EN DE

Douzone Bizon Co (012510) Fair Value & Analysis

Technology · KR · Market cap 3.4T KRW

DB Douzone Bizon Co 012510 · KO
Price120,000 KRW
Fair Value92,181 KRW
Upside-23.2%
Quality70/100
Watch Douzone Bizon Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 22.1% net margin
Low debt · generates free cash flow
0.53% dividend yield
Ranks above peers (8/11)
Wide moat 75/100
Evidence: High Range 59,535 KRW – 115,226 KRW Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from 65,844 KRW to 92,181 KRW (+40.0%) since Jul 24, 2026.

A solid business, but screening 23% overvalued on our models.

What matters now

  • A high-quality business (quality 70/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (115,226 KRW). The favourable scenario is already priced in.
  • A fairly wide model range (59,535 KRW to 115,226 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

120,300 KRW 25,032 KRW Fair Value 92,181 KRW Feb 2021 Jul 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 25,032 KRW – 120,300 KRW · fair‑value band 59,535 KRW – 115,226 KRW · the 120,000 KRW price screens above the 92,181 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

Douzone Bizon Co (012510) currently trades at 120,000 KRW, while our model-based Fair Value estimate is 92,181 KRW, implying the stock looks roughly 23.2% overvalued today. The Quality Score stands at 70/100 (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, Douzone Bizon Co generated revenue of 464B KRW at a net margin of 22.1%. Revenue grew 18.2% year over year. It earns a return on equity of 17.5%. Net debt stands at 161B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 59,535 KRW (bear case) to 115,226 KRW (bull case); at 120,000 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 23% below its 52-week high and 100% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -42% fair-value upside, at -23%, 012510 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 52,550 KRW 114,423 KRW 216,397 KRW 80
Residual Income 22,822 KRW 30,219 KRW 92,765 KRW 76
Rev-Margin DCF 42,483 KRW 80,917 KRW 134,069 KRW 74
All 24 models by family
DCF Models
FCF DCF 53,812 KRW 108,102 KRW 238,311 KRW 38
Owner Earnings 53,898 KRW 115,844 KRW 238,673 KRW 31
5Y Revenue Exit 42,483 KRW 82,395 KRW 138,723 KRW 39
5Y EBITDA Exit 66,200 KRW 134,517 KRW 225,002 KRW 41
5Y P/E Exit 59,184 KRW 119,100 KRW 191,625 KRW 38
10Y Revenue Exit 44,092 KRW 85,103 KRW 153,063 KRW 36
10Y EBITDA Exit 62,220 KRW 125,657 KRW 231,769 KRW 37
10Y P/E Exit 57,334 KRW 113,661 KRW 201,322 KRW 35
Earnings-Based
Graham-Dodd 22,387 KRW 127,216 KRW 176,818 KRW 54
Lynch FV 35,743 KRW 51,062 KRW 66,380 KRW 50
PEG = 1.0 35,743 KRW 51,062 KRW 66,380 KRW 46
EPV 36,615 KRW 43,849 KRW 50,280 KRW 59
Multiples
P/E Multiple 69,136 KRW 92,181 KRW 115,226 KRW 63
P/S Multiple 41,975 KRW 55,967 KRW 69,959 KRW 58
P/B Multiple 41,975 KRW 55,967 KRW 69,959 KRW 55
EV/EBIT 77,610 KRW 104,941 KRW 132,271 KRW 53
EV/EBITDA 75,140 KRW 101,647 KRW 128,154 KRW 54
EV/Revenue 37,070 KRW 54,835 KRW 72,600 KRW 43
Asset-Based
NCAV (Graham) 10,970 KRW 14,699 KRW 21,939 KRW 50
Growth DCF
Growth DCF 52,550 KRW 114,423 KRW 216,397 KRW 80
Rev-Margin DCF 42,483 KRW 80,917 KRW 134,069 KRW 74
Economic Profit
Residual Income 22,822 KRW 30,219 KRW 92,765 KRW 76
ROIC Compounder 44,484 KRW 67,958 KRW 98,105 KRW 72
Growth Earnings
Growth-Adj P/E 61,697 KRW 88,138 KRW 114,580 KRW 68

Widest divergence: DCF Models (113,661 KRW) versus Asset-Based (14,699 KRW). Highest evidence: Growth DCF (80).

Notify me when 012510 reaches fair value

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

Key figures & financial health

Revenue (TTM) 464B KRW
Revenue growth (YoY) +18.2%
Net margin 22.1%
Return on equity 17.5%
Free cash flow 110B KRW FY2025
Operating margin 30.0%
More key figures
Dividend yield 0.5%
EPS growth (YoY) +91.4%
Net debt 161B KRW FY2025

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

Quality Score breakdown

Overall quality 70/100

Of which business quality 67 · Market factors (momentum, volatility) 75

Profitability 51
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 85
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 76
Price trend over the last 3–12 months (market factor)
52W Momentum 81
Distance to the 52-week high (market factor)
Net Issuance 87
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

Douzone Bizon Co., Ltd. provides ICT solutions and services in South Korea. Its products and services include accounting programs; ERP; cloud; groupware; information security; electronic tax invoices; electronic banking; mobile solutions; electronic fax; and education services. The company was founded in 1991 and is based in Chuncheon-si, South Korea.

Full company description

Douzone Bizon Co., Ltd. provides ICT solutions and services in South Korea. Its products and services include accounting programs; ERP; cloud; groupware; information security; electronic tax invoices; electronic banking; mobile solutions; electronic fax; and education services. The company was founded in 1991 and is based in Chuncheon-si, South Korea. Douzone Bizon Co., Ltd. operates as a subsidiary of Doronicum Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Douzone Bizon Co reported revenue of 446B KRW in FY2025 versus 319B KRW in FY2021, a compound +8.8%/yr. Reported net income was 92.3B KRW in FY2025, compounding +14.5%/yr from FY2021.

Growth Quality 78/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
446B KRW
Latest YoY
+10.9%
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.
+13.6%
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.
+7.8%
Avg. growth/yr (19Y) 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.
+17.0%
Revenue +8.8%/yr
FY21 319B KRW
FY22 304B KRW
FY23 355B KRW
FY24 402B KRW
FY25 446B KRW
Net income +14.5%/yr
FY21 53.7B KRW
FY22 23.8B KRW
FY23 13.8B KRW
FY24 58.8B KRW
FY25 92.3B KRW

012510 screens 23% overvalued. Compare with SAP SE →

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). "Douzone Bizon Co Fair Value". https://www.fairvalue-calculator.com/stock/012510

Peer Group

Software - Application · 712 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 70 · Top 25%
Fair Value upside −23% · Below median
Return on equity (TTM) 17% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 22% · Top 25%
Operating margin (TTM) 30% · Top 25%
Revenue growth 18% · Above median
Dividend yield (TTM) 0.5% · Below median
Debt / equity 0.41× · Higher than 75% of peers

Valuation Multiples vs Software - Application median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 0.7× · Cheaper 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 2 · sector 4
FUTURE 91 · sector 38
PAST 70 · sector 13
HEALTH 80 · sector 98
DIVIDEND 11 · sector 27

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 Software - Application stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.46 C$16.26 +30%
Shopify Inc SHOP C$209.78 C$28.76 -86%
Uber Technologies, Inc UBER $75.36 $43.66 -42%
Salesforce, Inc CRM $193.32 $249.28 +29%
ServiceNow, Inc NOW $124.94 $43.73 -65%
Cadence Design Systems, Inc CDNS $323.13 $112.57 -65%
Beijing Kingsoft Office Software, Inc 688111 ¥254.50 ¥81.23 -68%
Tata Elxsi Limited TATAELXSI ₹3,712 ₹2,519 -32%
KFin Technologies Limited KFINTECH ₹922.00 ₹556.85 -40%
RateGain Travel Technologies Limited RATEGAIN ₹932.65 ₹447.68 -52%

Compare Douzone Bizon 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 Douzone Bizon Co (012510) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 92,181 KRW versus a price of 120,000 KRW, about −23% (overvalued).
What is the fair value of 012510?
Our model-based fair value for Douzone Bizon Co is 92,181 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 120,000 KRW.
What is the quality score of 012510?
Douzone Bizon Co has a Quality Score of 70/100. 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 Douzone Bizon Co (012510)?
Douzone Bizon Co reported trailing-twelve-month revenue of about 464B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 012510?
The net profit margin of Douzone Bizon Co is about 22.1%, meaning it keeps roughly 22.1% of revenue as net income. Based on the latest reported figures.
Does Douzone Bizon Co pay a dividend?
Douzone Bizon Co currently shows a dividend yield of about 0.53% 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 Douzone Bizon 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.