EN DE

Dgenx Co (113810) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 15.2B KRW

DC Dgenx Co 113810 · KQ
Price465.00 KRW
Fair Value419.72 KRW
Upside-9.7%
Quality48/100
Watch Dgenx Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.8% net margin
Low debt · generates free cash flow
2.51% dividend yield
Mixed vs. peers (4/10)
Narrow moat 23/100
Evidence: High Range 289.91 KRW – 552.52 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price +355.9% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (289.91 KRW to 552.52 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

483.30 KRW 98.65 KRW Fair Value 419.72 KRW Feb 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 98.65 KRW – 483.30 KRW · fair‑value band 289.91 KRW – 552.52 KRW · the 465.00 KRW price screens above the 419.72 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

Dgenx Co (113810) currently trades at 465.00 KRW, while our model-based Fair Value estimate is 419.72 KRW, implying the stock looks roughly 9.7% fairly valued today. The Quality Score stands at 48/100 (below-average quality), in the Consumer Cyclical 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, Dgenx Co generated revenue of 82.2B KRW at a net margin of 0.8%. Revenue grew 8.7% year over year. It earns a return on equity of 2.2%. Net debt stands at 3.6B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 289.91 KRW (bear case) to 552.52 KRW (bull case); at 465.00 KRW, the current price sits within 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 60% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -10%, 113810 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 789.13 KRW 1,081 KRW 1,580 KRW 80
Residual Income 536.77 KRW 530.00 KRW 459.02 KRW 76
Rev-Margin DCF 434.33 KRW 583.31 KRW 773.77 KRW 74
All 24 models by family
DCF Models
FCF DCF 753.50 KRW 1,054 KRW 1,611 KRW 38
Owner Earnings 477.96 KRW 670.26 KRW 1,026 KRW 31
5Y Revenue Exit 434.33 KRW 565.36 KRW 754.31 KRW 39
5Y EBITDA Exit 658.34 KRW 953.19 KRW 1,344 KRW 41
5Y P/E Exit 480.33 KRW 645.00 KRW 843.62 KRW 38
10Y Revenue Exit 546.70 KRW 655.67 KRW 765.43 KRW 36
10Y EBITDA Exit 689.74 KRW 895.50 KRW 1,112 KRW 37
10Y P/E Exit 581.69 KRW 704.92 KRW 817.86 KRW 35
Earnings-Based
Graham-Dodd 154.62 KRW 188.98 KRW 212.60 KRW 54
EPV 241.15 KRW 283.31 KRW 320.20 KRW 59
Dividend Discount
Gordon GGM 183.64 KRW 201.00 KRW 227.46 KRW 70
DDM Multi-Stage 183.64 KRW 230.40 KRW 295.95 KRW 61
Multiples
P/E Multiple 375.18 KRW 500.24 KRW 625.29 KRW 63
P/S Multiple 289.91 KRW 386.55 KRW 483.18 KRW 58
P/B Multiple 289.91 KRW 386.55 KRW 483.18 KRW 55
EV/EBIT 386.60 KRW 519.40 KRW 652.21 KRW 53
EV/EBITDA 701.75 KRW 939.60 KRW 1,177 KRW 54
EV/Revenue 256.75 KRW 371.85 KRW 486.94 KRW 43
Asset-Based
NCAV (Graham) 365.88 KRW 490.28 KRW 731.77 KRW 50
Growth DCF
Growth DCF 789.13 KRW 1,081 KRW 1,580 KRW 80
Rev-Margin DCF 434.33 KRW 583.31 KRW 773.77 KRW 74
Economic Profit
Residual Income 536.77 KRW 530.00 KRW 459.02 KRW 76
ROIC Compounder 241.15 KRW 283.31 KRW 320.20 KRW 72
Growth Earnings
Growth-Adj P/E 264.47 KRW 377.81 KRW 491.16 KRW 68

Widest divergence: DCF Models (670.26 KRW) versus Earnings-Based (188.98 KRW). Highest evidence: Growth DCF (80).

Notify me when 113810 reaches fair value

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

Key figures & financial health

Revenue (TTM) 82.2B KRW
Revenue growth (YoY) +8.7%
Net margin 0.8%
Return on equity 2.2%
Free cash flow 2.6B KRW FY2025
Operating margin 5.8%
More key figures
Dividend yield 2.5%
EPS growth (YoY) -4.0%
Net debt 3.6B KRW FY2025

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

Quality Score breakdown

Overall quality 48/100

Of which business quality 50 · Market factors (momentum, volatility) 70

Profitability 40
Margins and returns on capital today
Quality Growth 3
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 100
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

Dgenx Co., Ltd. engages in the manufacture and sale of automobile parts in South Korea and China. It offers exhaust system mufflers. The company was formerly known as Dongwon Tech Co., Ltd. and changed its name to Dgenx Co., Ltd. in May 2012. Dgenx Co., Ltd. was founded in 2006 and is headquartered in Siheung-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Dgenx Co reported revenue of 80.4B KRW in FY2025 versus 69.8B KRW in FY2021, a compound +3.6%/yr. Reported net income was 742M KRW in FY2025, compounding −33.4%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
80.4B KRW
Latest YoY
−10.3%
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.
+7.4%
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.
−0.4%
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.
−2.0%
Revenue +3.6%/yr
FY21 69.8B KRW
FY22 65.0B KRW
FY23 85.8B KRW
FY24 89.5B KRW
FY25 80.4B KRW
Net income −33.4%/yr
FY21 3.8B KRW
FY22 −2.1B KRW
FY23 3.0B KRW
FY24 4.5B KRW
FY25 742M KRW

Watch 113810: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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.

Dgenx Co · Fair Value
419.72 KRW −10%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Dgenx Co Fair Value". https://www.fairvalue-calculator.com/stock/113810

Peer Group

Auto Parts · 642 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 48 · Below median
Fair Value upside −10% · Above median
Return on equity (TTM) 2% · Below median
Return on assets 0% · Bottom 25%
Net margin (TTM) 1% · Bottom 25%
Operating margin (TTM) 6% · Below median
Revenue growth 9% · Above median
Dividend yield (TTM) 2.5% · Above median
Debt / equity 0.50× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/FCF 0.0× · Cheaper 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 20 · sector 16
FUTURE 44 · sector 24
PAST 9 · sector 26
HEALTH 75 · sector 95
DIVIDEND 50 · sector 30

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

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Dgenx Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Dgenx Co (113810) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 419.72 KRW versus a price of 465.00 KRW, about −10% (fairly valued).
What is the fair value of 113810?
Our model-based fair value for Dgenx Co is 419.72 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 465.00 KRW.
What is the quality score of 113810?
Dgenx Co has a Quality Score of 48/100. 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 Dgenx Co (113810)?
Dgenx Co reported trailing-twelve-month revenue of about 82.2B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 113810?
The net profit margin of Dgenx Co is about 0.8%, meaning it keeps roughly 0.8% of revenue as net income. Based on the latest reported figures.
Does Dgenx Co pay a dividend?
Dgenx Co currently shows a dividend yield of about 2.51% 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 Dgenx 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.