EN DE

Hansol IONES Co (114810) Fair Value & Analysis

Technology · KR · Market cap 331B KRW

HI Hansol IONES Co 114810 · KQ
Price11,480 KRW
Fair Value11,589 KRW
Upside+1.0%
Quality61/100
Watch Hansol IONES Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 3.0% net margin
Low debt · generates free cash flow
Mixed vs. peers (5/9)
Narrow moat 40/100
Evidence: High Range 8,576 KRW – 15,899 KRW Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Share price −7.0% over the past month.

A solid business, 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 (8,576 KRW to 15,899 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

19,670 KRW 5,430 KRW Fair Value 11,589 KRW Jan 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 5,430 KRW – 19,670 KRW · fair‑value band 8,576 KRW – 15,899 KRW · the 11,480 KRW price screens below the 11,589 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

Hansol IONES Co (114810) currently trades at 11,480 KRW, while our model-based Fair Value estimate is 11,589 KRW, implying the stock looks roughly 1.0% fairly valued today. The Quality Score stands at 61/100 (solid quality), in the Technology 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, Hansol IONES Co generated revenue of 175B KRW at a net margin of 3.0%. Revenue grew 0.6% year over year. It earns a return on equity of 4.2%. Net debt stands at 12.8B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 8,576 KRW (bear case) to 15,899 KRW (bull case); at 11,480 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 42% below its 52-week high and 41% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at 1%, 114810 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 1,044 KRW 2,104 KRW 4,022 KRW 80
Residual Income 7,435 KRW 9,881 KRW 31,377 KRW 76
Rev-Margin DCF 4,298 KRW 8,596 KRW 14,149 KRW 74
All 26 models by family
DCF Models
FCF DCF 1,050 KRW 2,188 KRW 4,267 KRW 38
Owner Earnings 7,934 KRW 15,036 KRW 28,018 KRW 31
5Y Revenue Exit 4,298 KRW 8,812 KRW 15,126 KRW 39
5Y EBITDA Exit 4,577 KRW 9,389 KRW 15,556 KRW 41
5Y P/E Exit 7,077 KRW 14,558 KRW 23,280 KRW 38
10Y Revenue Exit 3,029 KRW 7,049 KRW 13,540 KRW 36
10Y EBITDA Exit 3,436 KRW 7,482 KRW 13,909 KRW 37
10Y P/E Exit 5,134 KRW 11,364 KRW 20,543 KRW 35
Earnings-Based
Graham-Dodd 6,994 KRW 32,723 KRW 44,972 KRW 54
Lynch FV 8,654 KRW 12,362 KRW 16,071 KRW 50
PEG = 1.0 8,654 KRW 12,362 KRW 16,071 KRW 46
EPV 8,731 KRW 10,319 KRW 11,729 KRW 59
Dividend Discount
Gordon GGM 166.42 KRW 363.32 KRW 611.30 KRW 70
DDM Multi-Stage 166.42 KRW 297.62 KRW 378.63 KRW 61
Multiples
P/E Multiple 10,799 KRW 14,399 KRW 17,998 KRW 63
P/S Multiple 6,472 KRW 8,630 KRW 10,787 KRW 58
P/B Multiple 10,267 KRW 13,690 KRW 17,112 KRW 55
EV/EBIT 8,775 KRW 11,788 KRW 14,800 KRW 53
EV/EBITDA 6,644 KRW 8,946 KRW 11,248 KRW 54
EV/Revenue 5,778 KRW 8,367 KRW 10,956 KRW 43
Asset-Based
NCAV (Graham) 3,803 KRW 5,096 KRW 7,605 KRW 50
Growth DCF
Growth DCF 1,044 KRW 2,104 KRW 4,022 KRW 80
Rev-Margin DCF 4,298 KRW 8,596 KRW 14,149 KRW 74
Economic Profit
Residual Income 7,435 KRW 9,881 KRW 31,377 KRW 76
ROIC Compounder 9,324 KRW 13,185 KRW 17,916 KRW 72
Growth Earnings
Growth-Adj P/E 11,231 KRW 16,045 KRW 20,858 KRW 68

Widest divergence: Growth Earnings (16,045 KRW) versus Dividend Discount (297.62 KRW). Highest evidence: Growth DCF (80).

Notify me when 114810 reaches fair value

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

Key figures & financial health

Revenue (TTM) 175B KRW
Revenue growth (YoY) +0.6%
Net margin 3.0%
Return on equity 4.2%
Free cash flow 2.7B KRW FY2025
Operating margin 14.5%
More key figures
EPS growth (YoY) -49.6%
Net debt 12.8B KRW FY2025

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

Quality Score breakdown

Overall quality 61/100

Of which business quality 60 · Market factors (momentum, volatility) 43

Profitability 57
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 23
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 51
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

Hansol IONES Co., Ltd. manufactures and sells semiconductors and LCD-related components in South Korea, China, the United States, and internationally.

Full company description

Hansol IONES Co., Ltd. manufactures and sells semiconductors and LCD-related components in South Korea, China, the United States, and internationally. It offers machining services for semiconductors parts, including chamber, ESC, flange, liner, plate, ring, shield, shower head, shutter, and upper chamber; display parts, such as backing plate, door VV, floating mask, ground shield, and spin chuck; and aviation parts comprising clevies assy, fitting assy, hinge assy, track outer, and track support. The company also provides etch cleaning for outer liner, isolator, and ESC; metal cleaning for one-piece shield, depo ring, and shutter disk; CVD cleaning for gas box, upper chamber ring, and shower head; and diffusion cleaning for ALD seal cap, flange, and manifold. In addition, it offers coating services for belljar, ceramic dome, cover bellows, depo shield upper, and EPD window; and anodizing services. The company was formerly known as IONES Co., Ltd. and changed its name to Hansol IONES Co., Ltd. in August 2022. Hansol IONES Co., Ltd. was founded in 1993 and is headquartered in Anseong-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hansol IONES Co reported revenue of 199B KRW in FY2025 versus 164B KRW in FY2021, a compound +5.0%/yr. Reported net income was 28.4B KRW in FY2025, compounding +0.7%/yr from FY2021.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
199B KRW
Latest YoY
+26.5%
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.
+6.3%
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.
+10.1%
Revenue +5.0%/yr
FY21 164B KRW
FY22 164B KRW
FY23 124B KRW
FY24 157B KRW
FY25 199B KRW
Net income +0.7%/yr
FY21 27.6B KRW
FY22 28.3B KRW
FY23 2.1B KRW
FY24 31.1B KRW
FY25 28.4B KRW

Watch 114810: 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). "Hansol IONES Co Fair Value". https://www.fairvalue-calculator.com/stock/114810

Peer Group

Semiconductor Equipment & Materials · 212 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 61 · Above median
Fair Value upside +1% · Top 25%
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 14% · Above median
Revenue growth 1% · Below median
Debt / equity 0.04× · Lower than median

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

P/FCF 0.1× · 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 35 · sector 0
FUTURE 3 · sector 58
PAST 17 · sector 30
HEALTH 98 · sector 96
DIVIDEND 0 · sector 16

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 Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Hansol IONES Co 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 Hansol IONES Co (114810) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 11,589 KRW versus a price of 11,480 KRW, about +1% (fairly valued).
What is the fair value of 114810?
Our model-based fair value for Hansol IONES Co is 11,589 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 11,480 KRW.
What is the quality score of 114810?
Hansol IONES Co has a Quality Score of 61/100. 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 Hansol IONES Co (114810)?
Hansol IONES Co reported trailing-twelve-month revenue of about 175B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 114810?
The net profit margin of Hansol IONES Co is about 3.0%, meaning it keeps roughly 3.0% of revenue as net income. Based on the latest reported figures.

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 Hansol IONES 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.