EN DE

Creative & Innovative System Corporation (222080) Fair Value & Analysis

Industrials · KR · Market cap 559B KRW

CI Creative & Innovative System Corporation 222080 · KQ
Price7,570 KRW
Fair Value6,893 KRW
Upside-8.9%
Quality51/100
Watch Creative & Innovative System Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.7% net margin
Low debt · generates free cash flow
Trails peers (3/9)
Narrow moat 34/100
Evidence: High Range 6,133 KRW – 8,103 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 18 days ago

Fair value updated Jul 22, 2026, revised from 6,957 KRW to 6,893 KRW (−0.9%) since Jul 7, 2026. Share price +3.1% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 6,133 KRW (bear) to 8,103 KRW (bull), base 6,893 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 51/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

21,400 KRW 5,940 KRW Fair Value 6,893 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 5,940 KRW – 21,400 KRW · fair‑value band 6,133 KRW – 8,103 KRW · the 7,570 KRW price screens above the 6,893 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

Creative & Innovative System Corporation (222080) currently trades at 7,570 KRW, while our model-based Fair Value estimate is 6,893 KRW, implying the stock looks roughly 8.9% fairly valued today. The Quality Score stands at 51/100 (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, Creative & Innovative System Corporation generated revenue of 353B KRW at a net margin of 5.7%. Revenue declined 50.5% year over year. It earns a return on equity of 3.9%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 6,133 KRW (bear case) to 8,103 KRW (bull case); at 7,570 KRW, the current price sits within 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 62% below its 52-week high and 21% 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 -9%, 222080 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 BearBaseBull Evidence
Highest evidence
Growth DCF 23,499 KRW 42,951 KRW 83,952 KRW 80
Rev-Margin DCF 12,081 KRW 18,029 KRW 29,750 KRW 74
ROIC Compounder 6,466 KRW 8,056 KRW 9,743 KRW 72
All 24 models by family
DCF Models
FCF DCF 24,769 KRW 38,290 KRW 82,503 KRW 38
Owner Earnings 9,430 KRW 18,483 KRW 38,338 KRW 31
5Y Revenue Exit 11,708 KRW 16,061 KRW 24,985 KRW 39
5Y EBITDA Exit 10,319 KRW 13,251 KRW 18,889 KRW 41
5Y P/E Exit 11,460 KRW 18,295 KRW 26,924 KRW 38
10Y Revenue Exit 15,338 KRW 25,273 KRW 29,940 KRW 36
10Y EBITDA Exit 14,488 KRW 22,210 KRW 33,481 KRW 37
10Y P/E Exit 15,339 KRW 24,724 KRW 38,546 KRW 35
Earnings-Based
Graham-Dodd 2,512 KRW 17,519 KRW 24,586 KRW 54
Lynch FV 7,484 KRW 10,691 KRW 13,899 KRW 50
PEG = 1.0 7,484 KRW 10,691 KRW 13,899 KRW 46
EPV 6,466 KRW 7,132 KRW 7,724 KRW 59
Multiples
P/E Multiple 3,879 KRW 5,172 KRW 6,465 KRW 63
P/S Multiple 4,710 KRW 6,280 KRW 7,851 KRW 58
P/B Multiple 4,710 KRW 6,280 KRW 7,851 KRW 55
EV/EBIT 5,922 KRW 6,999 KRW 8,076 KRW 53
EV/EBITDA 5,093 KRW 5,894 KRW 6,695 KRW 54
EV/Revenue 6,611 KRW 8,291 KRW 9,972 KRW 43
Asset-Based
NCAV (Graham) 3,264 KRW 4,374 KRW 6,528 KRW 50
Growth DCF
Growth DCF 23,499 KRW 42,951 KRW 83,952 KRW 80
Rev-Margin DCF 12,081 KRW 18,029 KRW 29,750 KRW 74
Economic Profit
Residual Income 5,179 KRW 5,340 KRW 5,414 KRW 61
ROIC Compounder 6,466 KRW 8,056 KRW 9,743 KRW 72
Growth Earnings
Growth-Adj P/E 8,124 KRW 11,606 KRW 15,087 KRW 68

Widest divergence: DCF Models (18,483 KRW) versus Asset-Based (4,374 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 353B KRW
Revenue growth (YoY) -50.5%
Net margin 5.7%
Return on equity 3.9%
Free cash flow 96.2B KRW FY2025
Operating margin 4.1%
More key figures
EPS growth (YoY) -59.6%

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 58 · Market factors (momentum, volatility) 15

Profitability 33
Margins and returns on capital today
Quality Growth 7
Are margins and returns improving?
Cashflow 95
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 43
Disciplined investing over empire-building
Low Volatility 13
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 40
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

Creative & Innovative System Corporation manufactures and sells equipment for lithium-ion batteries powering IT instruments, EV lithium-ion batteries, fuel cells, solar cells, displays, etc.

Full company description

Creative & Innovative System Corporation manufactures and sells equipment for lithium-ion batteries powering IT instruments, EV lithium-ion batteries, fuel cells, solar cells, displays, etc. It offers coater, roll press, slitter, tape laminator electrode manufacturing machines, as well as optical and assembly machines, business status, manufacturing process, electrode manufacturing facility labs, and roll to toll factories. The company operates in South Korea, China, Canada, Hungary, Italy, Japan, Malaysia, the United States, Germany, and Sweden. Creative & Innovative System Corporation was founded in 2002 and is headquartered in Daegu, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Creative & Innovative System Corporation reported revenue of 407B KRW in FY2025 versus 133B KRW in FY2021, a compound +32.3%/yr. Reported net income was 28.7B KRW in FY2025.

Growth Quality 84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
407B KRW
Latest YoY
−19.9%
Avg. growth/yr (3Y)
+36.7%
Avg. growth/yr (5Y)
+28.1%
Avg. growth/yr (9Y)
+20.5%
Revenue +32.3%/yr
FY21 133B KRW
FY22 159B KRW
FY23 310B KRW
FY24 509B KRW
FY25 407B KRW
Net income
FY21 −24.6B KRW
FY22 11.7B KRW
FY23 28.9B KRW
FY24 56.2B KRW
FY25 28.7B KRW

Watch 222080: 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). "Creative & Innovative System Corporation Fair Value". https://www.fairvalue-calculator.com/stock/222080

Peer Group

Specialty Industrial Machinery · 809 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 51 · Below median
Fair Value upside −9% · Above median
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 6% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth -51% · Bottom 25%

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 21 · sector 0
FUTURE 0 · sector 23
PAST 16 · sector 28
HEALTH 100 · sector 96
DIVIDEND 0 · sector 24

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 Creative & Innovative System Corporation 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 Creative & Innovative System Corporation (222080) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 6,893 KRW versus a price of 7,570 KRW, about −9% (fairly valued).
What is the fair value of 222080?
Our model-based fair value for Creative & Innovative System Corporation is 6,893 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 7,570 KRW.
What is the quality score of 222080?
Creative & Innovative System Corporation has a Quality Score of 51/100. 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 Creative & Innovative System Corporation (222080)?
Creative & Innovative System Corporation reported trailing-twelve-month revenue of about 353B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 222080?
The net profit margin of Creative & Innovative System Corporation is about 5.7%, meaning it keeps roughly 5.7% of revenue as net income. 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 Creative & Innovative System Corporation 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.