Dilli Illustrate Inc (131180) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Dilli Illustrate Inc stock KRW 956, price KRW 3,835, that is 75.1% below the price, quality 50 out of 100. Rating: strongly overvalued. Calculated from audited financials with 15 of our 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 3, 2026.
How to read this chart
60‑month range 3,438 KRW – 12,250 KRW · fair‑value band 630.96 KRW – 1,195 KRW · the 3,835 KRW price screens above the 955.99 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Dilli Illustrate in your weekly email
Every Wednesday you see whether Dilli Illustrate 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.
Dilli Illustrate Inc. manufactures and sells printers in South Korea and internationally. It offers UV curing printers, rigid and flexible inks, and digital signage products. The company was founded in 1975 and is headquartered in Dongducheon-Si, South Korea.
Stock analysis
Dilli Illustrate Inc (131180) currently trades at 3,835 KRW, while our model-based Fair Value estimate is 955.99 KRW, 75% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 1,322 KRW per share, and 1 of the 15 models we run sit above the 3,835 KRW price.
Bear case: the Dividend Discount group reads lowest at 368.19 KRW, and 14 of the 15 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 630.96 KRW (bear) to 1,195 KRW (bull), the price of 3,835 KRW sits above 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 50/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Dilli Illustrate Inc reported revenue of 32.3B KRW in FY2025 versus 35.3B KRW in FY2021, a compound −2.2%/yr. Reported net income was 1.8B KRW in FY2025, compounding −11.7%/yr from FY2021.
Key figures
Market cap 21.3B KRW (≈ $15.8M) Micro · P/S ratio 0.57 · Dividend yield 4.5% · Net margin 8.9% · Return on equity 695% · Return on assets (EBIT) 1.8% (5-year average) · Operating margin 6.3% · Revenue (TTM) 39.1B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 39 out of 100 (medium confidence).
What moves the price
The share trades about 24% below its 52-week high and 10% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 5% fair-value upside, at −75%, 131180 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (302.64 KRW to 12,759 KRW). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear630.96 KRWFair Value 955.99 KRWBull1,195 KRW
Price 3,835 KRW · Downside -75.1%
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.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.31/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−15.5%
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.
−4.6%
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.
+3.1%
Start year 2020 (pandemic). Over 10 years: −2.7% a year
Revenue growth 14 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.
+0.8%
’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.
+38.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+33.7%
Dividend (yield on the price)4.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.29.3% vs 8.8%, picking up
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.3% → 3%
2025 sits 253% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 1.4%/yr over ~7Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Office Equipment” was too small, so the broader sector is used.)Information Technology · 3609 stocks
Beats the sector median on 7/10 measures
Overall it ranks above its sector peers.
Valuation
Quality Score50 · Below median
Fair Value upside−74.4% · Bottom 25%
Profitability
Return on assets2.7% · Below median
Net margin (12 months)8.9% · Above median
Operating margin (12 months)6.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)23.0% · Above median
Dividend yield (12 months)4.5% · Top 25%
Valuation Multiplesvs Information Technology median · lower = cheaper
P/B0.33× · Cheapest 25%
P/S (12 months)0.53× · Cheapest 25%
EV/EBITDA5.2× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 11
FUTURE (revenue growth)100· sector 57
PAST (return on equity)0· sector 27
HEALTH (low debt)100· sector 97
DIVIDEND (yield)89· sector 28
VALUE 0: the price sits above our fair-value range.
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 Dilli Illustrate Inc (131180) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 955.99 KRW versus a price of 3,835 KRW, about 75% lower (overvalued).
What is the fair value of 131180?
Our model-based fair value for Dilli Illustrate Inc is 955.99 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 3,835 KRW.
What is the quality score of 131180?
Dilli Illustrate Inc has a Quality Score of 50/100. 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 Dilli Illustrate Inc (131180)?
Our model-based price target is the fair value of 955.99 KRW (as of Nov 3, 2026) from 15 valuation models. Cautious scenario 630.96 KRW, optimistic scenario 1,195 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Dilli Illustrate Inc stock forecast for 2026?
Our models put fair value at 955.99 KRW, about 75% lower versus a price of 3,835 KRW (overvalued). Cautious scenario 630.96 KRW, optimistic scenario 1,195 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Dilli Illustrate Inc (131180)?
Dilli Illustrate Inc reported trailing-twelve-month revenue of about 39.1B KRW (latest available figure, as of Nov 3, 2026).
Does Dilli Illustrate Inc pay a dividend?
Dilli Illustrate Inc currently shows a dividend yield of 4.46% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Dilli Illustrate Inc (131180)?
Dilli Illustrate Inc has a dividend yield of 4.5%. Our assessment: Safety not assessed. Payout ratio and cash coverage are not available, so we do not judge how safe this dividend is.
What is the intrinsic value of Dilli Illustrate Inc (131180)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dilli Illustrate Inc it is 955.99 KRW per share (as of Nov 3, 2026), against a price of 3,835 KRW. It is the blended result of 15 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Dilli Illustrate Inc stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 131180 trades above its calculated fair value: price 3,835 KRW, fair value 955.99 KRW, a gap of about −75% (overvalued). 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 131180?
No. The price is what the market pays today (3,835 KRW); the fair value is what the company's own numbers justify (955.99 KRW). For Dilli Illustrate Inc the two are 2,879 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Dilli Illustrate Inc worth?
The market values Dilli Illustrate Inc at about 21.3B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 3,835 KRW; our models calculate a fair value of 955.99 KRW per share.
What do the bullish and bearish scenarios say about 131180?
Our models span a range for Dilli Illustrate Inc: cautious scenario 630.96 KRW, base 955.99 KRW, optimistic 1,195 KRW per share (as of Nov 3, 2026, price 3,835 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 131180 from its 52-week high?
Dilli Illustrate Inc trades at 3,835 KRW, about 24% below its 52-week high of 5,035 KRW and 10% above the low of 3,480 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 955.99 KRW is for.
Which stocks are comparable to Dilli Illustrate Inc?
From the same area (Technology) we also value Bixolon Co, NVIDIA Corporation, Microsoft Corporation, Taiwan Semiconductor Manufacturing Company, 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 Dilli Illustrate Inc stock attractive at the current price?
The data as of Nov 3, 2026: price 3,835 KRW, calculated fair value 955.99 KRW (−75%), Quality Score 50/100, from 15 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 131180 calculated?
We run Dilli Illustrate Inc through 15 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 955.99 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. Dilli Illustrate Inc itself currently trades above fair value. 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 Dilli Illustrate Inc (131180)?
The closing price on Nov 9, 2026 was 3,835 KRW. Our model-based fair value is 955.99 KRW, about 75% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dilli Illustrate Inc right now?
The price sits above even our optimistic bull case (1,195 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (630.96 KRW to 1,195 KRW) leaves room in how you read the outcome.
Key figures of Dilli Illustrate Inc
How large is the market capitalisation of Dilli Illustrate Inc (131180)?
The market capitalisation of Dilli Illustrate Inc is 21.3B KRW (≈ $15.8M). 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 Dilli Illustrate Inc (131180)?
The price-to-sales ratio of Dilli Illustrate Inc is 0.57 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Dilli Illustrate Inc (131180)?
The dividend yield of Dilli Illustrate Inc is 4.5%. 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 Dilli Illustrate Inc (131180)?
The net margin of Dilli Illustrate Inc is 8.9% (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 Dilli Illustrate Inc (131180)?
The return on equity (ROE) of Dilli Illustrate Inc is 695% (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 Dilli Illustrate Inc (131180)?
On an EBIT basis the return on assets of Dilli Illustrate Inc is 1.8% (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 Dilli Illustrate Inc (131180)?
The operating margin of Dilli Illustrate Inc is 6.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dilli Illustrate Inc (131180)?
Revenue at Dilli Illustrate Inc is growing +23.0% versus a year earlier (3y avg −4.6%). 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 Dilli Illustrate Inc (131180)?
Earnings per share at Dilli Illustrate Inc are growing +215% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Dilli Illustrate Inc (131180) generate?
The free cash flow of Dilli Illustrate Inc is −3.9B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Dilli Illustrate Inc (131180) carry?
The net debt of Dilli Illustrate Inc is 1.6B KRW (fiscal year 2022). 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 Dilli Illustrate Inc in the live analysis
One click puts Dilli Illustrate Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 3, 2026