EN DE

WONIK Materials Co (104830) Fair Value & Analysis

Basic Materials · KR · Market cap 436B KRW

WM WONIK Materials Co 104830 · KQ
Price35,550 KRW
Fair Value39,879 KRW
Upside+12.2%
Quality59/100
Watch WONIK Materials Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 15.3% net margin
Low debt · negative free cash flow
1.47% dividend yield
Ranks above peers (9/9)
Moderate moat 53/100
Evidence: High Range 36,208 KRW – 58,465 KRW Share as image

Fair value as of: Jul 22, 2026

From 15 valuation models · updated 19 days ago

Share price −5.6% over the past month.

A solid business, screening 12% undervalued on our models.

What matters now

  • Our model range runs from 36,208 KRW (bear) to 58,465 KRW (bull), base 39,879 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 59/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

54,900 KRW 15,875 KRW Fair Value 39,879 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 15,875 KRW – 54,900 KRW · fair‑value band 36,208 KRW – 58,465 KRW · the 35,550 KRW price screens below the 39,879 KRW fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

WONIK Materials Co (104830) currently trades at 35,550 KRW, while our model-based Fair Value estimate is 39,879 KRW, implying the stock looks roughly 12.2% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, WONIK Materials Co generated revenue of 333B KRW at a net margin of 15.3%. Revenue grew 13.1% year over year. It earns a return on equity of 10.0%. Net debt stands at 24.0B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 36,208 KRW (bear case) to 58,465 KRW (bull case); at 35,550 KRW, the current price sits below 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 37% below its 52-week high and 71% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at 12%, 104830 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 36,498 KRW 40,330 KRW 61,556 KRW 76
ROIC Compounder 30,054 KRW 35,307 KRW 39,977 KRW 72
Growth-Adj P/E 40,599 KRW 57,999 KRW 75,398 KRW 68
All 15 models by family
DCF Models
Owner Earnings 2,041 KRW 3,024 KRW 4,570 KRW 31
Earnings-Based
Graham-Dodd 26,266 KRW 75,840 KRW 100,081 KRW 54
Lynch FV 15,656 KRW 22,365 KRW 29,075 KRW 50
PEG = 1.0 15,656 KRW 22,365 KRW 29,075 KRW 46
EPV 30,054 KRW 35,307 KRW 39,977 KRW 59
Multiples
P/E Multiple 49,250 KRW 65,666 KRW 82,083 KRW 63
P/S Multiple 28,773 KRW 38,365 KRW 47,956 KRW 58
P/B Multiple 49,250 KRW 65,666 KRW 82,083 KRW 55
EV/EBIT 47,335 KRW 63,019 KRW 78,702 KRW 53
EV/EBITDA 55,320 KRW 73,665 KRW 92,011 KRW 54
EV/Revenue 27,138 KRW 38,648 KRW 50,157 KRW 43
Asset-Based
NCAV (Graham) 20,839 KRW 27,925 KRW 41,679 KRW 50
Economic Profit
Residual Income 36,498 KRW 40,330 KRW 61,556 KRW 76
ROIC Compounder 30,054 KRW 35,307 KRW 39,977 KRW 72
Growth Earnings
Growth-Adj P/E 40,599 KRW 57,999 KRW 75,398 KRW 68

Widest divergence: Multiples (63,019 KRW) versus DCF Models (3,024 KRW). Highest evidence: Residual Income (76).

Notify me when 104830 reaches fair value

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

Key figures & financial health

Revenue (TTM) 333B KRW
Revenue growth (YoY) +13.1%
Net margin 15.3%
Return on equity 10.0%
Free cash flow −5.1B KRW FY2025
Operating margin 17.8%
More key figures
Dividend yield 1.5%
EPS growth (YoY) +19.0%
Net debt 24.0B KRW FY2025

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

Quality Score breakdown

Overall quality 59/100

Of which business quality 59 · Market factors (momentum, volatility) 46

Profitability 45
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 52
Disciplined investing over empire-building
Low Volatility 26
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 70
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

WONIK Materials Co.,Ltd. manufactures and sells specialty gases in South Korea, China, and internationally. The company's specialty gases include NH3, N2O, C3H6, and PH3MIX.

Full company description

WONIK Materials Co.,Ltd. manufactures and sells specialty gases in South Korea, China, and internationally. The company's specialty gases include NH3, N2O, C3H6, and PH3MIX. It offers semiconductors and displays products, such as CVD and diffusion, etching and cleaning, implant and doping, and excimer laser; and precursor products, that includes elements, logics, DRAM, NAND, and PCM, as well as engages in manufacturing, refining, charging, and sales of industrial gases. The company was founded in 2006 and is headquartered in Cheongwon, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

WONIK Materials Co reported revenue of 322B KRW in FY2025 versus 311B KRW in FY2021, a compound +0.9%/yr. Reported net income was 48.7B KRW in FY2025, compounding −2.0%/yr from FY2021.

Growth Quality 31/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
322B KRW
Latest YoY
+3.8%
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.
−17.8%
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.
+3.1%
Avg. growth/yr (12Y) 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.
+7.9%
Revenue +0.9%/yr
FY21 311B KRW
FY22 581B KRW
FY23 392B KRW
FY24 311B KRW
FY25 322B KRW
Net income −2.0%/yr
FY21 52.8B KRW
FY22 57.7B KRW
FY23 13.8B KRW
FY24 31.8B KRW
FY25 48.7B KRW

Watch 104830: get an alert when its fair value changes →

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). "WONIK Materials Co Fair Value". https://www.fairvalue-calculator.com/stock/104830

Peer Group

Specialty Chemicals · 673 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 59 · Above median
Fair Value upside +12% · Above median
Return on equity (TTM) 10% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 18% · Top 25%
Revenue growth 13% · Above median
Dividend yield (TTM) 1.5% · Above median
Debt / equity 0.10× · Lower 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.

VALUE 50 · sector 0
FUTURE 66 · sector 19
PAST 40 · sector 23
HEALTH 95 · sector 95
DIVIDEND 29 · sector 25

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 Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare WONIK Materials Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 WONIK Materials Co (104830) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 39,879 KRW versus a price of 35,550 KRW, about +12% (undervalued).
What is the fair value of 104830?
Our model-based fair value for WONIK Materials Co is 39,879 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 35,550 KRW.
What is the quality score of 104830?
WONIK Materials Co has a Quality Score of 59/100. 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 WONIK Materials Co (104830)?
WONIK Materials Co reported trailing-twelve-month revenue of about 333B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 104830?
The net profit margin of WONIK Materials Co is about 15.3%, meaning it keeps roughly 15.3% of revenue as net income. Based on the latest reported figures.
Does WONIK Materials Co pay a dividend?
WONIK Materials Co currently shows a dividend yield of about 1.15% 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 WONIK Materials 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.