Asiana IDT Inc (267850) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Asiana IDT Inc KRW 13,183, price KRW 9,170, upside +43.8%, quality 59 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Asiana IDT Inc 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
Asiana IDT, Inc. provides ICT services in South Korea.
Show more
Asiana IDT, Inc. provides ICT services in South Korea. The company provides airline services, such as passenger services, flight management, and cargo management; airport services, that includes airport system integration, IT outsourcing, and IT consulting; transportation services, such as reservation and ticketing, transport management, and fleet control; construction services, that includes smart transportation and building, and green IT; financial services, such as financial IT consulting and outsourcing, and financial SI; and manufacturing and logistics services, that includes IoT based manufacturing, smart factory, and energy management services, as well as system and network integration, and solution development services. It serves airline, construction, airport, finance, transportation, AI/IoT, and manufacturing sectors. The company was founded in 1991 and is headquartered in Seoul, South Korea. Asiana IDT, Inc. operates as a subsidiary of Asiana Airlines, Inc.
Stock analysis
Asiana IDT Inc (267850) currently trades at 9,170 KRW, while our model-based Fair Value estimate is 13,183 KRW, implying the stock looks roughly 30.4% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 23,885 KRW per share, and 17 of the 22 models we run sit above the 9,170 KRW price.
Bear case: the Growth DCF group reads lowest at 6,349 KRW, and 5 of the 22 models stay below the price. Evidence for this calculation is medium.
Scenario range: 9,121 KRW (bear) to 17,600 KRW (bull), the price of 9,170 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 59/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Asiana IDT Inc reported revenue of 194B KRW in FY2025 versus 175B KRW in FY2021, a compound +2.7%/yr. Reported net income was 12.6B KRW in FY2025, compounding −16.8%/yr from FY2021.
Key figures
Market cap 102B KRW (≈ $74.8M) · P/S ratio 0.42 · Dividend yield 5.5% · Net margin 6.5% · Return on equity −5.4% · Return on assets (EBIT) 4.4% · Operating margin 6.9% · Revenue (TTM) 246B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (medium confidence).
What moves the price
The share trades about 20% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 53% fair-value upside, at 44%, 267850 screens richer than that median.
Fair Value models
Bear 9,121 KRWFair Value 13,183 KRWBull 17,600 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.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+0.0%
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.
+2.3%
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.
−0.2%
Start year 2020 (pandemic)
Revenue growth 9 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.
−3.3%
’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.
−8.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−13.7%
Dividend (yield on the price)5.5%
Profit margin 2021 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% → 6%
⚠ Revenue per share shrinking 3.8%/yr over ~6Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+9.6%
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 +7.4% a year for the price.
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.Information Technology Services · 498 stocks
Beats the industry median on 5/8 measures
Overall it ranks above its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+44% · Above median
Profitability
Return on assets3% · Below median
Net margin (TTM)−3% · Bottom 25%
Operating margin (TTM)7% · Above median
Growth and dividend
Revenue growth−2% · Below median
Dividend yield (TTM)5.5% · Top 25%
Valuation Multiplesvs Information Technology Services 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 Asiana IDT Inc (267850) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 13,183 KRW versus a price of 9,170 KRW, about +44% upside (undervalued).
What is the fair value of 267850?
Our model-based fair value for Asiana IDT Inc is 13,183 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 9,170 KRW.
What is the quality score of 267850?
Asiana IDT Inc has a Quality Score of 59/100. 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 Asiana IDT Inc (267850)?
Our model-based price target is the fair value of 13,183 KRW (as of Sep 24, 2026) from 22 valuation models. Cautious scenario 9,121 KRW, optimistic scenario 17,600 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Asiana IDT Inc stock forecast for 2026?
Our models put fair value at 13,183 KRW, about +44% upside versus a price of 9,170 KRW (undervalued). Cautious scenario 9,121 KRW, optimistic scenario 17,600 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Asiana IDT Inc (267850)?
Asiana IDT Inc reported trailing-twelve-month revenue of about 246B KRW (latest available figure, as of Sep 24, 2026).
Does Asiana IDT Inc pay a dividend?
Asiana IDT Inc currently shows a dividend yield of about 5.45% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Asiana IDT Inc (267850)?
For today's price to be fair in a discounted-cash-flow model, Asiana IDT Inc would have to grow free cash flow by +9.6 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 267850 use?
Our models discount Asiana IDT Inc at 12.4 %: a base by market capitalisation (micro), damped by beta 0.77, 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 Asiana IDT Inc that is +9.6 % per year a year over ten years, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Asiana IDT Inc (267850) delivered so far?
Over the past 5 years revenue at Asiana IDT Inc grew -0.2 % a year. The price currently implies +9.6 % 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 Asiana IDT Inc (267850) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into Asiana IDT Inc (+9.6 % 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 Asiana IDT Inc (267850)?
The free-cash-flow yield on the price is 6.22 %: that much free cash flow Asiana IDT Inc produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Asiana IDT Inc (267850)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Asiana IDT Inc it is 13,183 KRW per share (as of Sep 24, 2026), against a price of 9,170 KRW. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Asiana IDT Inc stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 267850 trades below its calculated fair value: price 9,170 KRW, fair value 13,183 KRW, a gap of about +44% (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 267850?
No. The price is what the market pays today (9,170 KRW); the fair value is what the company's own numbers justify (13,183 KRW). For Asiana IDT Inc the two are 4,013 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Asiana IDT Inc worth?
The market values Asiana IDT Inc at about 102B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 9,170 KRW; our models calculate a fair value of 13,183 KRW per share.
What do the bullish and bearish scenarios say about 267850?
Our models span a range for Asiana IDT Inc: cautious scenario 9,121 KRW, base 13,183 KRW, optimistic 17,600 KRW per share (as of Sep 24, 2026, price 9,170 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Asiana IDT Inc (267850)?
Balance-sheet figures for Asiana IDT Inc (as of Sep 24, 2026): return on equity −5.4%. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is 267850 from its 52-week high?
Asiana IDT Inc trades at 9,170 KRW, about 20% below its 52-week high of 11,480 KRW and 3% above the low of 8,880 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 13,183 KRW is for.
Which stocks are comparable to Asiana IDT Inc?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Asiana IDT Inc stock attractive at the current price?
The data as of Sep 24, 2026: price 9,170 KRW, calculated fair value 13,183 KRW (+44%), Quality Score 59/100, 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 267850 calculated?
We run Asiana IDT Inc through 22 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 13,183 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 13.0 % above its aggregate fair value. Asiana IDT Inc currently trades 44 % 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 Asiana IDT Inc (267850)?
The closing price on Sep 23, 2026 was 9,170 KRW. Our model-based fair value is 13,183 KRW, about +44% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Asiana IDT Inc right now?
Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (9,121 KRW to 17,600 KRW) leaves room in how you read the outcome.
Key figures of Asiana IDT Inc
How large is the market capitalisation of Asiana IDT Inc (267850)?
The market capitalisation of Asiana IDT Inc is 102B KRW (≈ $74.8M). 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 Asiana IDT Inc (267850)?
The price-to-sales ratio of Asiana IDT Inc is 0.42 (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 Asiana IDT Inc (267850)?
The dividend yield of Asiana IDT Inc is 5.5%. 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 Asiana IDT Inc (267850)?
The net margin of Asiana IDT Inc is 6.5% (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 Asiana IDT Inc (267850)?
The return on equity (ROE) of Asiana IDT Inc is −5.4% (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 Asiana IDT Inc (267850)?
On an EBIT basis the return on assets of Asiana IDT Inc is 4.4% (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 Asiana IDT Inc (267850)?
The operating margin of Asiana IDT Inc is 6.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Asiana IDT Inc (267850)?
Revenue at Asiana IDT Inc is growing −2.3% versus a year earlier (3y avg +2.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
Free · no account needed
Watch Asiana IDT Inc in the live analysis
One click puts Asiana IDT Inc 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.
