HY-Lok Corp
KOSDAQ:013030
Intrinsic Value
The intrinsic value of one HY-Lok Corp stock under the Base Case scenario is 39 063.8 KRW. Compared to the current market price of 27 950 KRW, HY-Lok Corp is Undervalued by 28%.
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 | 367.2B |
Cash & Short-Term Investments | 204.3B |
Receivables | 50.1B |
Other Current Assets | 112.7B |
Non-Current Assets | 105.5B |
Long-Term Investments | 19B |
PP&E | 72.2B |
Intangibles | 7.7B |
Other Non-Current Assets | 6.5B |
Free Cash Flow Analysis
HY-Lok Corp
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
HY-Lok Corp
Revenue
|
190.5B
KRW
|
Cost of Revenue
|
-114.7B
KRW
|
Gross Profit
|
75.8B
KRW
|
Operating Expenses
|
-25.6B
KRW
|
Operating Income
|
50.1B
KRW
|
Other Expenses
|
-2.6B
KRW
|
Net Income
|
47.5B
KRW
|
Profitability Score
Profitability Due Diligence
HY-Lok Corp's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
HY-Lok Corp's profitability score is 60/100. 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
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 39 063.8 KRW.
Compared to the current market price of 27 950 KRW, HY-Lok Corp is Undervalued by 28%.