NS Co. Ltd (217820) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of NS Co. Ltd stock KRW 1,978, price KRW 1,865, upside +6.1%, quality 62 out of 100. Rating: fairly valued. Calculated from audited financials with 22 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 9, 2026.
How to read this chart
60‑month range 1,574 KRW – 13,998 KRW · fair‑value band 1,385 KRW – 2,572 KRW · the 1,865 KRW price screens below the 1,978 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow NS Co. in your weekly email
Every Wednesday you see whether NS 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.
Wonik Pne Co., Ltd. engages in manufacturing and supplying process automation equipment and degassing facilities for mass production of secondary batteries in South Korea. It provides sale of power supply devices; real estate rental management; rectifiers for power plants and industrial use.
Show moreShow less
Wonik Pne Co., Ltd. any was formerly known as NS Co., Ltd. Wonik Pne Co., Ltd. was founded in 1999 and is headquartered in Suwon-si, South Korea.
Stock analysis
NS Co. Ltd (217820) currently trades at 1,865 KRW, while our model-based Fair Value estimate is 1,978 KRW, so the stock looks roughly fairly valued today (gap 5.7%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 15,729 KRW per share, and 12 of the 22 models we run sit above the 1,865 KRW price.
Bear case: the Earnings-Based group reads lowest at 756.14 KRW, and 10 of the 22 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1,385 KRW (bear) to 2,572 KRW (bull), the price of 1,865 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 62/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
NS Co. Ltd reported revenue of 391B KRW in FY2025 versus 46.2B KRW in FY2021, a compound +70.5%/yr. Reported net income was 964M KRW in FY2025, compounding −41.0%/yr from FY2021.
Key figures
Market cap 83.3B KRW (≈ $61.6M) Micro · P/S ratio 0.39 · EPS (TTM) −221.65 KRW · Net margin 0.2% · Return on equity −11.1% · Return on assets (EBIT) −1.7% (5-year average) · Operating margin −2.2% · Revenue (TTM) 240B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 19 out of 100 (medium confidence).
What moves the price
The share trades about 57% below its 52-week high and 18% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −46% fair-value upside, at 6%, 217820 screens cheaper than that median.
Fair Value models
Bear1,385 KRWFair Value 1,978 KRWBull2,572 KRW
Price 1,865 KRW · Upside +6.1%
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.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.90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+32.6%
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.
+10.6%
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.
+42.4%
Start year 2020 (pandemic). Over 10 years: +29.1% 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.
+29.1%
’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.
−45.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−45.3%
Dividend (yield on the price)0.0%
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.−45.3% vs −20.4%, slowing
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.10% → 0%
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.Specialty Industrial Machinery · 813 stocks
Beats the industry median on 6/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside+6.1% · Above median
Profitability
Return on assets0.3% · Bottom 25%
Net margin (12 months)−4.1% · Bottom 25%
Operating margin (12 months)−2.2% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−35.3% · Bottom 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Specialty Industrial Machinery 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.
As of Nov 9, 2026, our model estimates a fair value of 1,978 KRW versus a price of 1,865 KRW, about +6% upside (fairly valued).
What is the fair value of 217820?
Our model-based fair value for NS Co. Ltd is 1,978 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 1,865 KRW.
What is the quality score of 217820?
NS Co. Ltd has a Quality Score of 62/100. 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 NS Co. Ltd (217820)?
Our model-based price target is the fair value of 1,978 KRW (as of Nov 9, 2026) from 22 valuation models. Cautious scenario 1,385 KRW, optimistic scenario 2,572 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the NS Co. Ltd stock forecast for 2026?
Our models put fair value at 1,978 KRW, about +6% upside versus a price of 1,865 KRW (fairly valued). Cautious scenario 1,385 KRW, optimistic scenario 2,572 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of NS Co. Ltd (217820)?
NS Co. Ltd reported trailing-twelve-month revenue of about 240B KRW (latest available figure, as of Nov 9, 2026).
What is the intrinsic value of NS Co. Ltd (217820)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For NS Co. Ltd it is 1,978 KRW per share (as of Nov 9, 2026), against a price of 1,865 KRW. It is the blended result of 22 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is NS Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 217820 trades below its calculated fair value: price 1,865 KRW, fair value 1,978 KRW, a gap of about +6% (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 217820?
No. The price is what the market pays today (1,865 KRW); the fair value is what the company's own numbers justify (1,978 KRW). For NS Co. Ltd the two are 113.08 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is NS Co. Ltd worth?
The market values NS Co. Ltd at about 83.3B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 1,865 KRW; our models calculate a fair value of 1,978 KRW per share.
What do the bullish and bearish scenarios say about 217820?
Our models span a range for NS Co. Ltd: cautious scenario 1,385 KRW, base 1,978 KRW, optimistic 2,572 KRW per share (as of Nov 9, 2026, price 1,865 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of NS Co. Ltd (217820)?
Balance-sheet figures for NS Co. Ltd (as of Nov 9, 2026): return on equity −11.1%, debt of 0.01 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 217820 from its 52-week high?
NS Co. Ltd trades at 1,865 KRW, about 57% below its 52-week high of 4,385 KRW and 18% above the low of 1,574 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1,978 KRW is for.
Which stocks are comparable to NS Co. Ltd?
From the same area (Industrials) we also value SIE, GE Vernova Inc, Eaton Corporation, Parker-Hannifin Corporation, 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 NS Co. Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 1,865 KRW, calculated fair value 1,978 KRW (+6%), Quality Score 62/100, from 22 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 217820 calculated?
We run NS Co. Ltd through 22 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 1,978 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. NS Co. Ltd currently trades 6% 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 NS Co. Ltd (217820)?
The closing price on Nov 6, 2026 was 1,865 KRW. Our model-based fair value is 1,978 KRW, about +6% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NS Co. Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (1,385 KRW to 2,572 KRW) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of NS Co. Ltd
How large is the market capitalisation of NS Co. Ltd (217820)?
The market capitalisation of NS Co. Ltd is 83.3B KRW (≈ $61.6M). 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 NS Co. Ltd (217820)?
The price-to-sales ratio of NS Co. Ltd is 0.39 (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 NS Co. Ltd (217820)?
Earnings per share at NS Co. Ltd are −221.65 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of NS Co. Ltd (217820)?
The net margin of NS Co. Ltd is 0.2% (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 NS Co. Ltd (217820)?
The return on equity (ROE) of NS Co. Ltd is −11.1% (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 NS Co. Ltd (217820)?
On an EBIT basis the return on assets of NS Co. Ltd is −1.7% (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 NS Co. Ltd (217820)?
The operating margin of NS Co. Ltd is −2.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at NS Co. Ltd (217820)?
Revenue at NS Co. Ltd is growing −35.3% versus a year earlier (3y avg +10.6%). 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 NS Co. Ltd (217820)?
Earnings per share at NS Co. Ltd are growing −49.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does NS Co. Ltd (217820) generate?
The free cash flow of NS Co. Ltd is 58.5B 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 NS Co. Ltd (217820) carry?
The net debt of NS Co. Ltd is 69.3B KRW (fiscal year 2025, ≈ 1.2 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 NS Co. Ltd in the live analysis
One click puts NS 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 9, 2026