TTM) 31% · Top 25%
Revenue growth 11% · Below median
Dividend yield (TTM) 0.6% · Below median
Debt / equity 0.11× · Higher than 75% of peers

Valuation Multiples vs Semiconductors & Semiconductor Equipment median · lower = cheaper

P/FCF 0.1× · Pricier 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 0
FUTURE 54 · sector 94
PAST 0 · sector 100
HEALTH 95 · sector 99
DIVIDEND 11 · sector 20

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 Jul 22, 2026).

Stock Price Fair Value vs Fair Value
TES Co 095610 194,300 KRW 48,953 KRW -75%
Eugene Technology Co 084370 146,800 KRW 38,128 KRW -74%
TSE Co 131290 282,500 KRW 69,101 KRW -76%
ISC Co 095340 151,200 KRW 46,504 KRW -69%
PSK HOLDINGS Inc 031980 136,200 KRW 69,242 KRW -49%
Jeju Semiconductor Corp 080220 81,900 KRW 23,473 KRW -71%
Tokai Carbon Korea Co 064760 232,000 KRW 112,596 KRW -51%
HANA Micron Inc 067310 35,750 KRW 11,501 KRW -68%
RFHIC Corporation 218410 46,250 KRW 20,781 KRW -55%
S&S Tech Corporation 101490 39,600 KRW 46,799 KRW +18%

Compare Chips&Media, Inc 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Chips&Media, Inc (094360) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 5,186 KRW versus a price of 10,720 KRW, about −52% (overvalued).
What is the fair value of 094360?
Our model-based fair value for Chips&Media, Inc is 5,186 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 10,720 KRW.
What is the quality score of 094360?
Chips&Media, Inc 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 revenue of Chips&Media, Inc (094360)?
Chips&Media, Inc reported trailing-twelve-month revenue of about 24.4B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 094360?
The net profit margin of Chips&Media, Inc is about 32.4%, meaning it keeps roughly 32.4% of revenue as net income. Based on the latest reported figures.
Does Chips&Media, Inc pay a dividend?
Chips&Media, Inc currently shows a dividend yield of about 0.55% relative to its recent price (as of Jul 22, 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 Chips&Media, Inc 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.