AurosTechnology Inc
KOSDAQ:322310
Intrinsic Value
The intrinsic value of one AurosTechnology Inc stock under the Base Case scenario is 25 313.59 KRW. Compared to the current market price of 22 350 KRW, AurosTechnology Inc is Undervalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
AurosTechnology Inc
Fundamental Analysis

Revenue & Expenses Breakdown
AurosTechnology Inc
Balance Sheet Decomposition
AurosTechnology Inc
Current Assets | 53B |
Cash & Short-Term Investments | 11.3B |
Receivables | 4.8B |
Other Current Assets | 37B |
Non-Current Assets | 37.8B |
Long-Term Investments | 7.4B |
PP&E | 21.2B |
Intangibles | 2.7B |
Other Non-Current Assets | 6.5B |
Free Cash Flow Analysis
AurosTechnology Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
AurosTechnology Inc
Revenue
|
61.4B
KRW
|
Cost of Revenue
|
-25.2B
KRW
|
Gross Profit
|
36.2B
KRW
|
Operating Expenses
|
-30.1B
KRW
|
Operating Income
|
6.1B
KRW
|
Other Expenses
|
-176.6m
KRW
|
Net Income
|
5.9B
KRW
|
Profitability Score
Profitability Due Diligence
AurosTechnology Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
AurosTechnology Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
AurosTechnology Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Score
AurosTechnology Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
AurosTechnology Inc
According to Wall Street analysts, the average 1-year price target for AurosTechnology Inc is 28 560 KRW with a low forecast of 28 280 KRW and a high forecast of 29 400 KRW.
Dividends
Current shareholder yield for AurosTechnology Inc 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 AurosTechnology Inc stock under the Base Case scenario is 25 313.59 KRW.
Compared to the current market price of 22 350 KRW, AurosTechnology Inc is Undervalued by 12%.