SUNIC SYSTEM Co. Ltd (171090) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of SUNIC SYSTEM Co. Ltd stock KRW 66,150, price KRW 61,300, upside +7.9%, quality 72 out of 100. Rating: fairly valued. Calculated from audited financials with 24 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 7, 2026.
How to read this chart
60‑month range 12,706 KRW – 131,000 KRW · fair‑value band 28,940 KRW – 82,819 KRW · the 61,300 KRW price screens below the 66,150 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow SUNIC SYSTEM Co. in your weekly email
Every Wednesday you see whether SUNIC SYSTEM Co. 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.
SUNIC SYSTEM Co., Ltd. manufactures and sells OLED deposition equipment and semiconductor vacuum equipment in Korea. It offers OLED equipment, such as medium/big and medium/small sized cluster type, as well as medium/small sized inline type evaporation equipment systems.
Show moreShow less
The company was founded in 1990 and is headquartered in Suwon-si, South Korea.
Stock analysis
SUNIC SYSTEM Co. Ltd (171090) currently trades at 61,300 KRW, while our model-based Fair Value estimate is 66,150 KRW, so the stock looks roughly fairly valued today (gap 7.3%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 506,702 KRW per share, and 22 of the 24 models we run sit above the 61,300 KRW price.
Bear case: the Economic Profit group reads lowest at 82,478 KRW, and 2 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 28,940 KRW (bear) to 82,819 KRW (bull), the price of 61,300 KRW sits inside 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 72/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
SUNIC SYSTEM Co. Ltd reported revenue of 516B KRW in FY2025 versus 46.2B KRW in FY2021, a compound +82.8%/yr. Reported net income was 96.5B KRW in FY2025.
Key figures
Market cap 590B KRW (≈ $436M) Small · P/E ratio 45.3 · P/S ratio 1.75 · EPS (TTM) 1,353 KRW · Dividend yield 1.6% · Net margin 3.8% · Return on equity 9.3% · Return on assets (EBIT) 5.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (medium confidence).
What moves the price
The share trades about 53% below its 52-week high and 45% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at 8%, 171090 screens cheaper than that median.
Fair Value models
Bear28,940 KRWFair Value 66,150 KRWBull82,819 KRW
Price 61,300 KRW · Upside +7.9%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (302.55 KRW per share) are deliberately not added.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.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+356.7%
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.
+91.0%
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.
+51.0%
Start year 2020 (pandemic). Over 10 years: +33.4% a year
Revenue growth 10 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.
+33.4%
’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.
+83.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+81.5%
Dividend (yield on the price)1.6%
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.81.5% vs 13.3%, 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.5% → 22%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−0.3%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −2.3% a year for the price.
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.Semiconductors · 369 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score72 · Top 25%
Fair Value upside+5.0% · Top 25%
Profitability
Return on equity (12 months)9.3% · Above median
Return on assets26.4% · Top 25%
Net margin (12 months)3.8% · Below median
Operating margin (12 months)−50.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−89.3% · Bottom 25%
Dividend yield (12 months)1.6% · Above median
Balance sheet
Debt / equity0.18× · Above median
Valuation Multiplesvs Semiconductors median · lower = cheaper
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). "SUNIC SYSTEM Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/171090
Frequently asked questions
Is SUNIC SYSTEM Co. Ltd (171090) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 66,150 KRW versus a price of 61,300 KRW, about +8% upside (fairly valued).
What is the fair value of 171090?
Our model-based fair value for SUNIC SYSTEM Co. Ltd is 66,150 KRW (as of Nov 7, 2026), built from audited fundamentals. The current price: 61,300 KRW.
What is the quality score of 171090?
SUNIC SYSTEM Co. Ltd has a Quality Score of 72/100. 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 SUNIC SYSTEM Co. Ltd (171090)?
Our model-based price target is the fair value of 66,150 KRW (as of Nov 7, 2026) from 24 valuation models. Cautious scenario 28,940 KRW, optimistic scenario 82,819 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the SUNIC SYSTEM Co. Ltd stock forecast for 2026?
Our models put fair value at 66,150 KRW, about +8% upside versus a price of 61,300 KRW (fairly valued). Cautious scenario 28,940 KRW, optimistic scenario 82,819 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of SUNIC SYSTEM Co. Ltd (171090)?
SUNIC SYSTEM Co. Ltd reported trailing-twelve-month revenue of about 346B KRW (latest available figure, as of Nov 7, 2026).
Does SUNIC SYSTEM Co. Ltd pay a dividend?
SUNIC SYSTEM Co. Ltd currently shows a dividend yield of 1.63% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of SUNIC SYSTEM Co. Ltd (171090) and when is the ex-dividend date?
SUNIC SYSTEM Co. Ltd pays a dividend of 1,000 KRW per share a year, a dividend yield of 1.6%. The last ex-dividend date was Dec 29, 2025. The payout ratio is 73.9% of earnings. Free cash flow covers the dividend 7.45 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into SUNIC SYSTEM Co. Ltd (171090)?
For today's price to be fair in a discounted-cash-flow model, SUNIC SYSTEM Co. Ltd would have to grow free cash flow by -0.3 % per year for five years (discount rate 13.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +51.0 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 171090 use?
Our models discount SUNIC SYSTEM Co. Ltd at 13.4 %: a base by market capitalisation (small), damped by beta 1.59, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For SUNIC SYSTEM Co. Ltd that is -0.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.4 %) and the same formula as our fair value.
How much growth has SUNIC SYSTEM Co. Ltd (171090) delivered so far?
Over the past 5 years revenue at SUNIC SYSTEM Co. Ltd grew +51.0 % a year. The price currently implies free-cash-flow growth of -0.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of SUNIC SYSTEM Co. Ltd (171090) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into SUNIC SYSTEM Co. Ltd (-0.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of SUNIC SYSTEM Co. Ltd (171090)?
The free-cash-flow yield on the price is 13.26 %: that much free cash flow SUNIC SYSTEM Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SUNIC SYSTEM Co. Ltd (171090)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SUNIC SYSTEM Co. Ltd it is 66,150 KRW per share (as of Nov 7, 2026), against a price of 61,300 KRW. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is SUNIC SYSTEM Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 171090 trades below its calculated fair value: price 61,300 KRW, fair value 66,150 KRW, a gap of about +8% (fairly valued). 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 171090?
No. The price is what the market pays today (61,300 KRW); the fair value is what the company's own numbers justify (66,150 KRW). For SUNIC SYSTEM Co. Ltd the two are 4,850 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is SUNIC SYSTEM Co. Ltd worth?
The market values SUNIC SYSTEM Co. Ltd at about 590B KRW (market capitalisation, as of Nov 7, 2026). Per share that is 61,300 KRW; our models calculate a fair value of 66,150 KRW per share.
What do the bullish and bearish scenarios say about 171090?
Our models span a range for SUNIC SYSTEM Co. Ltd: cautious scenario 28,940 KRW, base 66,150 KRW, optimistic 82,819 KRW per share (as of Nov 7, 2026, price 61,300 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 171090?
SUNIC SYSTEM Co. Ltd trades at a price-to-earnings ratio of 45.3 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 66,150 KRW is built from several models across several years. Other multiples: P/B 4.2, P/S 1.8, EV/EBITDA 6.9.
How solid is the balance sheet of SUNIC SYSTEM Co. Ltd (171090)?
Balance-sheet figures for SUNIC SYSTEM Co. Ltd (as of Nov 7, 2026): return on equity 9.3%, debt of 0.18 per unit of equity. They feed the Quality Score of 72/100, which measures business quality independently of the share price.
How far is 171090 from its 52-week high?
SUNIC SYSTEM Co. Ltd trades at 61,300 KRW, about 53% below its 52-week high of 131,000 KRW and 45% above the low of 42,238 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 66,150 KRW is for.
Which stocks are comparable to SUNIC SYSTEM Co. Ltd?
From the same area (Technology) we also value NVIDIA Corporation, Taiwan Semiconductor Manufacturing Company, Broadcom Inc, Micron Technology, Inc, 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 SUNIC SYSTEM Co. Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price 61,300 KRW, calculated fair value 66,150 KRW (+8%), Quality Score 72/100, from 24 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 171090 calculated?
We run SUNIC SYSTEM Co. Ltd through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 66,150 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. SUNIC SYSTEM Co. Ltd currently trades 7% 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 SUNIC SYSTEM Co. Ltd (171090)?
The closing price on Nov 9, 2026 was 61,300 KRW. Our model-based fair value is 66,150 KRW, about +8% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SUNIC SYSTEM Co. Ltd right now?
The model range is unusually wide (28,940 KRW to 82,819 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of SUNIC SYSTEM Co. Ltd
How large is the market capitalisation of SUNIC SYSTEM Co. Ltd (171090)?
The market capitalisation of SUNIC SYSTEM Co. Ltd is 590B KRW (≈ $436M). 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 SUNIC SYSTEM Co. Ltd (171090)?
The price-to-sales ratio of SUNIC SYSTEM Co. Ltd is 1.75 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of SUNIC SYSTEM Co. Ltd (171090)?
Earnings per share at SUNIC SYSTEM Co. Ltd are 1,353 KRW (price ÷ EPS = P/E 45.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of SUNIC SYSTEM Co. Ltd (171090)?
The dividend yield of SUNIC SYSTEM Co. Ltd is 1.6% (payout 73.9%). 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 SUNIC SYSTEM Co. Ltd (171090)?
The net margin of SUNIC SYSTEM Co. Ltd is 3.8% (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 SUNIC SYSTEM Co. Ltd (171090)?
The return on equity (ROE) of SUNIC SYSTEM Co. Ltd is 9.3% (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 SUNIC SYSTEM Co. Ltd (171090)?
On an EBIT basis the return on assets of SUNIC SYSTEM Co. Ltd is 5.3% (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 SUNIC SYSTEM Co. Ltd (171090)?
The operating margin of SUNIC SYSTEM Co. Ltd is −50.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SUNIC SYSTEM Co. Ltd (171090)?
Revenue at SUNIC SYSTEM Co. Ltd is growing −89.3% versus a year earlier (3y avg +91.0%). 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 SUNIC SYSTEM Co. Ltd (171090)?
Earnings per share at SUNIC SYSTEM Co. Ltd are growing +504% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does SUNIC SYSTEM Co. Ltd (171090) carry?
The net debt of SUNIC SYSTEM Co. Ltd is 16.6B KRW (fiscal year 2024, ≈ 0.2 yrs of FCF). 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 SUNIC SYSTEM Co. Ltd in the live analysis
One click puts SUNIC SYSTEM Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026