EN DE

Oscotec Inc (039200) Fair Value & Analysis

Healthcare · KR · Market cap 1.2T KRW

OI Oscotec Inc 039200 · KQ
Price37,400 KRW
Fair Value33,210 KRW
Upside-11.2%
Quality72/100
Watch Oscotec Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
Ranks above peers (5/8)
Moderate moat 60/100
Evidence: High Range 21,708 KRW – 52,707 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 25,062 KRW to 33,210 KRW (+32.5%) since Jul 12, 2026. Share price +20.5% over the past month.

A solid business, but screening 11% overvalued on our models.

What matters now

  • A fairly wide model range (21,708 KRW to 52,707 KRW) leaves room in how you read the outcome.
  • Our model range runs from 21,708 KRW (bear) to 52,707 KRW (bull), base 33,210 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 72/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

62,000 KRW 16,150 KRW Fair Value 33,210 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 16,150 KRW – 62,000 KRW · fair‑value band 21,708 KRW – 52,707 KRW · the 37,400 KRW price screens above the 33,210 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

Oscotec Inc (039200) currently trades at 37,400 KRW, while our model-based Fair Value estimate is 33,210 KRW, implying the stock looks roughly 11.2% overvalued today. The Quality Score stands at 72/100 (solid quality), in the Healthcare 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).

Trailing-twelve-month revenue stands at 4.8B KRW. Revenue grew 30.5% year over year. It earns a return on equity of 35.9%. Net debt stands at 293M KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 21,708 KRW (bear case) to 52,707 KRW (bull case); at 37,400 KRW, the current price sits within 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 43% below its 52-week high and 41% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -11% fair-value upside, at -11%, 039200 screens richer 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 5,046 KRW 9,931 KRW 18,135 KRW 80
Rev-Margin DCF 8,807 KRW 16,496 KRW 32,502 KRW 74
ROIC Compounder 23,581 KRW 38,522 KRW 54,271 KRW 72
All 24 models by family
DCF Models
FCF DCF 5,321 KRW 8,249 KRW 17,822 KRW 38
Owner Earnings 32,048 KRW 74,366 KRW 167,177 KRW 31
5Y Revenue Exit 7,966 KRW 14,506 KRW 28,288 KRW 39
5Y EBITDA Exit 17,300 KRW 33,387 KRW 65,058 KRW 41
5Y P/E Exit 25,534 KRW 63,288 KRW 115,933 KRW 38
10Y Revenue Exit 7,050 KRW 17,493 KRW 24,967 KRW 36
10Y EBITDA Exit 14,372 KRW 38,067 KRW 81,546 KRW 37
10Y P/E Exit 20,517 KRW 56,215 KRW 117,734 KRW 35
Earnings-Based
Graham-Dodd 12,666 KRW 88,330 KRW 123,958 KRW 54
Lynch FV 45,634 KRW 65,192 KRW 84,749 KRW 50
PEG = 1.0 45,634 KRW 65,192 KRW 84,749 KRW 46
EPV 17,220 KRW 20,164 KRW 22,780 KRW 59
Multiples
P/E Multiple 30,733 KRW 40,978 KRW 51,222 KRW 63
P/S Multiple 9,326 KRW 12,435 KRW 15,543 KRW 58
P/B Multiple 21,775 KRW 29,033 KRW 36,291 KRW 55
EV/EBIT 24,170 KRW 32,047 KRW 39,923 KRW 53
EV/EBITDA 20,616 KRW 27,308 KRW 34,000 KRW 54
EV/Revenue 8,001 KRW 11,199 KRW 14,396 KRW 43
Asset-Based
NCAV (Graham) 3,226 KRW 4,323 KRW 6,452 KRW 50
Growth DCF
Growth DCF 5,046 KRW 9,931 KRW 18,135 KRW 80
Rev-Margin DCF 8,807 KRW 16,496 KRW 32,502 KRW 74
Economic Profit
Residual Income 14,038 KRW 19,383 KRW 158,370 KRW 61
ROIC Compounder 23,581 KRW 38,522 KRW 54,271 KRW 72
Growth Earnings
Growth-Adj P/E 60,576 KRW 86,538 KRW 112,499 KRW 68

Widest divergence: Growth Earnings (86,538 KRW) versus Asset-Based (4,323 KRW). Highest evidence: Growth DCF (80).

Notify me when 039200 reaches fair value

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

Key figures & financial health

Revenue (TTM) 4.8B KRW
Revenue growth (YoY) +30.5%
Return on equity 35.9%
Free cash flow 7.5B KRW FY2025
Operating margin -565%
Net debt 293M KRW FY2025

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

Quality Score breakdown

Overall quality 72/100

Of which business quality 72 · Market factors (momentum, volatility) 27

Profitability 80
Margins and returns on capital today
Quality Growth 99
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 49
Disciplined investing over empire-building
Low Volatility 40
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 75
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

Oscotec Inc. operates as a clinical stage drug discovery and development company. It develops SYK inhibitor that is in Phase IIa clinical trial to treat rheumatoid arthritis and immune thrombocytopenia; FLT3 inhibitor, which is in Phase I clinical trial for the treatment of acute myeloid leukemia; and EGFR double mutation inhibitor to treat non-small cell …

Full company description

Oscotec Inc. operates as a clinical stage drug discovery and development company. It develops SYK inhibitor that is in Phase IIa clinical trial to treat rheumatoid arthritis and immune thrombocytopenia; FLT3 inhibitor, which is in Phase I clinical trial for the treatment of acute myeloid leukemia; and EGFR double mutation inhibitor to treat non-small cell lung cancer, as well as Anti-Tau antibody, which is in preclinical Phase for the treatment of Alzheimer's disease. The company also offers dental health products, such as bone graft comprising InduCera, BioCera-F, and SynCeraII; and membrane consisting of LysoGide and CollaGuide. In addition, it provides functional ingredients comprises OPB for osteoporosis; AIF for arthritis; SGA that enhance bone growth; and PRF-K for perio diseases. The company was formerly known as Oscotec Co., Ltd and changed its name to Oscotec Inc. in June 1999. Oscotec Inc. was founded in 1988 and is based in Seongnam, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Oscotec Inc reported revenue of 99.8B KRW in FY2025 versus 3.9B KRW in FY2021, a compound +124.9%/yr. Reported net income was 52.3B KRW in FY2025.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
99.8B KRW
Latest YoY
+193.6%
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.
+170.2%
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 (14Y) 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.
+10.1%
Revenue +124.9%/yr
FY21 3.9B KRW
FY22 5.1B KRW
FY23 5.0B KRW
FY24 34.0B KRW
FY25 99.8B KRW
Net income
FY21 −26.3B KRW
FY22 −24.4B KRW
FY23 −24.3B KRW
FY24 877M KRW
FY25 52.3B KRW

039200 screens 11% overvalued. Compare with Torrent Pharmaceuticals Limited →

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). "Oscotec Inc Fair Value". https://www.fairvalue-calculator.com/stock/039200

Peer Group

Pharmaceuticals · 25 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 72 · Top 25%
Fair Value upside −11% · Above median
Return on equity (TTM) 36% · Above median
Return on assets -29% · Bottom 25%
Net margin (TTM) 0% · Below median
Revenue growth 31% · Top 25%

Valuation Multiples vs Pharmaceuticals median · lower = cheaper

P/FCF 0.1× · 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 18 · sector 18
FUTURE 100 · sector 60
PAST 100 · sector 24
HEALTH 100 · sector 95
DIVIDEND 0 · sector 28

Insider activity: 40/100

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

Stock Price Fair Value vs Fair Value
Torrent Pharmaceuticals Limited 500420 ₹4,876 ₹4,360 -11%
GlaxoSmithKline Pharmaceuticals Limited 500660 ₹2,620 ₹1,452 -45%
Caregen Co 214370 64,400 KRW 7,277 KRW -89%
ST Pharm Co 237690 107,000 KRW 50,110 KRW -53%
DongKook Pharmaceutical Co 086450 21,600 KRW 31,283 KRW +45%
Kolon Life Science Inc 102940 17,460 KRW 37,129 KRW +113%
Huons Global Co 084110 25,100 KRW 58,482 KRW +133%
BINEX Co 053030 7,300 KRW 1,844 KRW -75%
Anterogen.Co.,Ltd., a bio-venture company, 065660 15,520 KRW 4,741 KRW -69%
Kyung Dong Pharmaceutical Co 011040 5,180 KRW 6,165 KRW +19%

Compare Oscotec Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Oscotec Inc (039200) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 33,210 KRW versus a price of 37,400 KRW, about −11% (overvalued).
What is the fair value of 039200?
Our model-based fair value for Oscotec Inc is 33,210 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 37,400 KRW.
What is the quality score of 039200?
Oscotec Inc has a Quality Score of 72/100. 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 Oscotec Inc (039200)?
Oscotec Inc reported trailing-twelve-month revenue of about 4.8B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 039200?
The net profit margin of Oscotec Inc is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

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 Oscotec Inc 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.