NS Co. Ltd (217820) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of NS Co. Ltd KRW 1,978, price KRW 2,250, upside -12.1%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch NS 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
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. Wonik Pne Co., Ltd. any was formerly known as NS Co., Ltd.
Show more
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. 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 2,250 KRW, while our model-based Fair Value estimate is 1,978 KRW, implying the stock looks roughly 13.8% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 10,621 KRW per share, and 11 of the 24 models we run sit above the 2,250 KRW price.
Bear case: the Economic Profit group reads lowest at 439.61 KRW, and 13 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 1,385 KRW (bear) to 2,572 KRW (bull), the price of 2,250 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 100B KRW (≈ $73.8M) · P/S ratio 0.31 · Net margin 0.2% · Return on equity −15.2% · Return on assets (EBIT) −1.7% · Operating margin −21.9% · Revenue (TTM) 263B KRW · Revenue growth (YoY) −82.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 50% below its 52-week high and 43% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −49% fair-value upside, at −12%, 217820 screens cheaper than that median.
Fair Value models
Bear 1,385 KRWFair Value 1,978 KRWBull 2,572 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.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% vs −20%, 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 · 827 stocks
Beats the industry median on 4/8 measures
A mixed picture versus its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside−12% · Above median
Profitability
Return on assets−2% · Bottom 25%
Net margin (TTM)−5% · Bottom 25%
Operating margin (TTM)−22% · Bottom 25%
Growth and dividend
Revenue growth−82% · 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 Sep 24, 2026, our model estimates a fair value of 1,978 KRW versus a price of 2,250 KRW, about −12% upside (overvalued).
What is the fair value of 217820?
Our model-based fair value for NS Co. Ltd is 1,978 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 2,250 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 Sep 24, 2026) from 24 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 −12% upside versus a price of 2,250 KRW (overvalued). 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 263B KRW (latest available figure, as of Sep 24, 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 Sep 24, 2026), against a price of 2,250 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is NS Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 217820 trades above its calculated fair value: price 2,250 KRW, fair value 1,978 KRW, a gap of about −12% (overvalued). 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 (2,250 KRW); the fair value is what the company's own numbers justify (1,978 KRW). For NS Co. Ltd the two are 271.92 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 100B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 2,250 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 Sep 24, 2026, price 2,250 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 Sep 24, 2026): return on equity −15.2%, 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 2,250 KRW, about 50% below its 52-week high of 4,490 KRW and 43% above the low of 1,574 KRW (as of Sep 23, 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 GE Vernova Inc, SIE, 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 Sep 24, 2026: price 2,250 KRW, calculated fair value 1,978 KRW (−12%), Quality Score 62/100, 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 217820 calculated?
We run NS 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 1,978 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. NS Co. Ltd itself currently trades above fair value. 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 Sep 23, 2026 was 2,250 KRW. Our model-based fair value is 1,978 KRW, about −12% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NS Co. Ltd right now?
Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder. 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 100B KRW (≈ $73.8M). 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 0.31 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
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 −15.2% (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 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 −21.9% (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 −82.4% 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
