Itcen Co. Ltd (124500) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Itcen Co. Ltd stock KRW 53,464, price KRW 20,050, upside +166.7%, quality 56 out of 100. Rating: strongly undervalued. 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. As of Nov 5, 2026.
How to read this chart
60‑month range 3,235 KRW – 71,900 KRW · fair‑value band 25,123 KRW – 66,898 KRW · the 20,050 KRW price screens below the 53,464 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 5, 2026.
Follow Itcen Co. in your weekly email
Every Wednesday you see whether Itcen 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.
ITCENGLOBAL CO., Ltd. engages in the provision of consulting, ICT, and outsourcing services and solutions in South Korea. It offers rental; wholesale and retail of gold and other precious metals; and Cloud, AI, IT Consulting, and Implementation.
Show moreShow less
In addition, the company provides IT services for the public, financial, education, and enterprise sectors. The company was formerly known as Itcen Co., Ltd. and changed its name to ITCENGLOBAL CO., Ltd. in April 2025. ITCENGLOBAL CO., Ltd. was founded in 2005 and is based in Seoul, South Korea.
Stock analysis
Itcen Co. Ltd (124500) currently trades at 20,050 KRW, while our model-based Fair Value estimate is 53,464 KRW, implying the stock looks roughly 62% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 101,605 KRW per share, and 20 of the 26 models we run sit above the 20,050 KRW price.
Bear case: the Economic Profit group reads lowest at 19,522 KRW, and 6 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 25,123 KRW (bear) to 66,898 KRW (bull), the price of 20,050 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 56/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Itcen Co. Ltd reported revenue of 8.9T KRW in FY2025 versus 3.3T KRW in FY2021, a compound +28.2%/yr. Reported net income was 46.6B KRW in FY2025.
Key figures
Market cap 465B KRW (≈ $344M) Small · P/E ratio 6.4 · P/S ratio 0.04 · EPS (TTM) 3,051 KRW · Dividend yield 4.1% · Net margin 0.6% · Return on equity 54.2% · Return on assets (EBIT) 6.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 72% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 20% fair-value upside, at 167%, 124500 screens cheaper than that median.
Fair Value models
Bear25,123 KRWFair Value 53,464 KRWBull66,898 KRW
Price 20,050 KRW · Upside +166.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (2,616 KRW per share) are deliberately not added.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.Coverage ⓘCoverage = 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.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+78.8%
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.
+50.1%
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.
+31.3%
Start year 2020 (pandemic). Over 10 years: +49.2% a year
Revenue growth 11 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.
+38.9%
’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.
+50.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+46.1%
Dividend (yield on the price)4.1%
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.1% → 3%
2025 sits 2,257% 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).
−22.9%
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 −24.5% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Information Technology Services · 479 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Below median
Fair Value upside+166.7% · Top 25%
Profitability
Return on equity (12 months)54.2% · Top 25%
Return on assets12.4% · Top 25%
Net margin (12 months)2.6% · Below median
Operating margin (12 months)0.4% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)81.0% · Top 25%
Dividend yield (12 months)4.1% · Top 25%
Balance sheet
Debt / equity0.16× · Above median
Valuation Multiplesvs Information Technology Services median · lower = cheaper
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 Itcen Co. Ltd (124500) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 53,464 KRW versus a price of 20,050 KRW, about +167% upside (undervalued).
What is the fair value of 124500?
Our model-based fair value for Itcen Co. Ltd is 53,464 KRW (as of Nov 5, 2026), built from audited fundamentals. The current price: 20,050 KRW.
What is the quality score of 124500?
Itcen Co. Ltd has a Quality Score of 56/100. 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 Itcen Co. Ltd (124500)?
Our model-based price target is the fair value of 53,464 KRW (as of Nov 5, 2026) from 26 valuation models. Cautious scenario 25,123 KRW, optimistic scenario 66,898 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Itcen Co. Ltd stock forecast for 2026?
Our models put fair value at 53,464 KRW, about +167% upside versus a price of 20,050 KRW (undervalued). Cautious scenario 25,123 KRW, optimistic scenario 66,898 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Itcen Co. Ltd (124500)?
Itcen Co. Ltd reported trailing-twelve-month revenue of about 11.5T KRW (latest available figure, as of Nov 5, 2026).
Does Itcen Co. Ltd pay a dividend?
Itcen Co. Ltd currently shows a dividend yield of 4.13% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Itcen Co. Ltd (124500)?
Itcen Co. Ltd has a dividend yield of 4.1%.
What growth is priced into Itcen Co. Ltd (124500)?
For today's price to be fair in a discounted-cash-flow model, Itcen Co. Ltd would have to grow free cash flow by -22.9 % per year for five years (discount rate 14.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +31.3 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 124500 use?
Our models discount Itcen Co. Ltd at 14.1 %: a base by market capitalisation (small), damped by beta 2.01, 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 Itcen Co. Ltd that is -22.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.1 %) and the same formula as our fair value.
How much growth has Itcen Co. Ltd (124500) delivered so far?
Over the past 5 years revenue at Itcen Co. Ltd grew +31.3 % a year. The price currently implies free-cash-flow growth of -22.9 % per 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 Itcen Co. Ltd (124500) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Itcen Co. Ltd (-22.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Itcen Co. Ltd (124500)?
The free-cash-flow yield on the price is 44.27 %: that much free cash flow Itcen Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (14.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Itcen Co. Ltd (124500)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Itcen Co. Ltd it is 53,464 KRW per share (as of Nov 5, 2026), against a price of 20,050 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Itcen Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 124500 trades below its calculated fair value: price 20,050 KRW, fair value 53,464 KRW, a gap of about +167% (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 124500?
No. The price is what the market pays today (20,050 KRW); the fair value is what the company's own numbers justify (53,464 KRW). For Itcen Co. Ltd the two are 33,414 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Itcen Co. Ltd worth?
The market values Itcen Co. Ltd at about 465B KRW (market capitalisation, as of Nov 5, 2026). Per share that is 20,050 KRW; our models calculate a fair value of 53,464 KRW per share.
What do the bullish and bearish scenarios say about 124500?
Our models span a range for Itcen Co. Ltd: cautious scenario 25,123 KRW, base 53,464 KRW, optimistic 66,898 KRW per share (as of Nov 5, 2026, price 20,050 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 124500?
Itcen Co. Ltd trades at a price-to-earnings ratio of 6.4 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 53,464 KRW is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2017 to 2025), reported earnings: 42.1. Other multiples: P/B 3.7, P/S 0.2.
How solid is the balance sheet of Itcen Co. Ltd (124500)?
Balance-sheet figures for Itcen Co. Ltd (as of Nov 5, 2026): return on equity 54.2%, debt of 0.16 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 124500 from its 52-week high?
Itcen Co. Ltd trades at 20,050 KRW, about 72% below its 52-week high of 71,900 KRW and 9% above the low of 18,460 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 53,464 KRW is for.
Which stocks are comparable to Itcen Co. Ltd?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Itcen Co. Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price 20,050 KRW, calculated fair value 53,464 KRW (+167%), Quality Score 56/100, from 26 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 124500 calculated?
We run Itcen Co. Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 53,464 KRW builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Itcen Co. Ltd currently trades 62% 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 Itcen Co. Ltd (124500)?
The closing price on Nov 6, 2026 was 20,050 KRW. Our model-based fair value is 53,464 KRW, about +167% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Itcen Co. Ltd right now?
The price is below even our cautious bear case (25,123 KRW). The market is more pessimistic than our downside scenario. The model range is unusually wide (25,123 KRW to 66,898 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Itcen Co. Ltd
How large is the market capitalisation of Itcen Co. Ltd (124500)?
The market capitalisation of Itcen Co. Ltd is 465B KRW (≈ $344M). 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 Itcen Co. Ltd (124500)?
The price-to-sales ratio of Itcen Co. Ltd is 0.04 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Itcen Co. Ltd (124500)?
Earnings per share at Itcen Co. Ltd are 3,051 KRW (price ÷ EPS = P/E 6.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Itcen Co. Ltd (124500)?
The dividend yield of Itcen Co. Ltd is 4.1% (payout 27.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Itcen Co. Ltd (124500)?
The net margin of Itcen Co. Ltd is 0.6% (last twelve months). 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 Itcen Co. Ltd (124500)?
The return on equity (ROE) of Itcen Co. Ltd is 54.2% (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 Itcen Co. Ltd (124500)?
On an EBIT basis the return on assets of Itcen Co. Ltd is 6.2% (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 Itcen Co. Ltd (124500)?
The operating margin of Itcen Co. Ltd is 0.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Itcen Co. Ltd (124500)?
Revenue at Itcen Co. Ltd is growing +81.0% versus a year earlier (3y avg +50.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Itcen Co. Ltd (124500)?
Earnings per share at Itcen Co. Ltd are growing −62.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Itcen Co. Ltd (124500) carry?
The net debt of Itcen Co. Ltd is 26.9B KRW (fiscal year 2024, ≈ 0.1 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 Itcen Co. Ltd in the live analysis
One click puts Itcen Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 5, 2026