Drb Industrial (163560) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Drb Industrial KRW 11,470, price KRW 5,420, upside +111.6%, quality 57 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Drb Industrial for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 5,238 KRW – 9,800 KRW · fair‑value band 9,480 KRW – 11,470 KRW · the 5,420 KRW price screens below the 11,470 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Drb Industrial in your weekly email
Every Wednesday you see whether Drb Industrial 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.
DRB Industrial Co., Ltd. manufactures and distributes rubber belts in Korea.
Show more
DRB Industrial Co., Ltd. manufactures and distributes rubber belts in Korea. The company offers vehicle sealings, such as glass run/channels, door seals, body seals, tailgate seals, and hood seals; construction materials, including low vibration track systems, ballast mats, platform gap fillers, and fastening systems for railway products; rubber fender, automatic cable cover belt, and accessories for marine products; and submerged gaskets, membranes for tanks, shock mounts, diaphragms, water-proof sheets, sluice seals, gas holders, crash cushions, and door seals for civil engineering and industrial materials, as well as rubber dam, eco-tank, multi-function HDPE catch basin, and intercepted flow control device for eco products. It also provides seismic isolation and vibration control products comprising isolation, damper, and structural systems; power transmission belts, such as wrapped belts, raw edge cogged belts, bucket elevator conveyor belts, V-ribbed belts, and timing belts used in industrial, automotive, and agricultural industries. In addition, the company offers conveyor belts, pipe/return pipe conveyor systems, corrugated sidewall conveyor systems, and air floating conveyor systems; and rubber track and undercarriage systems, and rubber pads. Further, it conducts architectural engineering work for performance-based design of structures, seismic isolation vibration control device and structure design, and composite beam design. DRB Industrial Co., Ltd. was founded in 1945 and is headquartered in Busan, South Korea.
Stock analysis
Drb Industrial (163560) currently trades at 5,420 KRW, while our model-based Fair Value estimate is 11,470 KRW, implying the stock looks roughly 52.7% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 16,869 KRW per share, and 13 of the 14 models we run sit above the 5,420 KRW price.
Bear case: the Economic Profit group reads lowest at 11,121 KRW, and 1 of the 14 models stay below the price. Evidence for this calculation is medium.
Scenario range: 9,480 KRW (bear) to 11,470 KRW (bull), the price of 5,420 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 57/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Drb Industrial reported revenue of 365B KRW in FY2025 versus 278B KRW in FY2021, a compound +7.1%/yr. Reported net income was 10.7B KRW in FY2025, compounding +15.1%/yr from FY2021.
Key figures
Market cap 75.3B KRW (≈ $55.4M) · P/S ratio 0.22 · Dividend yield 2.8% · Net margin 2.9% · Return on equity 7.6% · Return on assets (EBIT) 2.8% · Operating margin 8.2% · Revenue (TTM) 373B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 32% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at 112%, 163560 screens cheaper than that median.
Fair Value models
Bear 9,480 KRWFair Value 11,470 KRWBull 11,470 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+8.2%
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.
−2.3%
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.
+8.4%
Start year 2020 (pandemic). Over 10 years: +3.7% 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.
+3.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘ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. 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.
+10.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.5%
Dividend (yield on the price)2.8%
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.6% → 5%
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.Auto Parts · 692 stocks
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). "Drb Industrial Fair Value". https://www.fairvalue-calculator.com/stock/163560
Frequently asked questions
Is Drb Industrial (163560) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 11,470 KRW versus a price of 5,420 KRW, about +112% upside (undervalued).
What is the fair value of 163560?
Our model-based fair value for Drb Industrial is 11,470 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 5,420 KRW.
What is the quality score of 163560?
Drb Industrial has a Quality Score of 57/100. 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 Drb Industrial (163560)?
Our model-based price target is the fair value of 11,470 KRW (as of Sep 24, 2026) from 14 valuation models. Cautious scenario 9,480 KRW, optimistic scenario 11,470 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Drb Industrial stock forecast for 2026?
Our models put fair value at 11,470 KRW, about +112% upside versus a price of 5,420 KRW (undervalued). Cautious scenario 9,480 KRW, optimistic scenario 11,470 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Drb Industrial (163560)?
Drb Industrial reported trailing-twelve-month revenue of about 373B KRW (latest available figure, as of Sep 24, 2026).
Does Drb Industrial pay a dividend?
Drb Industrial currently shows a dividend yield of about 2.77% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of Drb Industrial (163560)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Drb Industrial it is 11,470 KRW per share (as of Sep 24, 2026), against a price of 5,420 KRW. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Drb Industrial stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 163560 trades below its calculated fair value: price 5,420 KRW, fair value 11,470 KRW, a gap of about +112% (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 163560?
No. The price is what the market pays today (5,420 KRW); the fair value is what the company's own numbers justify (11,470 KRW). For Drb Industrial the two are 6,050 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Drb Industrial worth?
The market values Drb Industrial at about 75.3B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 5,420 KRW; our models calculate a fair value of 11,470 KRW per share.
What do the bullish and bearish scenarios say about 163560?
Our models span a range for Drb Industrial: cautious scenario 9,480 KRW, base 11,470 KRW, optimistic 11,470 KRW per share (as of Sep 24, 2026, price 5,420 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Drb Industrial (163560)?
Balance-sheet figures for Drb Industrial (as of Sep 24, 2026): return on equity 7.6%, debt of 0.01 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is 163560 from its 52-week high?
Drb Industrial trades at 5,420 KRW, about 32% below its 52-week high of 7,940 KRW and 2% above the low of 5,300 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 11,470 KRW is for.
Which stocks are comparable to Drb Industrial?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Drb Industrial stock attractive at the current price?
The data as of Sep 24, 2026: price 5,420 KRW, calculated fair value 11,470 KRW (+112%), Quality Score 57/100, from 14 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 163560 calculated?
We run Drb Industrial through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 11,470 KRW, 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 13.0 % above its aggregate fair value. Drb Industrial currently trades 112 % 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 Drb Industrial (163560)?
The closing price on Sep 23, 2026 was 5,420 KRW. Our model-based fair value is 11,470 KRW, about +112% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Drb Industrial right now?
The price is below even our cautious bear case (9,480 KRW). The market is more pessimistic than our downside scenario. Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Drb Industrial
How large is the market capitalisation of Drb Industrial (163560)?
The market capitalisation of Drb Industrial is 75.3B KRW (≈ $55.4M). 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 Drb Industrial (163560)?
The price-to-sales ratio of Drb Industrial is 0.22 (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 Drb Industrial (163560)?
The dividend yield of Drb Industrial is 2.8%. 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 Drb Industrial (163560)?
The net margin of Drb Industrial is 2.9% (fiscal year 2025). 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 Drb Industrial (163560)?
The return on equity (ROE) of Drb Industrial is 7.6% (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 Drb Industrial (163560)?
On an EBIT basis the return on assets of Drb Industrial is 2.8% (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 Drb Industrial (163560)?
The operating margin of Drb Industrial is 8.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Drb Industrial (163560)?
Revenue at Drb Industrial is growing +9.1% versus a year earlier (3y avg −2.3%). 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 Drb Industrial (163560)?
Earnings per share at Drb Industrial are growing +394% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Drb Industrial (163560) generate?
The free cash flow of Drb Industrial is −9.3B 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 Drb Industrial (163560) carry?
The net debt of Drb Industrial is 11.5B KRW (fiscal year 2025). 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 Drb Industrial in the live analysis
One click puts Drb Industrial on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
