EN DE

JNB Co., Ltd. (452160) Fair Value & Analysis

Technology · KR · Market cap 29.8B KRW

JC JNB Co., Ltd. 452160 · KQ
Price3,075 KRW
Fair Value4,920 KRW
Upside+60.0%
Quality24/100
Watch JNB Co., Ltd. for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 38% below our fair value of 4,920 KRW

Risks

!Weak Growth (revenue 3y −3.4 %/yr)
!Loss-making · -13.7% net margin
!Moderate debt · negative free cash flow
!Trails peers (3/10)
Weak Growth (revenue 3y −3.4 %/yr)
Loss-making · -13.7% net margin
Moderate debt · negative free cash flow
3.11% dividend yield
Trails peers (3/10)
Narrow moat 18/100
Evidence: Medium Range 2,714 KRW – 7,126 KRW Share as image

Fair value as of: Aug 13, 2026

From 4 valuation models · updated 11 days ago

Fair value updated Aug 13, 2026, revised from 3,093 KRW to 4,920 KRW (+59.1%) since Jul 21, 2026. Share price −5.8% over the past month.

Below-average quality, trading 38% below our fair value.

What runs behind every stock

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

Track JNB 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

  • The large discount to fair value meets weak quality (24/100). That raises the risk this is a value trap rather than a bargain.
  • The model range is unusually wide (2,714 KRW to 7,126 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

21,153 KRW 3,005 KRW Fair Value 4,920 KRW Nov 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

33‑month range 3,005 KRW – 21,153 KRW · fair‑value band 2,714 KRW – 7,126 KRW · the 3,075 KRW price screens below the 4,920 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

JNB Co., Ltd. (452160) currently trades at 3,075 KRW, while our model-based Fair Value estimate is 4,920 KRW, implying the stock looks roughly 60.0% undervalued today. The Quality Score stands at 24/100 (below-average quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, JNB Co., Ltd. generated revenue of 14.0B KRW at a net margin of -13.7%. Revenue declined 19.5% year over year. It earns a return on equity of -5.4%. Net debt stands at 23.6B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 2,714 KRW (bear case) to 7,126 KRW (bull case); at 3,075 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 69% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -72% fair-value upside, at 60%, 452160 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 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
Gordon GGM 550.53 KRW 602.58 KRW 681.90 KRW 70
DDM Multi-Stage 550.53 KRW 690.72 KRW 887.22 KRW 61
EV/EBITDA 2,442 KRW 3,829 KRW 5,216 KRW 54
All 4 models by family
Dividend Discount
Gordon GGM 550.53 KRW 602.58 KRW 681.90 KRW 70
DDM Multi-Stage 550.53 KRW 690.72 KRW 887.22 KRW 61
Multiples
EV/EBITDA 2,442 KRW 3,829 KRW 5,216 KRW 54
Asset-Based
NCAV (Graham) 2,042 KRW 2,736 KRW 4,084 KRW 50

Widest divergence: Multiples (3,829 KRW) versus Dividend Discount (602.58 KRW). Highest evidence: Gordon GGM (70).

Notify me when 452160 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 2.12 TTM
Dividend yield 3.1%
Net margin -13.7% TTM
Return on equity -5.4% TTM
Return on assets -1.2% TTM
Operating margin -10.4% TTM
More key figures
Growth
Revenue (TTM) 14.0B KRW TTM
Revenue growth (YoY) -19.5% 3y avg -3.4%
EPS growth (YoY) +193%
Balance sheet & cash flow
Free cash flow −4.8B KRW FY2025
Net debt 23.6B KRW FY2025

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

Quality Score breakdown

Overall quality 24/100

Of which business quality 27 · Market factors (momentum, volatility) 15

Profitability 10
Margins and returns on capital today
Quality Growth 11
Are margins and returns improving?
Cashflow 21
Earnings quality: real cash, not paper profit
Fin. Strength 36
Balance sheet, leverage, solvency risk
Investment 14
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 74
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

JNB Co., Ltd. operates as a semiconductor materials and equipment company. It offers stackers, industrial vacuum, chambers, lifters, power distribution box, trap, PDM holder, manifold, pump foot adapter, vibration pad, clamps, centerings, flexible hose, bellows, adaptor, merge liners, h-leg & dead leg, and angle valve.

Full company description

JNB Co., Ltd. operates as a semiconductor materials and equipment company. It offers stackers, industrial vacuum, chambers, lifters, power distribution box, trap, PDM holder, manifold, pump foot adapter, vibration pad, clamps, centerings, flexible hose, bellows, adaptor, merge liners, h-leg & dead leg, and angle valve. It is also involved in motion business; manufacturing, designing, and assembling of automated equipment, as well as provides processing and linear motor. The company was founded in 2002 and is based in Pyeongtaek-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

JNB Co., Ltd. reported revenue of 14.9B KRW in FY2025 versus 14.6B KRW in FY2021, a compound +0.5%/yr. Reported net income was −348M KRW in FY2025.

Growth Quality 0/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
14.9B KRW
Latest YoY
−7.1%
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.
−3.4%
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 +0.5%/yr
FY21 14.6B KRW
FY22 16.6B KRW
FY23 15.3B KRW
FY24 16.0B KRW
FY25 14.9B KRW
Net income
FY21 5.2B KRW
FY22 5.2B KRW
FY23 −2.5B KRW
FY24 2.0B KRW
FY25 −348M KRW

Watch 452160: 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). "JNB Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/452160

Peer Group

Semiconductor Equipment & Materials · 212 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 24 · Bottom 25%
Fair Value upside +60% · Top 25%
Return on assets -1% · Bottom 25%
Net margin (TTM) -14% · Bottom 25%
Operating margin (TTM) -10% · Bottom 25%
Revenue growth -20% · Bottom 25%
Dividend yield (TTM) 3.3% · Top 25%
Debt / equity 0.56× · Higher than 75% of peers

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

EV/EBITDA 9.6× · Cheaper than median

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
VALUE100 · sector 0
FUTURE0 · sector 69
PAST0 · sector 30
HEALTH72 · sector 96
DIVIDEND65 · sector 18

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 Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML €1,542 €604.27 -61%
Applied Materials, Inc AMAT $548.15 $183.10 -67%
Lam Research Corporation LRCX $326.11 $91.80 -72%
KLA Corporation KLAC $194.79 $74.58 -62%
NAURA Technology Group 002371 ¥707.90 ¥205.30 -71%
Teradyne, Inc TER $402.74 $65.80 -84%
Advanced Micro-Fabrication Equipment Inc 688012 ¥380.95 ¥55.05 -86%
Piotech Inc 688072 ¥685.11 ¥89.27 -87%
Hon. Precision, Inc 7769 6,445 TWD 1,804 TWD -72%
Hangzhou Changchuan Technology Co 300604 ¥287.11 ¥46.26 -84%

Compare JNB 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 JNB Co., Ltd. (452160) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 4,920 KRW versus a price of 3,075 KRW, about +60% (undervalued).
What is the fair value of 452160?
Our model-based fair value for JNB Co., Ltd. is 4,920 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 3,075 KRW.
What is the quality score of 452160?
JNB Co., Ltd. has a Quality Score of 24/100. 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 JNB Co., Ltd. (452160)?
JNB Co., Ltd. reported trailing-twelve-month revenue of about 14.0B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 452160?
The net profit margin of JNB Co., Ltd. is about -13.7%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does JNB Co., Ltd. pay a dividend?
JNB Co., Ltd. currently shows a dividend yield of about 2.50% relative to its recent price (as of Aug 13, 2026).

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 JNB 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.