EN DE

Hyundai Industrial Co (170030) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 70.7B KRW

HI Hyundai Industrial Co 170030 · KQ
Price4,970 KRW
Fair Value13,474 KRW
Upside+171.1%
Quality53/100
Watch Hyundai Industrial Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.1% net margin
Low debt · negative free cash flow
6.56% dividend yield
Ranks above peers (8/9)
Narrow moat 36/100
Evidence: Medium Range 9,640 KRW – 16,843 KRW Share as image

Fair value as of: Jul 22, 2026

From 14 valuation models · updated 19 days ago

Share price +3.5% over the past month.

A solid business, screening 171% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (9,640 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (53/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

8,700 KRW 4,209 KRW Fair Value 13,474 KRW Mar 2021 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

60‑month range 4,209 KRW – 8,700 KRW · fair‑value band 9,640 KRW – 16,843 KRW · the 4,970 KRW price screens below the 13,474 KRW fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Hyundai Industrial Co (170030) currently trades at 4,970 KRW, while our model-based Fair Value estimate is 13,474 KRW, implying the stock looks roughly 171.1% undervalued today. The Quality Score stands at 53/100 (solid 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: medium), always confirm before acting.

Over the trailing twelve months, Hyundai Industrial Co generated revenue of 375B KRW at a net margin of 4.1%. Revenue grew 8.3% year over year. It earns a return on equity of 9.8%. Net debt stands at 6.3B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 9,640 KRW (bear case) to 16,843 KRW (bull case); at 4,970 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 33% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at 171%, 170030 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 8,860 KRW 9,377 KRW 10,212 KRW 76
ROIC Compounder 5,653 KRW 6,509 KRW 7,258 KRW 72
Growth-Adj P/E 9,640 KRW 13,771 KRW 17,903 KRW 68
All 14 models by family
Earnings-Based
Graham-Dodd 5,390 KRW 21,421 KRW 29,105 KRW 54
Lynch FV 5,310 KRW 7,585 KRW 9,861 KRW 50
PEG = 1.0 5,310 KRW 7,585 KRW 9,861 KRW 46
EPV 5,653 KRW 6,509 KRW 7,258 KRW 59
Multiples
P/E Multiple 13,078 KRW 17,438 KRW 21,797 KRW 63
P/S Multiple 10,106 KRW 13,474 KRW 16,843 KRW 58
P/B Multiple 10,106 KRW 13,474 KRW 16,843 KRW 55
EV/EBIT 11,640 KRW 15,347 KRW 19,055 KRW 53
EV/EBITDA 10,297 KRW 13,557 KRW 16,816 KRW 54
EV/Revenue 8,015 KRW 11,228 KRW 14,441 KRW 43
Asset-Based
NCAV (Graham) 5,419 KRW 7,261 KRW 10,837 KRW 50
Economic Profit
Residual Income 8,860 KRW 9,377 KRW 10,212 KRW 76
ROIC Compounder 5,653 KRW 6,509 KRW 7,258 KRW 72
Growth Earnings
Growth-Adj P/E 9,640 KRW 13,771 KRW 17,903 KRW 68

Widest divergence: Growth Earnings (13,771 KRW) versus Economic Profit (6,509 KRW). Highest evidence: Residual Income (76).

Notify me when 170030 reaches fair value

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

Key figures & financial health

Revenue (TTM) 375B KRW
Revenue growth (YoY) +8.3%
Net margin 4.1%
Return on equity 9.8%
Free cash flow −26.7B KRW FY2025
Operating margin 6.1%
More key figures
Dividend yield 5.9%
EPS growth (YoY) +259%
Net debt 6.3B KRW FY2025

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

Quality Score breakdown

Overall quality 53/100

Of which business quality 52 · Market factors (momentum, volatility) 32

Profitability 44
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 4
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 62
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 84
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

Hyundai Industrial Co., Ltd. manufactures and sells automotive seat components in South Korea and internationally. It offers seat pads, arm rests, head rests, and seat side pads, as well as back boards and shield covers. The company was founded in 1969 and is headquartered in Ulsan, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hyundai Industrial Co reported revenue of 368B KRW in FY2025 versus 249B KRW in FY2021, a compound +10.2%/yr. Reported net income was 11.8B KRW in FY2025, compounding −1.6%/yr from FY2021.

Growth Quality 53/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
368B KRW
Latest YoY
+12.5%
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.
+9.7%
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.
+11.9%
Avg. growth/yr (12Y) 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.
+7.5%
Revenue +10.2%/yr
FY21 249B KRW
FY22 278B KRW
FY23 308B KRW
FY24 327B KRW
FY25 368B KRW
Net income −1.6%/yr
FY21 12.6B KRW
FY22 11.4B KRW
FY23 13.5B KRW
FY24 13.3B KRW
FY25 11.8B KRW

Watch 170030: 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). "Hyundai Industrial Co Fair Value". https://www.fairvalue-calculator.com/stock/170030

Peer Group

Auto Parts · 642 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 53 · Above median
Fair Value upside +171% · Top 25%
Return on equity (TTM) 10% · Above median
Return on assets 4% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 6% · Below median
Revenue growth 8% · Above median
Dividend yield (TTM) 6.6% · Top 25%

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 16
FUTURE 42 · sector 23
PAST 39 · sector 26
HEALTH 100 · sector 95
DIVIDEND 100 · sector 30

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

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Hyundai Industrial Co 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 Hyundai Industrial Co (170030) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 13,474 KRW versus a price of 4,970 KRW, about +171% (undervalued).
What is the fair value of 170030?
Our model-based fair value for Hyundai Industrial Co is 13,474 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 4,970 KRW.
What is the quality score of 170030?
Hyundai Industrial Co has a Quality Score of 53/100. 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 Hyundai Industrial Co (170030)?
Hyundai Industrial Co reported trailing-twelve-month revenue of about 375B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 170030?
The net profit margin of Hyundai Industrial Co is about 4.1%, meaning it keeps roughly 4.1% of revenue as net income. Based on the latest reported figures.
Does Hyundai Industrial Co pay a dividend?
Hyundai Industrial Co currently shows a dividend yield of about 5.92% relative to its recent price (as of Jul 22, 2026).

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 Hyundai Industrial Co 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.