Wonik IPS Co Ltd
KOSDAQ:240810
Intrinsic Value
The intrinsic value of one Wonik IPS Co Ltd stock under the Base Case scenario is 35 920.86 KRW. Compared to the current market price of 26 400 KRW, Wonik IPS Co Ltd is Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Wonik IPS Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Wonik IPS Co Ltd
Balance Sheet Decomposition
Wonik IPS Co Ltd
Current Assets | 649.1B |
Cash & Short-Term Investments | 132.3B |
Receivables | 107B |
Other Current Assets | 409.8B |
Non-Current Assets | 487.5B |
Long-Term Investments | 61.1B |
PP&E | 343.7B |
Intangibles | 26.2B |
Other Non-Current Assets | 56.5B |
Free Cash Flow Analysis
Wonik IPS Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Wonik IPS Co Ltd
Revenue
|
678.7B
KRW
|
Cost of Revenue
|
-398B
KRW
|
Gross Profit
|
280.8B
KRW
|
Operating Expenses
|
-284.1B
KRW
|
Operating Income
|
-3.3B
KRW
|
Other Expenses
|
-7.5B
KRW
|
Net Income
|
-10.7B
KRW
|
Profitability Score
Profitability Due Diligence
Wonik IPS Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
Wonik IPS Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Wonik IPS Co Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Wonik IPS Co Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Wonik IPS Co Ltd
According to Wall Street analysts, the average 1-year price target for Wonik IPS Co Ltd is 35 468.8 KRW with a low forecast of 19 796 KRW and a high forecast of 51 450 KRW.
Dividends
Current shareholder yield for Wonik IPS Co Ltd 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 Wonik IPS Co Ltd stock under the Base Case scenario is 35 920.86 KRW.
Compared to the current market price of 26 400 KRW, Wonik IPS Co Ltd is Undervalued by 27%.