Innodep Inc. (303530) fair value: what the stock is really worth
As of Oct 6, 2026: fair value of Innodep Inc. KRW 1,600, price KRW 3,020, upside -47.0%, quality 47 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Innodep Inc. provides security-related solutions to the public sector in South Korea.
Show more
Innodep Inc. provides security-related solutions to the public sector in South Korea. The company offers VURIX, a control platform that provides real-time monitoring and integrated security services based on video surveillance; VuCatcher, an artificial intelligence video analysis situation response platform that screens emergency situations in real time; and VUNex, a combination AI platform for management of the small and medium business. It also provides DATA Service, a data insight platform for collecting and analyzing urban data; and application services. Innodep Inc. was incorporated in 2008 and is headquartered in Seoul, South Korea.
Stock analysis
Innodep Inc. (303530) currently trades at 3,020 KRW, while our model-based Fair Value estimate is 1,600 KRW, 47.0% below the price, so the stock looks overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 2 models at a data quality of 95/100, which puts the evidence level at low.
Scenario range: 1,056 KRW (bear) to 2,000 KRW (bull), the price of 3,020 KRW sits above 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 47/100 (below-average quality), in the Technology sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Innodep Inc. reported revenue of 70.7B KRW in FY2025 versus 60.0B KRW in FY2021, a compound +4.2%/yr. Reported net income was −3.0B KRW in FY2025.
Key figures
Market cap 21.5B KRW (≈ $16.1M) · P/S ratio 0.30 · Net margin −4.3% · Return on equity −10.0% · Return on assets (EBIT) −1.7% · Operating margin −3.1% · Revenue (TTM) 69.4B KRW · Revenue growth (YoY) −2.4%.
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 53% below its 52-week high and 27% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 44% fair-value upside, at −47%, 303530 screens richer than that median.
Fair Value models
Bear 1,056 KRWFair Value 1,600 KRWBull 2,000 KRW
Price 3,020 KRW · Upside -47.0%
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. 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.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.8/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
−18.5%
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.
−2.5%
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.
+1.2%
Start year 2020 (pandemic)
Revenue growth 7 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.
+10.8%
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
8.6% (2020) → −4.1% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
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 · 477 stocks
Beats the industry median on 0/7 measures
Overall it trails its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−47.0% · Bottom 25%
Profitability
Return on assets−3.4% · Bottom 25%
Net margin (TTM)−4.7% · Bottom 25%
Operating margin (TTM)−3.1% · Bottom 25%
Growth and dividend
Revenue growth−2.4% · Below median
Balance sheet
Debt / equity0.15× · Above median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 41
FUTURE (revenue growth)0· sector 29
PAST (return on equity)0· sector 36
HEALTH (low debt)93· sector 98
DIVIDEND (yield)0· sector 41
VALUE 0: the price sits above our fair-value range.
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). "Innodep Inc. Fair Value". https://www.fairvalue-calculator.com/stock/303530
Frequently asked questions
Is Innodep Inc. (303530) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 1,600 KRW versus a price of 3,020 KRW, about −47% upside (overvalued).
What is the fair value of 303530?
Our model-based fair value for Innodep Inc. is 1,600 KRW (as of Oct 3, 2026), built from audited fundamentals. The current price: 3,020 KRW.
What is the quality score of 303530?
Innodep Inc. has a Quality Score of 47/100. 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 Innodep Inc. (303530)?
Our model-based price target is the fair value of 1,600 KRW (as of Oct 3, 2026) from 2 valuation models. Cautious scenario 1,056 KRW, optimistic scenario 2,000 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Innodep Inc. stock forecast for 2026?
Our models put fair value at 1,600 KRW, about −47% upside versus a price of 3,020 KRW (overvalued). Cautious scenario 1,056 KRW, optimistic scenario 2,000 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Innodep Inc. (303530)?
Innodep Inc. reported trailing-twelve-month revenue of about 69.4B KRW (latest available figure, as of Oct 3, 2026).
What is the intrinsic value of Innodep Inc. (303530)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Innodep Inc. it is 1,600 KRW per share (as of Oct 3, 2026), against a price of 3,020 KRW. It is the blended result of 2 valuation models (cash flow, earnings, asset, dividend).
Is Innodep Inc. stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 303530 trades above its calculated fair value: price 3,020 KRW, fair value 1,600 KRW, a gap of about −47% (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 303530?
No. The price is what the market pays today (3,020 KRW); the fair value is what the company's own numbers justify (1,600 KRW). For Innodep Inc. the two are 1,420 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Innodep Inc. worth?
The market values Innodep Inc. at about 21.5B KRW (market capitalisation, as of Oct 3, 2026). Per share that is 3,020 KRW; our models calculate a fair value of 1,600 KRW per share.
What do the bullish and bearish scenarios say about 303530?
Our models span a range for Innodep Inc.: cautious scenario 1,056 KRW, base 1,600 KRW, optimistic 2,000 KRW per share (as of Oct 3, 2026, price 3,020 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Innodep Inc. (303530)?
Balance-sheet figures for Innodep Inc. (as of Oct 3, 2026): return on equity −10.0%, debt of 0.15 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 303530 from its 52-week high?
Innodep Inc. trades at 3,020 KRW, about 53% below its 52-week high of 6,400 KRW and 27% above the low of 2,370 KRW (as of Oct 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1,600 KRW is for.
Which stocks are comparable to Innodep 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 Innodep Inc. stock attractive at the current price?
The data as of Oct 3, 2026: price 3,020 KRW, calculated fair value 1,600 KRW (−47%), Quality Score 47/100, from 2 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 303530 calculated?
We run Innodep Inc. through 2 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 1,600 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 15.4 % above its aggregate fair value. Innodep Inc. 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 Innodep Inc. (303530)?
The closing price on Oct 6, 2026 was 3,020 KRW. Our model-based fair value is 1,600 KRW, about −47% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Innodep Inc. right now?
The price sits above even our optimistic bull case (2,000 KRW). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (1,056 KRW to 2,000 KRW) leaves room in how you read the outcome.
Key figures of Innodep Inc.
How large is the market capitalisation of Innodep Inc. (303530)?
The market capitalisation of Innodep Inc. is 21.5B KRW (≈ $16.1M). 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 Innodep Inc. (303530)?
The price-to-sales ratio of Innodep Inc. is 0.30 (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 Innodep Inc. (303530)?
The net margin of Innodep Inc. is −4.3% (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 Innodep Inc. (303530)?
The return on equity (ROE) of Innodep Inc. is −10.0% (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 Innodep Inc. (303530)?
On an EBIT basis the return on assets of Innodep Inc. 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 Innodep Inc. (303530)?
The operating margin of Innodep Inc. is −3.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Innodep Inc. (303530)?
Revenue at Innodep Inc. is growing −2.4% versus a year earlier (3y avg −2.5%). 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 Innodep Inc. (303530)?
Earnings per share at Innodep Inc. are growing −61.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Innodep Inc. (303530) generate?
The free cash flow of Innodep Inc. is −4.9B 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 Innodep Inc. (303530) carry?
The net debt of Innodep Inc. is 7.3B KRW (fiscal year 2025). 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 Innodep Inc. in the live analysis
One click puts Innodep 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.
