Dongbang Ship Machinery Co. Ltd (099410) fair value: what the stock is really worth
As of Oct 8, 2026: fair value of Dongbang Ship Machinery Co. Ltd KRW 8,715, price KRW 2,905, upside +200.0%, quality 69 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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 Oct 3, 2026.
How to read this chart
60‑month range 1,790 KRW – 6,720 KRW · fair‑value band 5,950 KRW – 11,330 KRW · the 2,905 KRW price screens below the 8,715 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow Dongbang Ship Machinery Co. in your weekly email
Every Wednesday you see whether Dongbang Ship Machinery Co. 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.
Dongbang Ship Machinery Co., Ltd. designs and manufactures pipe spool and module units in South Korea.
Show more
Dongbang Ship Machinery Co., Ltd. designs and manufactures pipe spool and module units in South Korea. It offers module units, including GE fuel oil supplying systems for ship boiler; L.O H.F.O purihier units for marine engine; M.E fuel oil supply units; steel pipe spool for high temperature, high pressure boilers and pipes for high temperature, high pressure oil refinery; sus pipe spool used in petroleum chemical industry, ship machineries and chemical valves, plumbing pipes, valves, food machineries, kitchen machineries, or surface finishing for regular equipment; and copper pipe spool used for heat transformer. The company was incorporated in 1994 and is headquartered in Jinhae, South Korea.
Stock analysis
Dongbang Ship Machinery Co. Ltd (099410) currently trades at 2,905 KRW, while our model-based Fair Value estimate is 8,715 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 11,659 KRW per share, and 23 of the 24 models we run sit above the 2,905 KRW price.
Bear case: the Asset-Based group reads lowest at 2,523 KRW, and 1 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 5,950 KRW (bear) to 11,330 KRW (bull), the price of 2,905 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 69/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Dongbang Ship Machinery Co. Ltd reported revenue of 41.9B KRW in FY2025 versus 23.0B KRW in FY2021, a compound +16.2%/yr. Reported net income was 7.9B KRW in FY2025, compounding +65.5%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 40.5B KRW (≈ $30.2M) · P/S ratio 1.64 · Net margin 19.0% · Return on equity 1,625% · Return on assets (EBIT) 6.5% · Operating margin 1.1% · Revenue (TTM) 25.0B KRW · Revenue growth (YoY) −40.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 53% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 8% fair-value upside, at 200%, 099410 screens cheaper than that median.
Fair Value models
Bear 5,950 KRWFair Value 8,715 KRWBull 11,330 KRW
Price 2,905 KRW · Upside +200.0%
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.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+17.3%
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.
+19.0%
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.
+14.2%
Start year 2020 (pandemic). Over 10 years: −0.7% a year
Revenue growth 16 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.
−2.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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 5 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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+70.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+70.5%
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.−6% → 22%
2025 sits 61% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less 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).
−14.8%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −16.6% a year for the price.
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.
Is Dongbang Ship Machinery Co. Ltd (099410) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 8,715 KRW versus a price of 2,905 KRW, about +200% upside (undervalued).
What is the fair value of 099410?
Our model-based fair value for Dongbang Ship Machinery Co. Ltd is 8,715 KRW (as of Oct 3, 2026), built from audited fundamentals. The current price: 2,905 KRW.
What is the quality score of 099410?
Dongbang Ship Machinery Co. Ltd has a Quality Score of 69/100. 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 Dongbang Ship Machinery Co. Ltd (099410)?
Our model-based price target is the fair value of 8,715 KRW (as of Oct 3, 2026) from 24 valuation models. Cautious scenario 5,950 KRW, optimistic scenario 11,330 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Dongbang Ship Machinery Co. Ltd stock forecast for 2026?
Our models put fair value at 8,715 KRW, about +200% upside versus a price of 2,905 KRW (undervalued). Cautious scenario 5,950 KRW, optimistic scenario 11,330 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Dongbang Ship Machinery Co. Ltd (099410)?
Dongbang Ship Machinery Co. Ltd reported trailing-twelve-month revenue of about 25.0B KRW (latest available figure, as of Oct 3, 2026).
What growth is priced into Dongbang Ship Machinery Co. Ltd (099410)?
For today's price to be fair in a discounted-cash-flow model, Dongbang Ship Machinery Co. Ltd would have to grow free cash flow by -14.8 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +14.2 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of 099410 use?
Our models discount Dongbang Ship Machinery Co. Ltd at 10.2 %: a base by market capitalisation (nano), damped by beta 1.02, 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 Dongbang Ship Machinery Co. Ltd that is -14.8 % per year a year over ten years, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Dongbang Ship Machinery Co. Ltd (099410) delivered so far?
Over the past 5 years revenue at Dongbang Ship Machinery Co. Ltd grew +14.2 % a year. The price currently implies -14.8 % 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 Dongbang Ship Machinery Co. Ltd (099410) growing?
The median revenue growth in the sector is +7.4 % a year. That is the yardstick for the growth priced into Dongbang Ship Machinery Co. Ltd (-14.8 % 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 Dongbang Ship Machinery Co. Ltd (099410)?
The free-cash-flow yield on the price is 24.30 %: that much free cash flow Dongbang Ship Machinery Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dongbang Ship Machinery Co. Ltd (099410)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dongbang Ship Machinery Co. Ltd it is 8,715 KRW per share (as of Oct 3, 2026), against a price of 2,905 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Dongbang Ship Machinery Co. Ltd stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 099410 trades below its calculated fair value: price 2,905 KRW, fair value 8,715 KRW, a gap of about +200% (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 099410?
No. The price is what the market pays today (2,905 KRW); the fair value is what the company's own numbers justify (8,715 KRW). For Dongbang Ship Machinery Co. Ltd the two are 5,810 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Dongbang Ship Machinery Co. Ltd worth?
The market values Dongbang Ship Machinery Co. Ltd at about 40.5B KRW (market capitalisation, as of Oct 3, 2026). Per share that is 2,905 KRW; our models calculate a fair value of 8,715 KRW per share.
What do the bullish and bearish scenarios say about 099410?
Our models span a range for Dongbang Ship Machinery Co. Ltd: cautious scenario 5,950 KRW, base 8,715 KRW, optimistic 11,330 KRW per share (as of Oct 3, 2026, price 2,905 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Dongbang Ship Machinery Co. Ltd (099410)?
Balance-sheet figures for Dongbang Ship Machinery Co. Ltd (as of Oct 3, 2026): debt of 0.23 per unit of equity. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 099410 from its 52-week high?
Dongbang Ship Machinery Co. Ltd trades at 2,905 KRW, about 53% below its 52-week high of 6,190 KRW and 14% above the low of 2,550 KRW (as of Oct 8, 2026). Distance from the high says nothing about value: that is what the fair value of 8,715 KRW is for.
Which stocks are comparable to Dongbang Ship Machinery Co. Ltd?
From the same area (Industrials) we also value Sungho Electronics Corp, BHI Co, VITZROCELL Co, Tae Kwang Corporation, 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 Dongbang Ship Machinery Co. Ltd stock attractive at the current price?
The data as of Oct 3, 2026: price 2,905 KRW, calculated fair value 8,715 KRW (+200%), Quality Score 69/100, from 24 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 099410 calculated?
We run Dongbang Ship Machinery Co. Ltd through 24 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 8,715 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 14.9 % above its aggregate fair value. Dongbang Ship Machinery Co. Ltd currently trades 67 % 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 Dongbang Ship Machinery Co. Ltd (099410)?
The closing price on Oct 8, 2026 was 2,905 KRW. Our model-based fair value is 8,715 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dongbang Ship Machinery Co. Ltd right now?
The price is below even our cautious bear case (5,950 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 (69/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (5,950 KRW to 11,330 KRW) leaves room in how you read the outcome.
Key figures of Dongbang Ship Machinery Co. Ltd
How large is the market capitalisation of Dongbang Ship Machinery Co. Ltd (099410)?
The market capitalisation of Dongbang Ship Machinery Co. Ltd is 40.5B KRW (≈ $30.2M). 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 Dongbang Ship Machinery Co. Ltd (099410)?
The price-to-sales ratio of Dongbang Ship Machinery Co. Ltd is 1.64 (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 Dongbang Ship Machinery Co. Ltd (099410)?
The net margin of Dongbang Ship Machinery Co. Ltd is 19.0% (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 Dongbang Ship Machinery Co. Ltd (099410)?
The return on equity (ROE) of Dongbang Ship Machinery Co. Ltd is 1,625% (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 Dongbang Ship Machinery Co. Ltd (099410)?
On an EBIT basis the return on assets of Dongbang Ship Machinery Co. Ltd is 6.5% (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 Dongbang Ship Machinery Co. Ltd (099410)?
The operating margin of Dongbang Ship Machinery Co. Ltd is 1.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dongbang Ship Machinery Co. Ltd (099410)?
Revenue at Dongbang Ship Machinery Co. Ltd is growing −40.2% versus a year earlier (3y avg +19.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Dongbang Ship Machinery Co. Ltd (099410) carry?
The net debt of Dongbang Ship Machinery Co. Ltd is 8.3B KRW (fiscal year 2024, ≈ 0.8 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 Dongbang Ship Machinery Co. Ltd in the live analysis
One click puts Dongbang Ship Machinery Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
