EN DE

Tokai Carbon Korea Co. Ltd (064760) Fair Value & Analysis

Technology · KR · Market cap 2.6T KRW (≈ $1.8B) · ISIN KR7064760002

What is Tokai Carbon Korea Co. Ltd really worth?

TC Tokai Carbon Korea Co. Ltd 064760 · KQ
Price252,000 KRW
Fair Value154,525 KRW
Upside−38.7%
Quality76/100

A strong business, but trading 63% above our fair value of 154,525 KRW.

Watch Tokai Carbon Korea Co. Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +5.7 %/yr)
Highly profitable · 29.7% net margin
generates free cash flow
Ranks above peers (6/8)
Wide moat 90/100

Risks

!Evidence only medium, so the estimate is less certain
!Weak on dividend: 20 out of 100

For context

·0.99% dividend yield
Evidence: Medium Range 82,441 KRW – 192,261 KRW

Fair value as of: Aug 22, 2026

From 26 valuation models · updated 14 days ago

Share price +48.0% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • A high-quality business (quality 76/100), 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 (192,261 KRW). The favourable scenario is already priced in.
  • A fairly wide model range (82,441 KRW to 192,261 KRW) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

348,500 KRW 65,493 KRW Fair Value 154,525 KRW Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 22, 2026.

How to read this chart

60‑month range 65,493 KRW – 348,500 KRW · fair‑value band 82,441 KRW – 192,261 KRW · the 252,000 KRW price screens above the 154,525 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 22, 2026.

Full chart & analysis →

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

Analysis

Tokai Carbon Korea Co. Ltd (064760) currently trades at 252,000 KRW, while our model-based Fair Value estimate is 154,525 KRW, implying the stock looks roughly 63.1% overvalued today. The Quality Score stands at 76/100 (high quality), in the Technology sector. Bull case: the DCF Models group reads highest at a median of 169,905 KRW per share, and 0 of the 26 models we run sit above the 252,000 KRW price. Bear case: the Dividend Discount group reads lowest at 18,923 KRW, and 26 of the 26 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Tokai Carbon Korea Co. Ltd generated revenue of 318B KRW at a net margin of 29.7%. Revenue grew 19.6% year over year. Fundamentals as of Aug 22, 2026

Our scenario range runs from 82,441 KRW (bear case) to 192,261 KRW (bull case); at 252,000 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 28% below its 52-week high and 181% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at −56% fair-value upside, at −39%, 064760 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF best evidence 65,371 KRW 125,747 KRW 248,810 KRW 74
Growth DCF 64,307 KRW 120,001 KRW 225,323 KRW 72
5Y EBITDA Exit 97,227 KRW 189,062 KRW 309,819 KRW 70
All 26 models by family
DCF Models
FCF DCF best evidence 65,371 KRW 125,747 KRW 248,810 KRW 74
Owner Earnings 102,554 KRW 202,454 KRW 396,382 KRW 69
5Y Revenue Exit 68,459 KRW 126,839 KRW 209,351 KRW 68
5Y EBITDA Exit 97,227 KRW 189,062 KRW 309,819 KRW 70
5Y P/E Exit 105,579 KRW 207,126 KRW 329,317 KRW 66
10Y Revenue Exit 64,738 KRW 121,945 KRW 216,638 KRW 62
10Y EBITDA Exit 87,128 KRW 169,905 KRW 306,846 KRW 63
10Y P/E Exit 92,907 KRW 183,830 KRW 324,353 KRW 59
Earnings-Based
Graham-Dodd 40,714 KRW 220,591 KRW 305,820 KRW 63
Lynch FV 61,149 KRW 87,356 KRW 113,563 KRW 61
PEG = 1.0 61,149 KRW 87,356 KRW 113,563 KRW 57
EPV 54,505 KRW 63,492 KRW 71,480 KRW 70
Dividend Discount
Gordon GGM 10,581 KRW 23,100 KRW 38,867 KRW 65
DDM Multi-Stage 10,581 KRW 18,923 KRW 24,074 KRW 66
Multiples
P/E Multiple 125,735 KRW 167,647 KRW 209,558 KRW 63
P/S Multiple 76,339 KRW 101,786 KRW 127,232 KRW 58
P/B Multiple 76,339 KRW 101,786 KRW 127,232 KRW 55
EV/EBIT 132,915 KRW 176,027 KRW 219,138 KRW 63
EV/EBITDA 116,789 KRW 154,525 KRW 192,261 KRW 64
EV/Revenue 68,967 KRW 96,989 KRW 125,012 KRW 51
Asset-Based
NCAV (Graham) 22,240 KRW 29,802 KRW 44,480 KRW 51
Growth DCF
Growth DCF 64,307 KRW 120,001 KRW 225,323 KRW 72
Rev-Margin DCF 68,459 KRW 124,413 KRW 200,530 KRW 68
Economic Profit
Residual Income 43,440 KRW 56,226 KRW 156,560 KRW 67
ROIC Compounder 60,379 KRW 85,870 KRW 111,979 KRW 70
Growth Earnings
Growth-Adj P/E 104,666 KRW 149,523 KRW 194,380 KRW 67

Widest divergence: DCF Models (169,905 KRW) versus Dividend Discount (18,923 KRW). Highest evidence: FCF DCF (74).

Notify me when 064760 reaches fair value

Put 064760 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 8.16 TTM
Dividend yield 1.0%
Net margin 23.2% FY2025
Return on equity 1,569% TTM
Return on assets (EBIT) 19.1% avg 5y
Operating margin 39.3% TTM
More key figures
Growth
Revenue (TTM) 318B KRW TTM
Revenue growth (YoY) +19.6% 3y avg −1.9%
EPS growth (YoY) +18.8%
Balance sheet & cash flow
Free cash flow 49.5B KRW FY2025

Figures from reported company fundamentals · as of Aug 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 76/100

Of which business quality 71 · Market factors (momentum, volatility) 59

Profitability 58
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 28
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 81
Distance to the 52-week high (market factor)
Net Issuance 98
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Tokai Carbon Korea Co., Ltd. produces and sells various parts and components for the semiconductor, light emitting diode (LED), and solar industries in South Korea.

Full company description

Tokai Carbon Korea Co., Ltd. produces and sells various parts and components for the semiconductor, light emitting diode (LED), and solar industries in South Korea. The company offers high purified graphite components for use in heaters, crucibles, Gr shields, rings, reflectors, wafer holders, etc.; and plates and other products for semiconductor manufacturing equipment. It also provides wafer susceptors for LED MOCVD and silicon Epi reactors, including LED wafer carriers, and ALD semiconductor and Epi susceptors; and CVD SiC coated components that are used in SiC rings, wafers, and shower heads for lifetime extension and yield improvement of plasma etch chamber parts. Tokai Carbon Korea Co., Ltd. was incorporated in 1996 and is based in Anseong-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tokai Carbon Korea Co. Ltd reported revenue of 301B KRW in FY2025 versus 271B KRW in FY2021, a compound +2.7%/yr. Reported net income was 69.9B KRW in FY2025, compounding −3.9%/yr from FY2021.

Growth Quality 80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
301B KRW
Latest YoY
+9.3%
Avg. revenue 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.
−1.9%
Avg. revenue 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.
+5.7%
Avg. revenue growth/yr (11Y) 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.
+18.8%
Value creation/yr (5Y, in KRW) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+4.8% (3.8 + 1.0)
Revenue +2.7%/yr
FY21 271B KRW
FY22 320B KRW
FY23 227B KRW
FY24 276B KRW
FY25 301B KRW
Net income −3.9%/yr
FY21 81.9B KRW
FY22 94.1B KRW
FY23 61.2B KRW
FY24 72.0B KRW
FY25 69.9B KRW

064760 screens 63% overvalued. Compare with TES Co →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Tokai Carbon Korea Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/064760

Peer Group

Semiconductors & Semiconductor Equipment · 48 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 76 · Top 25%
Fair Value upside −39% · Below median
Return on assets 20% · Top 25%
Net margin (TTM) 30% · Top 25%
Operating margin (TTM) 39% · Top 25%
Revenue growth 20% · Above median
Dividend yield (TTM) 1.0% · Above median

Valuation Multiples vs Semiconductors & Semiconductor Equipment median · lower = cheaper

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

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE98 · sector 97
PAST0 · sector 100
HEALTH0 · sector 99
DIVIDEND20 · sector 17

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

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

Similar stocks

10 more Semiconductors & Semiconductor Equipment stocks, each showing price versus our Fair Value estimate (as of Aug 22, 2026).

Stock Price Fair Value vs Fair Value
TES Co 095610 144,000 KRW 57,543 KRW −60%
Eugene Technology Co 084370 128,500 KRW 47,495 KRW −63%
TSE Co 131290 256,000 KRW 83,925 KRW −67%
ISC Co 095340 159,800 KRW 61,198 KRW −62%
PSK HOLDINGS Inc 031980 112,200 KRW 74,962 KRW −33%
Jeju Semiconductor Corp 080220 76,100 KRW 23,830 KRW −69%
HANA Micron Inc 067310 36,650 KRW 16,102 KRW −56%
RFHIC Corporation 218410 51,000 KRW 29,096 KRW −43%
S&S Tech Corporation 101490 43,250 KRW 60,781 KRW +41%
Global Standard Technology, Limited 083450 50,500 KRW 59,982 KRW +19%

Compare Tokai Carbon Korea Co. Ltd 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Tokai Carbon Korea Co. Ltd (064760) overvalued or undervalued?
As of Aug 22, 2026, our model estimates a fair value of 154,525 KRW versus a price of 252,000 KRW, about −39% upside (overvalued).
What is the fair value of 064760?
Our model-based fair value for Tokai Carbon Korea Co. Ltd is 154,525 KRW (as of Aug 22, 2026), built from audited fundamentals. The current price: 252,000 KRW.
What is the quality score of 064760?
Tokai Carbon Korea Co. Ltd has a Quality Score of 76/100. 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 Tokai Carbon Korea Co. Ltd (064760)?
Tokai Carbon Korea Co. Ltd reported trailing-twelve-month revenue of about 318B KRW (latest available figure, as of Aug 22, 2026).
What is the net profit margin of 064760?
The net profit margin of Tokai Carbon Korea Co. Ltd is about 29.7%, meaning it keeps roughly 29.7% of revenue as net income. Based on the latest reported figures.
Does Tokai Carbon Korea Co. Ltd pay a dividend?
Tokai Carbon Korea Co. Ltd currently shows a dividend yield of about 0.99% relative to its recent price (as of Aug 22, 2026).
Free · no account needed

Watch Tokai Carbon Korea Co. Ltd in the live analysis

One click puts Tokai Carbon Korea Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.