HY-Lok Corp
KOSDAQ:013030
Intrinsic Value
The intrinsic value of one HY-Lok Corp stock under the Base Case scenario is 36 093.71 KRW. Compared to the current market price of 28 400 KRW, HY-Lok Corp is Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
HY-Lok Corp
Fundamental Analysis

Revenue & Expenses Breakdown
HY-Lok Corp
Balance Sheet Decomposition
HY-Lok Corp
Current Assets | 337.3B |
Cash & Short-Term Investments | 184.4B |
Receivables | 44.9B |
Other Current Assets | 108B |
Non-Current Assets | 106.3B |
Long-Term Investments | 19.1B |
PP&E | 71.6B |
Intangibles | 7.8B |
Other Non-Current Assets | 7.7B |
Free Cash Flow Analysis
HY-Lok Corp
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
HY-Lok Corp
Revenue
|
188.1B
KRW
|
Cost of Revenue
|
-110.1B
KRW
|
Gross Profit
|
78B
KRW
|
Operating Expenses
|
-23.1B
KRW
|
Operating Income
|
54.9B
KRW
|
Other Expenses
|
-9.3B
KRW
|
Net Income
|
45.6B
KRW
|
Profitability Score
Profitability Due Diligence
HY-Lok Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
HY-Lok Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
HY-Lok Corp's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Score
HY-Lok Corp's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
HY-Lok Corp
According to Wall Street analysts, the average 1-year price target for HY-Lok Corp is 38 760 KRW with a low forecast of 38 380 KRW and a high forecast of 39 900 KRW.
Dividends
Current shareholder yield for HY-Lok Corp is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one HY-Lok Corp stock under the Base Case scenario is 36 093.71 KRW.
Compared to the current market price of 28 400 KRW, HY-Lok Corp is Undervalued by 21%.