EN DE

Woojin Inc (105840) Fair Value & Analysis

Technology · KR · Market cap 297B KRW

WI Woojin Inc 105840 · KO
Price15,170 KRW
Fair Value7,435 KRW
Upside-51.0%
Quality51/100
Watch Woojin Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 8.4% net margin
Low debt · negative free cash flow
2.18% dividend yield
Ranks above peers (7/9)
Moderate moat 45/100
Evidence: Medium Range 6,468 KRW – 9,516 KRW Share as image

Fair value as of: Jul 24, 2026

From 16 valuation models · updated 17 days ago

Fair value updated Jul 24, 2026, revised from 7,465 KRW to 7,435 KRW (−0.4%) since Jul 7, 2026. Share price −1.6% over the past month.

A solid business, but screening 51% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (9,516 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

30,764 KRW 3,920 KRW Fair Value 7,435 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range 3,920 KRW – 30,764 KRW · fair‑value band 6,468 KRW – 9,516 KRW · the 15,170 KRW price screens above the 7,435 KRW fair value. Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

Woojin Inc (105840) currently trades at 15,170 KRW, while our model-based Fair Value estimate is 7,435 KRW, implying the stock looks roughly 51.0% overvalued today. The Quality Score stands at 51/100 (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, Woojin Inc generated revenue of 160B KRW at a net margin of 8.4%. Revenue grew 36.9% year over year. It earns a return on equity of 7.3%. Net debt stands at 26.0B KRW. Fundamentals as of Jul 24, 2026

Our scenario range runs from 6,468 KRW (bear case) to 9,516 KRW (bull case); at 15,170 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 52% below its 52-week high and 65% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -45% fair-value upside, at -51%, 105840 screens richer 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 7,532 KRW 7,565 KRW 7,115 KRW 76
ROIC Compounder 6,633 KRW 7,642 KRW 8,539 KRW 72
Gordon GGM 1,240 KRW 2,706 KRW 4,553 KRW 70
All 16 models by family
Earnings-Based
Graham-Dodd 2,932 KRW 7,909 KRW 10,358 KRW 54
Lynch FV 1,548 KRW 2,212 KRW 2,876 KRW 50
PEG = 1.0 1,548 KRW 2,212 KRW 2,876 KRW 46
EPV 6,633 KRW 7,642 KRW 8,539 KRW 59
Dividend Discount
Gordon GGM 1,240 KRW 2,706 KRW 4,553 KRW 70
DDM Multi-Stage 1,240 KRW 1,968 KRW 2,781 KRW 61
Multiples
P/E Multiple 6,468 KRW 8,624 KRW 10,780 KRW 63
P/S Multiple 5,498 KRW 7,330 KRW 9,163 KRW 58
P/B Multiple 5,498 KRW 7,330 KRW 9,163 KRW 55
EV/EBIT 10,468 KRW 13,652 KRW 16,836 KRW 53
EV/EBITDA 9,484 KRW 12,340 KRW 15,196 KRW 54
EV/Revenue 7,355 KRW 10,114 KRW 12,874 KRW 43
Asset-Based
NCAV (Graham) 4,921 KRW 6,594 KRW 9,841 KRW 50
Economic Profit
Residual Income 7,532 KRW 7,565 KRW 7,115 KRW 76
ROIC Compounder 6,633 KRW 7,642 KRW 8,539 KRW 72
Growth Earnings
Growth-Adj P/E 5,124 KRW 7,320 KRW 9,516 KRW 68

Widest divergence: Multiples (8,624 KRW) versus Dividend Discount (1,968 KRW). Highest evidence: Residual Income (76).

Notify me when 105840 reaches fair value

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

Key figures & financial health

Revenue (TTM) 160B KRW
Revenue growth (YoY) +36.9%
Net margin 8.4%
Return on equity 7.3%
Free cash flow −17.1B KRW FY2025
Operating margin 13.4%
More key figures
Dividend yield 1.7%
EPS growth (YoY) -74.9%
Net debt 26.0B KRW FY2020

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 50 · Market factors (momentum, volatility) 37

Profitability 30
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 5
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 55
Disciplined investing over empire-building
Low Volatility 24
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 59
Distance to the 52-week high (market factor)
Net Issuance 86
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

Woojin Inc. engages in the developing and manufacturing of industrial measuring instruments in South Korea. The company offers various instruments ranging from the ICI assembly, RSPT, PI RTD, CEDM coil, integrated auto manual station, LCD type indicator, paperless recorder, TC and RTD, and pressure gauge and switch, as well as refabricated, IHA, HJTC MI, …

Full company description

Woojin Inc. engages in the developing and manufacturing of industrial measuring instruments in South Korea. The company offers various instruments ranging from the ICI assembly, RSPT, PI RTD, CEDM coil, integrated auto manual station, LCD type indicator, paperless recorder, TC and RTD, and pressure gauge and switch, as well as refabricated, IHA, HJTC MI, and ICI MI cable assembly for nuclear power plants; and calibration and measurement, and flow metering system. It also provides automation equipment, such as automatic measuring device for chartering temperature at the exit of the blast furnace, main lance system, sub lance system, automatic temperature measurement and sampling device for steel making, automatic measuring device for molten steel hydrogen, top bubbling system, bottom bubbling system, injection lance, wire feeding device, molten metal surface level measurement device, molten metal surface level measurement device, continuous temperature measuring device for continuous casting, tundish flux feeder for continuous casting, mold level measurement system for continuous casting, and automatic temperature measurement and sampling device for electric furnace for steel manufacturers. In addition, the company offers condition monitoring systems, such as sensors, condition monitors, analysis and diagnostic systems, eddy-current displacement sensors, portable devices, vibration calibration and training kits, and vibration condition monitoring and maintenance training solutions to predict and prevent unexpected equipment accidents that could occur in industrial areas; high silicon cast iron and MMO anodes; and temperature sensors, including thermocouple, resistance temperature detector, and thermowell for semiconductor, steel, petrochemical, gas, power generation, and glass industry. Further, the company develop nuclear power plant decommissioning and decontamination technology. Woojin Inc. was founded in 1980 and is based in Hwaseong-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Woojin Inc reported revenue of 150B KRW in FY2025 versus 108B KRW in FY2021, a compound +8.7%/yr. Reported net income was 8.7B KRW in FY2025.

Growth Quality 51/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
150B KRW
Latest YoY
+6.9%
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.
+6.6%
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.
+10.9%
Avg. growth/yr (14Y) 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.
+4.4%
Revenue +8.7%/yr
FY21 108B KRW
FY22 124B KRW
FY23 129B KRW
FY24 141B KRW
FY25 150B KRW
Net income
FY21 −7.8B KRW
FY22 9.5B KRW
FY23 11.7B KRW
FY24 13.6B KRW
FY25 8.7B KRW

105840 screens 51% overvalued. Compare with Keysight Technologies, Inc →

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). "Woojin Inc Fair Value". https://www.fairvalue-calculator.com/stock/105840

Peer Group

Scientific & Technical Instruments · 161 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 51 · Below median
Fair Value upside −51% · Above median
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 13% · Above median
Revenue growth 37% · Top 25%
Dividend yield (TTM) 2.2% · Above median
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.

VALUE 0 · sector 0
FUTURE 100 · sector 34
PAST 29 · sector 25
HEALTH 97 · sector 98
DIVIDEND 44 · sector 24

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 Scientific & Technical Instruments stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
Keysight Technologies, Inc KEYS $315.90 $84.16 -73%
Garmin Ltd GRMN $241.76 $146.67 -39%
Teledyne Technologies Incorporated TDY $635.52 $367.58 -42%
Chroma ATE Inc 2360 1,905 TWD 286.15 TWD -85%
Hexagon AB HEXAB kr 80.10 kr 52.93 -34%
MKS Inc MKSI $324.69 $77.46 -76%
AVIC Chengdu Aircraft Company 302132 ¥52.91 ¥34.47 -35%
Fortive Corporation FTV $61.78 $33.84 -45%
Trimble Inc TRMB $52.72 $24.47 -54%
Cognex Corporation CGNX $64.07 $13.75 -79%

Compare Woojin 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 Woojin Inc (105840) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of 7,435 KRW versus a price of 15,170 KRW, about −51% (overvalued).
What is the fair value of 105840?
Our model-based fair value for Woojin Inc is 7,435 KRW (as of Jul 24, 2026), built from audited fundamentals. The current price is 15,170 KRW.
What is the quality score of 105840?
Woojin Inc has a Quality Score of 51/100. 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 Woojin Inc (105840)?
Woojin Inc reported trailing-twelve-month revenue of about 160B KRW (latest available figure, as of Jul 24, 2026).
What is the net profit margin of 105840?
The net profit margin of Woojin Inc is about 8.4%, meaning it keeps roughly 8.4% of revenue as net income. Based on the latest reported figures.
Does Woojin Inc pay a dividend?
Woojin Inc currently shows a dividend yield of about 1.66% relative to its recent price (as of Jul 24, 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 Woojin 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.