EN DE

Nobland International Inc (145170) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 48.9B KRW

NI Nobland International Inc 145170 · KQ
Price3,000 KRW
Fair Value5,262 KRW
Upside+75.4%
Quality43/100
Watch Nobland International Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 0.5% net margin
Low debt · negative free cash flow
Trails peers (3/9)
Narrow moat 22/100
Evidence: High Range 3,947 KRW – 7,739 KRW Share as image

Fair value as of: Jul 22, 2026

From 16 valuation models · updated 19 days ago

Share price −4.2% over the past month.

Below-average quality, screening 75% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (43/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (3,947 KRW). The market is more pessimistic than our downside scenario.
  • A fairly wide model range (3,947 KRW to 7,739 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

27,150 KRW 2,545 KRW Fair Value 5,262 KRW May 2024 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

27‑month range 2,545 KRW – 27,150 KRW · fair‑value band 3,947 KRW – 7,739 KRW · the 3,000 KRW price screens below the 5,262 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Nobland International Inc (145170) currently trades at 3,000 KRW, while our model-based Fair Value estimate is 5,262 KRW, implying the stock looks roughly 75.4% undervalued today. The Quality Score stands at 43/100 (below-average quality), in the Consumer Cyclical 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, Nobland International Inc generated revenue of 612B KRW at a net margin of 0.5%. Revenue grew 5.8% year over year. It earns a return on equity of 1.9%. Net debt stands at 168B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 3,947 KRW (bear case) to 7,739 KRW (bull case); at 3,000 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 51% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -3% fair-value upside, at 75%, 145170 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
Residual Income 6,799 KRW 6,568 KRW 5,591 KRW 76
ROIC Compounder 5,223 KRW 6,252 KRW 7,153 KRW 72
Gordon GGM 84.10 KRW 174.86 KRW 277.39 KRW 70
All 16 models by family
Earnings-Based
Graham-Dodd 2,105 KRW 7,754 KRW 10,473 KRW 54
Lynch FV 1,855 KRW 2,650 KRW 3,445 KRW 50
PEG = 1.0 1,855 KRW 2,650 KRW 3,445 KRW 46
EPV 5,223 KRW 6,252 KRW 7,153 KRW 59
Dividend Discount
Gordon GGM 84.10 KRW 174.86 KRW 277.39 KRW 70
DDM Multi-Stage 84.10 KRW 147.44 KRW 183.52 KRW 61
Multiples
P/E Multiple 5,108 KRW 6,810 KRW 8,513 KRW 63
P/S Multiple 3,947 KRW 5,262 KRW 6,578 KRW 58
P/B Multiple 3,947 KRW 5,262 KRW 6,578 KRW 55
EV/EBIT 9,512 KRW 13,000 KRW 16,488 KRW 53
EV/EBITDA 13,579 KRW 18,423 KRW 23,266 KRW 54
EV/Revenue 6,517 KRW 9,717 KRW 12,918 KRW 43
Asset-Based
NCAV (Graham) 4,680 KRW 6,271 KRW 9,360 KRW 50
Economic Profit
Residual Income 6,799 KRW 6,568 KRW 5,591 KRW 76
ROIC Compounder 5,223 KRW 6,252 KRW 7,153 KRW 72
Growth Earnings
Growth-Adj P/E 3,569 KRW 5,098 KRW 6,628 KRW 68

Widest divergence: Multiples (6,810 KRW) versus Dividend Discount (147.44 KRW). Highest evidence: Residual Income (76).

Notify me when 145170 reaches fair value

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

Key figures & financial health

Revenue (TTM) 612B KRW
Revenue growth (YoY) +5.8%
Net margin 0.5%
Return on equity 1.9%
Free cash flow −29.8B KRW FY2025
Operating margin 4.4%
More key figures
EPS growth (YoY) -42.8%
Net debt 168B KRW FY2025

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

Quality Score breakdown

Overall quality 43/100

Of which business quality 43 · Market factors (momentum, volatility) 22

Profitability 41
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 4
Earnings quality: real cash, not paper profit
Fin. Strength 50
Balance sheet, leverage, solvency risk
Investment 45
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 5
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 64
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

Nobland International Inc. designs and exports knit and woven materials in South Korea and internationally. It also offers labels, buttons, and zippers. The company was founded in 1994 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nobland International Inc reported revenue of 602B KRW in FY2025 versus 470B KRW in FY2021, a compound +6.4%/yr. Reported net income was 5.1B KRW in FY2025, compounding −17.3%/yr from FY2021.

Growth Quality 32/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
602B KRW
Latest YoY
+10.2%
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.
+2.9%
Revenue +6.4%/yr
FY21 470B KRW
FY22 553B KRW
FY23 459B KRW
FY24 546B KRW
FY25 602B KRW
Net income −17.3%/yr
FY21 10.9B KRW
FY22 29.3B KRW
FY23 842M KRW
FY24 −17.0B KRW
FY25 5.1B KRW

Watch 145170: 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). "Nobland International Inc Fair Value". https://www.fairvalue-calculator.com/stock/145170

Peer Group

Apparel Manufacturing · 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 43 · Bottom 25%
Fair Value upside +75% · Top 25%
Return on equity (TTM) 2% · Below median
Return on assets 2% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 6% · Above median
Debt / equity 0.16× · Higher than median

Valuation Multiples vs Apparel Manufacturing median · lower = cheaper

EV/EBITDA 0.8× · 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 100 · sector 32
FUTURE 29 · sector 4
PAST 8 · sector 21
HEALTH 92 · sector 98
DIVIDEND 0 · sector 49

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

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 163.45 kr 165.47 +1%
Ralph Lauren Corporation RL $374.08 $224.21 -40%
Moncler S.p.A MONC €52.08 €50.69 -3%
Gildan Activewear Inc GIL C$73.17 C$32.85 -55%
LPP SA LPP 19,380 PLN 17,754 PLN -8%
Bosideng International Holdings 3998 HK$4.88 HK$5.92 +21%
Youngor Fashion Co 600177 ¥7.57 ¥5.59 -26%
Page Industries Limited PAGEIND ₹39,900 ₹12,395 -69%
Hla Group 600398 ¥6.05 ¥9.92 +64%
Eclat Textile Co 1476 333.50 TWD 357.81 TWD +7%

Compare Nobland International Inc 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 Nobland International Inc (145170) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 5,262 KRW versus a price of 3,000 KRW, about +75% (undervalued).
What is the fair value of 145170?
Our model-based fair value for Nobland International Inc is 5,262 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 3,000 KRW.
What is the quality score of 145170?
Nobland International Inc has a Quality Score of 43/100. 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 Nobland International Inc (145170)?
Nobland International Inc reported trailing-twelve-month revenue of about 612B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 145170?
The net profit margin of Nobland International Inc is about 0.5%, meaning it keeps roughly 0.5% 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 Nobland International Inc 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.