EN DE

Wonik Pne Co (217820) Fair Value & Analysis

Industrials · KR · Market cap 81.1B KRW

WP Wonik Pne Co 217820 · KQ
Price2,065 KRW
Fair Value989.04 KRW
Upside-52.1%
Quality62/100
Watch Wonik Pne Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Loss-making · -5.4% net margin
Low debt · generates free cash flow
Trails peers (3/9)
Narrow moat 17/100
Evidence: High Range 692.32 KRW – 1,048 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price +9.5% over the past month.

A solid business, but screening 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (1,048 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

13,998 KRW 1,574 KRW Fair Value 989.04 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 1,574 KRW – 13,998 KRW · fair‑value band 692.32 KRW – 1,048 KRW · the 2,065 KRW price screens above the 989.04 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

Wonik Pne Co (217820) currently trades at 2,065 KRW, while our model-based Fair Value estimate is 989.04 KRW, implying the stock looks roughly 52.1% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Wonik Pne Co generated revenue of 263B KRW at a net margin of -5.4%. Revenue declined 82.4% year over year. It earns a return on equity of -15.2%. Net debt stands at 69.3B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 692.32 KRW (bear case) to 1,048 KRW (bull case); at 2,065 KRW, the current price sits above 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 55% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -52%, 217820 screens richer 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 20,947 KRW 41,376 KRW 74,853 KRW 80
Residual Income 1,564 KRW 1,448 KRW 1,052 KRW 76
Rev-Margin DCF 6,938 KRW 8,957 KRW 13,439 KRW 74
All 24 models by family
DCF Models
FCF DCF 22,258 KRW 34,907 KRW 75,185 KRW 38
Owner Earnings 3,249 KRW 7,134 KRW 15,291 KRW 31
5Y Revenue Exit 6,482 KRW 7,805 KRW 10,303 KRW 39
5Y EBITDA Exit 8,226 KRW 11,331 KRW 17,304 KRW 41
5Y P/E Exit 6,497 KRW 9,117 KRW 11,805 KRW 38
10Y Revenue Exit 11,148 KRW 16,658 KRW 17,789 KRW 36
10Y EBITDA Exit 12,434 KRW 20,413 KRW 32,066 KRW 37
10Y P/E Exit 11,172 KRW 16,691 KRW 23,715 KRW 35
Earnings-Based
Graham-Dodd 146.91 KRW 1,025 KRW 1,438 KRW 54
Lynch FV 529.30 KRW 756.14 KRW 982.99 KRW 50
PEG = 1.0 529.30 KRW 756.14 KRW 982.99 KRW 46
EPV 484.65 KRW 531.56 KRW 572.60 KRW 59
Multiples
P/E Multiple 340.26 KRW 453.69 KRW 567.11 KRW 63
P/S Multiple 275.45 KRW 367.27 KRW 459.09 KRW 58
P/B Multiple 275.45 KRW 367.27 KRW 459.09 KRW 55
EV/EBIT 621.86 KRW 761.42 KRW 900.98 KRW 53
EV/EBITDA 2,832 KRW 3,708 KRW 4,584 KRW 54
EV/Revenue 502.00 KRW 630.07 KRW 758.14 KRW 43
Asset-Based
NCAV (Graham) 1,147 KRW 1,537 KRW 2,294 KRW 50
Growth DCF
Growth DCF 20,947 KRW 41,376 KRW 74,853 KRW 80
Rev-Margin DCF 6,938 KRW 8,957 KRW 13,439 KRW 74
Economic Profit
Residual Income 1,564 KRW 1,448 KRW 1,052 KRW 76
ROIC Compounder 484.65 KRW 531.56 KRW 572.60 KRW 72
Growth Earnings
Growth-Adj P/E 692.32 KRW 989.04 KRW 1,286 KRW 68

Widest divergence: DCF Models (11,331 KRW) versus Multiples (453.69 KRW). Highest evidence: Growth DCF (80).

Notify me when 217820 reaches fair value

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

Key figures & financial health

Revenue (TTM) 263B KRW
Revenue growth (YoY) -82.4%
Net margin -5.4%
Return on equity -15.2%
Free cash flow 58.5B KRW FY2025
Operating margin -21.9%
More key figures
EPS growth (YoY) -49.2%
Net debt 69.3B KRW FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 61 · Market factors (momentum, volatility) 11

Profitability 35
Margins and returns on capital today
Quality Growth 100
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 27
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 30
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 51
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

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.

Full company description

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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wonik Pne Co 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.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
391B KRW
Latest YoY
+32.6%
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.
+10.6%
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.
+42.4%
Avg. growth/yr (10Y) 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.
+29.1%
Revenue +70.5%/yr
FY21 46.2B KRW
FY22 289B KRW
FY23 307B KRW
FY24 295B KRW
FY25 391B KRW
Net income −41.0%/yr
FY21 8.0B KRW
FY22 2.7B KRW
FY23 −3.6B KRW
FY24 −63.7B KRW
FY25 964M KRW

217820 screens 52% overvalued. Compare with GE Vernova Inc →

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). "Wonik Pne Co Fair Value". https://www.fairvalue-calculator.com/stock/217820

Peer Group

Specialty Industrial Machinery · 806 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 62 · Above median
Fair Value upside −52% · Below median
Return on assets -2% · Bottom 25%
Net margin (TTM) -5% · Bottom 25%
Operating margin (TTM) -22% · Bottom 25%
Revenue growth -82% · Bottom 25%
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Specialty Industrial Machinery 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 0 · sector 0
FUTURE 0 · sector 23
PAST 0 · sector 28
HEALTH 99 · sector 96
DIVIDEND 0 · sector 24

VALUE 0: the price sits above our fair-value range.

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 Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare Wonik Pne Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Wonik Pne Co (217820) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 989.04 KRW versus a price of 2,065 KRW, about −52% (overvalued).
What is the fair value of 217820?
Our model-based fair value for Wonik Pne Co is 989.04 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 2,065 KRW.
What is the quality score of 217820?
Wonik Pne Co 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 revenue of Wonik Pne Co (217820)?
Wonik Pne Co reported trailing-twelve-month revenue of about 263B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 217820?
The net profit margin of Wonik Pne Co is about -5.4%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Wonik Pne 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.