EN DE

Inswave Systems Co., Ltd. (450520) Fair Value & Analysis

Technology · KR · Market cap 26.5B KRW

IS Inswave Systems Co., Ltd. 450520 · KQ
Price2,000 KRW
Fair Value1,772 KRW
Upside-11.4%
Quality47/100
Watch Inswave Systems Co., Ltd. for free, get notified when fair value or trend changes. Watch for free

Risks

!Trades 13% ABOVE our fair value of 1,772 KRW
!Weak Growth (revenue 3y −3.7 %/yr)
!Loss-making · -6.7% net margin
!Low debt · negative free cash flow
Weak Growth (revenue 3y −3.7 %/yr)
Loss-making · -6.7% net margin
Low debt · negative free cash flow
Trails peers (2/8)
Narrow moat 8/100
Evidence: Low Range 1,170 KRW – 2,215 KRW Share as image

Fair value as of: Aug 13, 2026

From 1 valuation models · updated 11 days ago

Share price +8.3% over the past month.

Below-average quality, and trading another 13% above our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track Inswave Systems Co., Ltd. and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card.

What matters now

  • A fairly wide model range (1,170 KRW to 2,215 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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

17,167 KRW 1,578 KRW Fair Value 1,772 KRW Sep 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

35‑month range 1,578 KRW – 17,167 KRW · fair‑value band 1,170 KRW – 2,215 KRW · the 2,000 KRW price screens above the 1,772 KRW fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Inswave Systems Co., Ltd. (450520) currently trades at 2,000 KRW, while our model-based Fair Value estimate is 1,772 KRW, implying the stock looks roughly 11.4% overvalued today. The Quality Score stands at 47/100 (below-average quality), in the Technology 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: low).

Over the trailing twelve months, Inswave Systems Co., Ltd. generated revenue of 43.1B KRW at a net margin of -6.7%. Revenue grew 58.3% year over year. It earns a return on equity of -7.2%. Net debt stands at 828M KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 1,170 KRW (bear case) to 2,215 KRW (bull case); at 2,000 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, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at 80% fair-value upside, at -11%, 450520 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
NCAV (Graham) 1,377 KRW 1,846 KRW 2,755 KRW 50
All 1 models by family
Asset-Based
NCAV (Graham) 1,377 KRW 1,846 KRW 2,755 KRW 50

Notify me when 450520 reaches fair value

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

Key figures & financial health

P/S ratio 0.74 TTM
Net margin -6.7% TTM
Return on equity -7.2% TTM
Return on assets -5.3% TTM
Operating margin -24.9% TTM
Revenue (TTM) 43.1B KRW TTM
More key figures
Growth
Revenue growth (YoY) +58.3% 3y avg -3.7%
EPS growth (YoY) +26.3%
Balance sheet & cash flow
Free cash flow −9.2B KRW FY2025
Net debt 828M KRW FY2022

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 51 · Market factors (momentum, volatility) 22

Profitability 19
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 37
Disciplined investing over empire-building
Low Volatility 62
Calm price path (market factor)
Momentum 5
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 82
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Inswave Co., Ltd. provides standard web UI/UX tool in South Korea. The company offers WebSquare, a standard web UI platform; and ProWorks, an application lifecycle management framework to manage the entire processes of enterprise systems from development to maintenance.

Full company description

Inswave Co., Ltd. provides standard web UI/UX tool in South Korea. The company offers WebSquare, a standard web UI platform; and ProWorks, an application lifecycle management framework to manage the entire processes of enterprise systems from development to maintenance. It also provides application framework, SI/SD/SM, business package, and consulting outsourcing services. The company was formerly known as Inswave Systems Co., Ltd. and changed its name to Inswave Co., Ltd. in March 2025. The company was founded in 2002 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Inswave Systems Co., Ltd. reported revenue of 39.0B KRW in FY2025 versus 32.6B KRW in FY2021, a compound +4.5%/yr. Reported net income was −3.5B KRW in FY2025.

Growth Quality 6/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
39.0B KRW
Latest YoY
+28.1%
Avg. revenue 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.
−3.7%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +4.5%/yr
FY21 32.6B KRW
FY22 43.6B KRW
FY23 32.6B KRW
FY24 30.4B KRW
FY25 39.0B KRW
Net income
FY21 4.4B KRW
FY22 5.4B KRW
FY23 4.7B KRW
FY24 −2.0B KRW
FY25 −3.5B KRW

450520 screens 11% overvalued. Compare with International Business Machines Corporation →

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). "Inswave Systems Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/450520

Peer Group

Information Technology Services · 490 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 −11% · Below median
Return on assets -5% · Bottom 25%
Net margin (TTM) -7% · Bottom 25%
Operating margin (TTM) -25% · Bottom 25%
Revenue growth 58% · Top 25%

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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE18 · sector 34
FUTURE100 · sector 31
PAST0 · sector 35
HEALTH100 · sector 97
DIVIDEND0 · sector 34

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

Similar stocks

10 more Information Technology Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $235.98 $175.76 -26%
Accenture plc ACN $180.14 $334.27 +86%
Tata Consultancy Services Limited TCS ₹2,302 ₹3,473 +51%
Infosys Limited INFY ₹1,115 ₹2,006 +80%
HCL Technologies Limited HCLTECH ₹1,365 ₹1,722 +26%
Fiserv, Inc FI C$5.13 C$8.07 +57%
Wipro Limited WIT $1.95 $3.51 +80%
Fidelity National Information Services, Inc FIS $41.34 $19.28 -53%
Cognizant Technology Solutions Corporation CTSH $58.20 $132.01 +127%
Capgemini SE CAP €105.65 €222.79 +111%

Compare Inswave Systems Co., Ltd. with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Inswave Systems Co., Ltd. (450520) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 1,772 KRW versus a price of 2,000 KRW, about −11% (overvalued).
What is the fair value of 450520?
Our model-based fair value for Inswave Systems Co., Ltd. is 1,772 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 2,000 KRW.
What is the quality score of 450520?
Inswave Systems Co., Ltd. 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 revenue of Inswave Systems Co., Ltd. (450520)?
Inswave Systems Co., Ltd. reported trailing-twelve-month revenue of about 43.1B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 450520?
The net profit margin of Inswave Systems Co., Ltd. is about -6.7%, 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 Inswave Systems Co., Ltd. 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.