Woory Industrial Co. Ltd (215360) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Woory Industrial Co. Ltd KRW 16,577, price KRW 6,140, upside +170.0%, quality 54 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Woory Industrial Co. Ltd 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
Woory Industrial Co., Ltd. manufactures and sells automotive parts and components for IC and electric engines in South Korea and internationally.
Show more
Woory Industrial Co., Ltd. manufactures and sells automotive parts and components for IC and electric engines in South Korea and internationally. The company offers actuators, including HVAC, AAF, HLLD, swivel, and bi-function actuators; heaters, such as high and low voltage PTC, coolant, and COD heaters; control heads; and sensors, including power module, blower resistor, PAS, and seat belt reminder sensors. It also provides valves, which includes coolant and expansion valves; motor on drum and cable puller electric parking brake; and clutch coils, as well as intergrated control units. Woory Industrial Co., Ltd. was incorporated in 1989 and is headquartered in Yongin-si, South Korea.
Stock analysis
Woory Industrial Co. Ltd (215360) currently trades at 6,140 KRW, while our model-based Fair Value estimate is 16,577 KRW, implying the stock looks roughly 63.0% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 44,489 KRW per share, and 24 of the 24 models we run sit above the 6,140 KRW price.
Bear case: the Asset-Based group reads lowest at 8,860 KRW, and 0 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 11,740 KRW (bear) to 22,204 KRW (bull), the price of 6,140 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 54/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Woory Industrial Co. Ltd reported revenue of 532B KRW in FY2025 versus 284B KRW in FY2021, a compound +17.0%/yr. Reported net income was 14.0B KRW in FY2025, compounding +145.3%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 56.1B KRW (≈ $41.2M) · P/S ratio 0.11 · Dividend yield 3.3% · Net margin 2.6% · Return on equity 14.2% · Return on assets (EBIT) 0.4% · Operating margin 3.5% · Revenue (TTM) 522B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and 7% 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 170%, 215360 screens cheaper than that median.
Fair Value models
Bear 11,740 KRWFair Value 16,577 KRWBull 22,204 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.88/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.2%
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.
+13.4%
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.
+13.0%
Start year 2020 (pandemic). Over 10 years: +10.5% 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.
+10.5%
’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.
+25.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+21.8%
Dividend (yield on the price)3.3%
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.22% vs 1%, 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.4% → 4%
Start year 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).
−10.7%
Yearly growth needed for the next five years to justify today's price.
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 −12.5% a year for the price.
Compare Woory Industrial Co. Ltd with another stock
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
Beats the industry median on 6/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+170% · Top 25%
Profitability
Return on equity (TTM)14% · Top 25%
Return on assets4% · Above median
Net margin (TTM)3% · Below median
Operating margin (TTM)3% · Below median
Growth and dividend
Revenue growth−8% · Bottom 25%
Dividend yield (TTM)3.3% · Above median
Balance sheet
Debt / equity0.22× · Above median
Valuation Multiplesvs Auto Parts 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.
Is Woory Industrial Co. Ltd (215360) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 16,577 KRW versus a price of 6,140 KRW, about +170% upside (undervalued).
What is the fair value of 215360?
Our model-based fair value for Woory Industrial Co. Ltd is 16,577 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 6,140 KRW.
What is the quality score of 215360?
Woory Industrial Co. Ltd has a Quality Score of 54/100. 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 Woory Industrial Co. Ltd (215360)?
Our model-based price target is the fair value of 16,577 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 11,740 KRW, optimistic scenario 22,204 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Woory Industrial Co. Ltd stock forecast for 2026?
Our models put fair value at 16,577 KRW, about +170% upside versus a price of 6,140 KRW (undervalued). Cautious scenario 11,740 KRW, optimistic scenario 22,204 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Woory Industrial Co. Ltd (215360)?
Woory Industrial Co. Ltd reported trailing-twelve-month revenue of about 522B KRW (latest available figure, as of Sep 24, 2026).
Does Woory Industrial Co. Ltd pay a dividend?
Woory Industrial Co. Ltd currently shows a dividend yield of about 3.26% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Woory Industrial Co. Ltd (215360)?
For today's price to be fair in a discounted-cash-flow model, Woory Industrial Co. Ltd would have to grow free cash flow by -10.7 % per year for five years (discount rate 10.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 215360 use?
Our models discount Woory Industrial Co. Ltd at 10.0 %: a base by market capitalisation (nano), damped by beta 0.96, 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 Woory Industrial Co. Ltd that is -10.7 % per year a year over ten years, using the same discount rate (10.0 %) and the same formula as our fair value.
How much growth has Woory Industrial Co. Ltd (215360) delivered so far?
Over the past 5 years revenue at Woory Industrial Co. Ltd grew +13.0 % a year. The price currently implies -10.7 % per year free-cash-flow growth a 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 Woory Industrial Co. Ltd (215360) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Woory Industrial Co. Ltd (-10.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Woory Industrial Co. Ltd (215360)?
The free-cash-flow yield on the price is 40.35 %: that much free cash flow Woory Industrial Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Woory Industrial Co. Ltd (215360)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Woory Industrial Co. Ltd it is 16,577 KRW per share (as of Sep 24, 2026), against a price of 6,140 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Woory Industrial Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 215360 trades below its calculated fair value: price 6,140 KRW, fair value 16,577 KRW, a gap of about +170% (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 215360?
No. The price is what the market pays today (6,140 KRW); the fair value is what the company's own numbers justify (16,577 KRW). For Woory Industrial Co. Ltd the two are 10,437 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Woory Industrial Co. Ltd worth?
The market values Woory Industrial Co. Ltd at about 56.1B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 6,140 KRW; our models calculate a fair value of 16,577 KRW per share.
What do the bullish and bearish scenarios say about 215360?
Our models span a range for Woory Industrial Co. Ltd: cautious scenario 11,740 KRW, base 16,577 KRW, optimistic 22,204 KRW per share (as of Sep 24, 2026, price 6,140 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Woory Industrial Co. Ltd (215360)?
Balance-sheet figures for Woory Industrial Co. Ltd (as of Sep 24, 2026): return on equity 14.2%, debt of 0.22 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 215360 from its 52-week high?
Woory Industrial Co. Ltd trades at 6,140 KRW, about 36% below its 52-week high of 9,530 KRW and 7% above the low of 5,740 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 16,577 KRW is for.
Which stocks are comparable to Woory Industrial Co. Ltd?
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 Woory Industrial Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 6,140 KRW, calculated fair value 16,577 KRW (+170%), Quality Score 54/100, 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 215360 calculated?
We run Woory Industrial Co. Ltd through 24 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 16,577 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 14.0 % above its aggregate fair value. Woory Industrial Co. Ltd currently trades 170 % 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 Woory Industrial Co. Ltd (215360)?
The closing price on Sep 23, 2026 was 6,140 KRW. Our model-based fair value is 16,577 KRW, about +170% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Woory Industrial Co. Ltd right now?
The price is below even our cautious bear case (11,740 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (11,740 KRW to 22,204 KRW) leaves room in how you read the outcome.
Key figures of Woory Industrial Co. Ltd
How large is the market capitalisation of Woory Industrial Co. Ltd (215360)?
The market capitalisation of Woory Industrial Co. Ltd is 56.1B KRW (≈ $41.2M). 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 Woory Industrial Co. Ltd (215360)?
The price-to-sales ratio of Woory Industrial Co. Ltd is 0.11 (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 Woory Industrial Co. Ltd (215360)?
The dividend yield of Woory Industrial Co. Ltd is 3.3%. 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 Woory Industrial Co. Ltd (215360)?
The net margin of Woory Industrial Co. Ltd is 2.6% (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 Woory Industrial Co. Ltd (215360)?
The return on equity (ROE) of Woory Industrial Co. Ltd is 14.2% (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 Woory Industrial Co. Ltd (215360)?
On an EBIT basis the return on assets of Woory Industrial Co. Ltd is 0.4% (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 Woory Industrial Co. Ltd (215360)?
The operating margin of Woory Industrial Co. Ltd is 3.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Woory Industrial Co. Ltd (215360)?
Revenue at Woory Industrial Co. Ltd is growing −7.6% versus a year earlier (3y avg +13.4%). 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 Woory Industrial Co. Ltd (215360)?
Earnings per share at Woory Industrial Co. Ltd are growing +155% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Woory Industrial Co. Ltd (215360) carry?
The net debt of Woory Industrial Co. Ltd is 95.4B KRW (fiscal year 2025, ≈ 4.2 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 Woory Industrial Co. Ltd in the live analysis
One click puts Woory Industrial Co. Ltd 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.
