EN DE

LG Innotek Co (011070) Fair Value & Analysis

Technology · KR · Market cap 15.8T KRW

LI LG Innotek Co 011070 · KO
Price654,000 KRW
Fair Value403,783 KRW
Upside-38.3%
Quality55/100
Watch LG Innotek Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.2% net margin
Low debt · generates free cash flow
0.28% dividend yield
Mixed vs. peers (6/11)
Narrow moat 36/100
Evidence: High Range 244,402 KRW – 504,729 KRW Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from 288,417 KRW to 403,783 KRW (+40.0%) since Jul 17, 2026. Share price −4.9% over the past month.

A solid business, but screening 38% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (504,729 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (244,402 KRW to 504,729 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,530,000 KRW 121,284 KRW Fair Value 403,783 KRW Mar 2021 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

60‑month range 121,284 KRW – 1,530,000 KRW · fair‑value band 244,402 KRW – 504,729 KRW · the 654,000 KRW price screens above the 403,783 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

LG Innotek Co (011070) currently trades at 654,000 KRW, while our model-based Fair Value estimate is 403,783 KRW, implying the stock looks roughly 38.3% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, LG Innotek Co generated revenue of 22.4T KRW at a net margin of 2.2%. Revenue grew 11.1% year over year. It earns a return on equity of 8.5%. Net debt stands at 856B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 244,402 KRW (bear case) to 504,729 KRW (bull case); at 654,000 KRW, the current price sits above 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 35% below its 52-week high and 370% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -38%, 011070 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
Growth DCF 318,057 KRW 564,638 KRW 1,001,238 KRW 80
Residual Income 194,010 KRW 200,452 KRW 205,972 KRW 76
Rev-Margin DCF 268,347 KRW 458,986 KRW 699,914 KRW 74
All 26 models by family
DCF Models
FCF DCF 317,676 KRW 576,526 KRW 1,035,775 KRW 38
Owner Earnings 407,443 KRW 738,160 KRW 1,324,913 KRW 31
5Y Revenue Exit 268,347 KRW 462,458 KRW 721,931 KRW 39
5Y EBITDA Exit 748,816 KRW 1,433,741 KRW 2,293,166 KRW 41
5Y P/E Exit 286,547 KRW 499,249 KRW 737,580 KRW 38
10Y Revenue Exit 273,215 KRW 464,312 KRW 748,394 KRW 36
10Y EBITDA Exit 605,382 KRW 1,184,409 KRW 2,068,936 KRW 37
10Y P/E Exit 294,403 KRW 491,589 KRW 761,547 KRW 35
Earnings-Based
Graham-Dodd 98,062 KRW 423,575 KRW 579,028 KRW 54
Lynch FV 108,719 KRW 155,312 KRW 201,906 KRW 50
PEG = 1.0 108,719 KRW 155,312 KRW 201,906 KRW 46
EPV 208,512 KRW 246,305 KRW 279,899 KRW 59
Dividend Discount
Gordon GGM 20,104 KRW 43,890 KRW 73,847 KRW 70
DDM Multi-Stage 20,104 KRW 35,953 KRW 45,741 KRW 61
Multiples
P/E Multiple 302,838 KRW 403,783 KRW 504,729 KRW 63
P/S Multiple 183,866 KRW 245,154 KRW 306,443 KRW 58
P/B Multiple 183,866 KRW 245,154 KRW 306,443 KRW 55
EV/EBIT 500,174 KRW 668,783 KRW 837,391 KRW 53
EV/EBITDA 1,029,935 KRW 1,375,131 KRW 1,720,326 KRW 54
EV/Revenue 250,071 KRW 359,667 KRW 469,262 KRW 43
Asset-Based
NCAV (Graham) 121,766 KRW 163,166 KRW 243,532 KRW 50
Growth DCF
Growth DCF 318,057 KRW 564,638 KRW 1,001,238 KRW 80
Rev-Margin DCF 268,347 KRW 458,986 KRW 699,914 KRW 74
Economic Profit
Residual Income 194,010 KRW 200,452 KRW 205,972 KRW 76
ROIC Compounder 208,512 KRW 249,797 KRW 334,451 KRW 72
Growth Earnings
Growth-Adj P/E 215,690 KRW 308,128 KRW 400,567 KRW 68

Widest divergence: DCF Models (499,249 KRW) versus Dividend Discount (35,953 KRW). Highest evidence: Growth DCF (80).

Notify me when 011070 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 22.4T KRW
Revenue growth (YoY) +11.1%
Net margin 2.2%
Return on equity 8.5%
Free cash flow 577B KRW FY2025
Operating margin 5.3%
More key figures
Dividend yield 0.2%
EPS growth (YoY) +168%
Net debt 856B KRW FY2025

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 55 · Market factors (momentum, volatility) 54

Profitability 42
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 68
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 84
Price trend over the last 3–12 months (market factor)
52W Momentum 66
Distance to the 52-week high (market factor)
Net Issuance 82
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.

About the company

LG Innotek Co., Ltd. engages in the manufacture and sale of electronic materials and components for mobile, display, semiconductor, automobile, and Internet of Things (IoT) fields in South Korea and internationally.

Full company description

LG Innotek Co., Ltd. engages in the manufacture and sale of electronic materials and components for mobile, display, semiconductor, automobile, and Internet of Things (IoT) fields in South Korea and internationally. It offers optics solutions, including camera and 3D sensing modules, and actuators; substrates and materials comprising package and tape substrates, and display masks; automotive components, such as connectivity, autonomous driving, electrification, and lighting solutions; and electronic components, consisting power and smart connectivity solutions. The company was formerly known as LG Electro-Components Co., Ltd. and changed its name to LG Innotek Co., Ltd. in May 2000. LG Innotek Co., Ltd. was founded in 1970 and is headquartered in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

LG Innotek Co reported revenue of 21.9T KRW in FY2025 versus 14.9T KRW in FY2021, a compound +10.0%/yr. Reported net income was 341B KRW in FY2025, compounding −21.3%/yr from FY2021.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
21.9T KRW
Latest YoY
+3.3%
Avg. 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.
+3.8%
Avg. growth/yr (5Y) 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.
+18.1%
Avg. growth/yr (17Y) 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.
+15.4%
Revenue +10.0%/yr
FY21 14.9T KRW
FY22 19.6T KRW
FY23 20.6T KRW
FY24 21.2T KRW
FY25 21.9T KRW
Net income −21.3%/yr
FY21 888B KRW
FY22 980B KRW
FY23 565B KRW
FY24 449B KRW
FY25 341B KRW

011070 screens 38% overvalued. Compare with Delta Electronics, Inc →

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). "LG Innotek Co Fair Value". https://www.fairvalue-calculator.com/stock/011070

Peer Group

Electronic Components · 648 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 55 · Above median
Fair Value upside −38% · Above median
Return on equity (TTM) 8% · Above median
Return on assets 5% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth 11% · Above median
Dividend yield (TTM) 0.3% · Bottom 25%
Debt / equity 0.27× · Higher than median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
PEG 19.39× · Pricier than 75% of peers

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.

VALUE 0 · sector 0
FUTURE 56 · sector 36
PAST 34 · sector 24
HEALTH 87 · sector 95
DIVIDEND 6 · sector 24

VALUE 0: the price sits above our fair-value range.

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Electronic Components stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,790 TWD 602.37 TWD -66%
Luxshare Precision Industry Co 002475 ¥56.06 ¥38.44 -31%
Samsung Electro-Mechanics Co 009150 1,503,000 KRW 172,954 KRW -88%
Suzhou Dongshan Precision Manufacturing Co 002384 ¥202.11 ¥21.19 -90%
Shengyi Technology Co 600183 ¥143.23 ¥36.30 -75%
Shennan Circuits Co 002916 ¥385.80 ¥125.52 -67%
Victory Giant Technology (HuiZhou) Co 2476 HK$238.60 HK$75.68 -68%
Kingboard Laminates Holdings 1888 HK$38.70 HK$8.95 -77%
Asia Vital Components Co 3017 2,910 TWD 1,369 TWD -53%
Nan Ya Printed Circuit Board Corporation 8046 1,215 TWD 1,768 TWD +46%

Compare LG Innotek Co 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is LG Innotek Co (011070) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 403,783 KRW versus a price of 654,000 KRW, about −38% (overvalued).
What is the fair value of 011070?
Our model-based fair value for LG Innotek Co is 403,783 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 654,000 KRW.
What is the quality score of 011070?
LG Innotek Co has a Quality Score of 55/100. 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 LG Innotek Co (011070)?
LG Innotek Co reported trailing-twelve-month revenue of about 22.4T KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 011070?
The net profit margin of LG Innotek Co is about 2.2%, meaning it keeps roughly 2.2% of revenue as net income. Based on the latest reported figures.
Does LG Innotek Co pay a dividend?
LG Innotek Co currently shows a dividend yield of about 0.16% 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 LG Innotek Co 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.