EN DE

Pavonine Co (177830) Fair Value & Analysis

Technology · KR · Market cap 25.4B KRW

PC Pavonine Co 177830 · KQ
Price2,370 KRW
Fair Value3,947 KRW
Upside+66.5%
Quality43/100
Watch Pavonine Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -3.5% net margin
Low debt · generates free cash flow
3.38% dividend yield
Mixed vs. peers (4/10)
Narrow moat 13/100
Evidence: Medium Range 2,722 KRW – 5,937 KRW Share as image

Fair value as of: Jul 22, 2026

From 13 valuation models · updated 19 days ago

Share price −1.5% over the past month.

Below-average quality, screening 67% 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 (2,722 KRW). The market is more pessimistic than our downside scenario.
  • A fairly wide model range (2,722 KRW to 5,937 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

6,202 KRW 2,330 KRW Fair Value 3,947 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 2,330 KRW – 6,202 KRW · fair‑value band 2,722 KRW – 5,937 KRW · the 2,370 KRW price screens below the 3,947 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

Pavonine Co (177830) currently trades at 2,370 KRW, while our model-based Fair Value estimate is 3,947 KRW, implying the stock looks roughly 66.5% undervalued today. The Quality Score stands at 43/100 (below-average 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: medium), always confirm before acting.

Over the trailing twelve months, Pavonine Co generated revenue of 129B KRW at a net margin of -3.5%. Revenue declined 10.0% year over year. It earns a return on equity of -6.6%. Net debt stands at 45.0B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 2,722 KRW (bear case) to 5,937 KRW (bull case); at 2,370 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 29% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -73% fair-value upside, at 67%, 177830 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 2,516 KRW 3,365 KRW 4,525 KRW 80
Rev-Margin DCF 2,433 KRW 3,515 KRW 4,679 KRW 74
ROIC Compounder 1,534 KRW 1,720 KRW 1,883 KRW 72
All 13 models by family
DCF Models
FCF DCF 2,458 KRW 3,372 KRW 4,680 KRW 38
5Y Revenue Exit 2,433 KRW 3,496 KRW 4,806 KRW 39
5Y EBITDA Exit 6,680 KRW 11,066 KRW 16,023 KRW 41
10Y Revenue Exit 2,362 KRW 3,314 KRW 4,495 KRW 36
10Y EBITDA Exit 5,080 KRW 8,436 KRW 12,685 KRW 37
Earnings-Based
EPV 1,534 KRW 1,720 KRW 1,883 KRW 59
Multiples
EV/EBIT 3,581 KRW 4,635 KRW 5,689 KRW 53
EV/EBITDA 10,306 KRW 13,602 KRW 16,898 KRW 54
EV/Revenue 2,550 KRW 3,464 KRW 4,378 KRW 43
Asset-Based
NCAV (Graham) 3,335 KRW 4,468 KRW 6,669 KRW 50
Growth DCF
Growth DCF 2,516 KRW 3,365 KRW 4,525 KRW 80
Rev-Margin DCF 2,433 KRW 3,515 KRW 4,679 KRW 74
Economic Profit
ROIC Compounder 1,534 KRW 1,720 KRW 1,883 KRW 72

Widest divergence: Multiples (4,635 KRW) versus Earnings-Based (1,720 KRW). Highest evidence: Growth DCF (80).

Notify me when 177830 reaches fair value

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

Key figures & financial health

Revenue (TTM) 129B KRW
Revenue growth (YoY) -10.0%
Net margin -3.5%
Return on equity -6.6%
Free cash flow 2.1B KRW FY2025
Operating margin 0.2%
More key figures
Dividend yield 3.2%
EPS growth (YoY) -58.4%
Net debt 45.0B 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 42 · Market factors (momentum, volatility) 40

Profitability 19
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 22
Earnings quality: real cash, not paper profit
Fin. Strength 34
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 94
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

Pavonine Co., Ltd. manufactures and sells TVs, medical devices, industrial equipment, and household appliances in South Korea and rest of Asia. The company offers TV appearance products and signage, such as the terrace external TV, digital signage, LED electric bulletin boards, electronic blackboards, curved game monitors, and kiosks.

Full company description

Pavonine Co., Ltd. manufactures and sells TVs, medical devices, industrial equipment, and household appliances in South Korea and rest of Asia. The company offers TV appearance products and signage, such as the terrace external TV, digital signage, LED electric bulletin boards, electronic blackboards, curved game monitors, and kiosks. It also offers metal fittings and structures for medical devices, such as x-rays, ultrasonics, ventilators, and chest x-rays equipment. In addition, the company offers household appliances, such as doors, wine cellers, door in door refrigerators, stainless dishwashers, monogram bin and trims, café handle series, over the range, and refrigerator rotating bins. Further, it provides industrial equipment, including roof cross bars for vehicles, kimchi cases, wall ovens, and dimchaes. The company was formerly known as EO Precision Industry Co., Ltd. and changed its name to Pavonine Co., Ltd. in December 2002. Pavonine Co., Ltd. was founded in 1997 and is headquartered in Incheon, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Pavonine Co reported revenue of 133B KRW in FY2025 versus 126B KRW in FY2021, a compound +1.2%/yr. Reported net income was −3.7B KRW in FY2025.

Growth Quality 20/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
133B KRW
Latest YoY
−0.2%
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.
+3.9%
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.
−1.3%
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.
+4.1%
Revenue +1.2%/yr
FY21 126B KRW
FY22 118B KRW
FY23 121B KRW
FY24 133B KRW
FY25 133B KRW
Net income
FY21 7.0B KRW
FY22 7.3B KRW
FY23 146M KRW
FY24 7.3B KRW
FY25 −3.7B KRW

Watch 177830: 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). "Pavonine Co Fair Value". https://www.fairvalue-calculator.com/stock/177830

Peer Group

Electronic Components · 625 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 +67% · Top 25%
Return on assets 1% · Below median
Net margin (TTM) -4% · Bottom 25%
Operating margin (TTM) 0% · Below median
Revenue growth -10% · Bottom 25%
Dividend yield (TTM) 3.4% · Top 25%
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/FCF 0.0× · 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 0
FUTURE 0 · sector 32
PAST 0 · sector 24
HEALTH 98 · sector 95
DIVIDEND 68 · sector 25

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

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,880 TWD 515.23 TWD -73%
Hon Hai Precision Industry Co 2317 242.50 TWD 270.47 TWD +12%
Luxshare Precision Industry Co 002475 ¥62.14 ¥38.44 -38%
Samsung Electro-Mechanics Co 009150 1,260,000 KRW 166,421 KRW -87%
Elite Material Co 2383 4,990 TWD 714.36 TWD -86%
Yageo Corporation 2327 699.00 TWD 216.55 TWD -69%
Shengyi Technology Co 600183 ¥132.29 ¥27.45 -79%
Shennan Circuits Co 002916 ¥364.00 ¥93.50 -74%
Victory Giant Technology (HuiZhou) Co 2476 HK$297.00 HK$103.98 -65%
Wus Printed Circuit (Kunshan) Co 002463 ¥127.80 ¥31.95 -75%

Compare Pavonine Co 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 Pavonine Co (177830) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 3,947 KRW versus a price of 2,370 KRW, about +67% (undervalued).
What is the fair value of 177830?
Our model-based fair value for Pavonine Co is 3,947 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 2,370 KRW.
What is the quality score of 177830?
Pavonine Co 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 Pavonine Co (177830)?
Pavonine Co reported trailing-twelve-month revenue of about 129B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 177830?
The net profit margin of Pavonine Co is about -3.5%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Pavonine Co pay a dividend?
Pavonine Co currently shows a dividend yield of about 3.16% 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 Pavonine 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.