EN DE

KineMaster Corporation (139670) Fair Value & Analysis

Technology · KR · Market cap 20.8B KRW

KC KineMaster Corporation 139670 · KQ
Price1,619 KRW
Fair Value2,171 KRW
Upside+34.1%
Quality58/100
Watch KineMaster Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 35.4% net margin
Low debt · generates free cash flow
Ranks above peers (8/10)
Moderate moat 58/100
Evidence: High Range 1,628 KRW – 2,713 KRW Share as image

Fair value as of: Jul 20, 2026

From 24 valuation models · updated 20 days ago

Share price +10.8% over the past month.

A solid business, screening 34% undervalued on our models.

What matters now

  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from 1,628 KRW (bear) to 2,713 KRW (bull), base 2,171 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 58/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

61,100 KRW 1,356 KRW Fair Value 2,171 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 1,356 KRW – 61,100 KRW · fair‑value band 1,628 KRW – 2,713 KRW · the 1,619 KRW price screens below the 2,171 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

KineMaster Corporation (139670) currently trades at 1,619 KRW, while our model-based Fair Value estimate is 2,171 KRW, implying the stock looks roughly 34.1% undervalued today. The Quality Score stands at 58/100 (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, KineMaster Corporation generated revenue of 11.9B KRW at a net margin of 35.4%. Revenue declined 10.0% year over year. It earns a return on equity of 16.2%. Fundamentals as of Jul 20, 2026

Our scenario range runs from 1,628 KRW (bear case) to 2,713 KRW (bull case); at 1,619 KRW, the current price sits below 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 47% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at 34%, 139670 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 1,808 KRW 2,573 KRW 3,881 KRW 80
Residual Income 1,726 KRW 2,198 KRW 5,839 KRW 76
Rev-Margin DCF 817.43 KRW 1,164 KRW 1,610 KRW 74
All 24 models by family
DCF Models
FCF DCF 1,715 KRW 2,503 KRW 3,962 KRW 38
Owner Earnings 2,389 KRW 3,441 KRW 5,390 KRW 31
5Y Revenue Exit 817.43 KRW 1,117 KRW 1,547 KRW 39
5Y EBITDA Exit 995.66 KRW 1,425 KRW 1,995 KRW 41
5Y P/E Exit 2,390 KRW 3,839 KRW 5,567 KRW 38
10Y Revenue Exit 1,139 KRW 1,394 KRW 1,647 KRW 36
10Y EBITDA Exit 1,263 KRW 1,584 KRW 1,909 KRW 37
10Y P/E Exit 2,109 KRW 3,077 KRW 4,007 KRW 35
Earnings-Based
Graham-Dodd 1,645 KRW 2,010 KRW 2,261 KRW 54
EPV 20.46 KRW 72.48 KRW 118.01 KRW 59
Dividend Discount
Gordon GGM 213.47 KRW 233.65 KRW 264.41 KRW 70
DDM Multi-Stage 213.47 KRW 267.83 KRW 344.02 KRW 61
Multiples
P/E Multiple 3,628 KRW 4,837 KRW 6,046 KRW 63
P/S Multiple 1,628 KRW 2,171 KRW 2,713 KRW 58
P/B Multiple 3,084 KRW 4,112 KRW 5,139 KRW 55
EV/EBIT 593.25 KRW 888.23 KRW 1,183 KRW 53
EV/EBITDA 686.25 KRW 1,012 KRW 1,338 KRW 54
EV/Revenue 304.83 KRW 560.47 KRW 816.12 KRW 43
Asset-Based
NCAV (Graham) 898.52 KRW 1,204 KRW 1,797 KRW 50
Growth DCF
Growth DCF 1,808 KRW 2,573 KRW 3,881 KRW 80
Rev-Margin DCF 817.43 KRW 1,164 KRW 1,610 KRW 74
Economic Profit
Residual Income 1,726 KRW 2,198 KRW 5,839 KRW 76
ROIC Compounder 20.46 KRW 72.48 KRW 118.01 KRW 72
Growth Earnings
Growth-Adj P/E 2,567 KRW 3,667 KRW 4,766 KRW 68

Widest divergence: Growth Earnings (3,667 KRW) versus Earnings-Based (72.48 KRW). Highest evidence: Growth DCF (80).

Notify me when 139670 reaches fair value

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

Key figures & financial health

Revenue (TTM) 11.9B KRW
Revenue growth (YoY) -10.0%
Net margin 35.4%
Return on equity 16.2%
Free cash flow 2.9B KRW FY2025
Operating margin 11.4%
More key figures
EPS growth (YoY) +44.2%

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 62 · Market factors (momentum, volatility) 22

Profitability 67
Margins and returns on capital today
Quality Growth 13
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 35
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 6
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 75
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

KineMaster Corporation engages in the development of multimedia software for mobile devices in South Korea. The company offers KineMasterMobile, a video editing app that offers tools; and NexPlayer, a multiscreen player integrated into apps and Websites offering OTT services to enable stable HLS and MPEG-DASH streaming.

Full company description

KineMaster Corporation engages in the development of multimedia software for mobile devices in South Korea. The company offers KineMasterMobile, a video editing app that offers tools; and NexPlayer, a multiscreen player integrated into apps and Websites offering OTT services to enable stable HLS and MPEG-DASH streaming. The company was formerly known as NexStreaming Corp. KineMaster Corporation was founded in 2002 and is headquartered in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

KineMaster Corporation reported revenue of 12.3B KRW in FY2025 versus 23.6B KRW in FY2021, a compound −15.1%/yr. Reported net income was 3.4B KRW in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
12.3B KRW
Latest YoY
−8.1%
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.
−14.2%
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.
−16.3%
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.
−3.1%
Revenue −15.1%/yr
FY21 23.6B KRW
FY22 19.4B KRW
FY23 16.8B KRW
FY24 13.3B KRW
FY25 12.3B KRW
Net income
FY21 −1.3B KRW
FY22 −15.3B KRW
FY23 2.6B KRW
FY24 4.4B KRW
FY25 3.4B KRW

Watch 139670: 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). "KineMaster Corporation Fair Value". https://www.fairvalue-calculator.com/stock/139670

Peer Group

Software - Application · 709 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 58 · Above median
Fair Value upside +34% · Top 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 2% · Above median
Net margin (TTM) 35% · Top 25%
Operating margin (TTM) 11% · Above median
Revenue growth -10% · Bottom 25%
Debt / equity 0.22× · Higher than median

Valuation Multiples vs Software - Application median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 2.9× · 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 79 · sector 0
FUTURE 0 · sector 38
PAST 65 · sector 13
HEALTH 89 · sector 98
DIVIDEND 0 · sector 28

Insider activity: 45/100

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 Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare KineMaster Corporation 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 KineMaster Corporation (139670) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 2,171 KRW versus a price of 1,619 KRW, about +34% (undervalued).
What is the fair value of 139670?
Our model-based fair value for KineMaster Corporation is 2,171 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 1,619 KRW.
What is the quality score of 139670?
KineMaster Corporation has a Quality Score of 58/100. 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 KineMaster Corporation (139670)?
KineMaster Corporation reported trailing-twelve-month revenue of about 11.9B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 139670?
The net profit margin of KineMaster Corporation is about 35.4%, meaning it keeps roughly 35.4% 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 KineMaster Corporation 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.