EN DE

Seojin Automotive Co.Ltd (122690) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 37.5B KRW (≈ $26.2M) · ISIN KR7122690001

What is Seojin Automotive Co.Ltd really worth?

SA Seojin Automotive Co.Ltd 122690 · KQ
Price1,674 KRW
Fair Value2,667 KRW
Upside+59.3%
Quality23/100

Below-average quality, trading 37% below our fair value of 2,667 KRW.

Watch Seojin Automotive 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

Risks

!Expensive Growth (revenue 5y +14.3 %/yr)
!Thin margins · 0.3% net margin
!High debt · negative free cash flow
!Mixed vs. peers (4/9)
!Narrow moat 23/100
!Evidence only low, so the estimate is less certain
!The models disagree: range 994.87 KRW to 4,340 KRW
Evidence: Low Range 994.87 KRW – 4,340 KRW

Fair value as of: Aug 15, 2026

From 6 valuation models · updated 21 days ago

Fair value updated Aug 15, 2026, revised from 2,388 KRW to 2,667 KRW (+11.7%) since Jul 20, 2026. Share price +0.5% over the past month.

What runs behind every stock

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

What matters now

  • The large discount to fair value meets weak quality (23/100). That raises the risk this is a value trap rather than a bargain.
  • The model range is unusually wide (994.87 KRW to 4,340 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Price vs Fair Value (5 years)

4,580 KRW 1,493 KRW Fair Value 2,667 KRW Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 15, 2026.

How to read this chart

60‑month range 1,493 KRW – 4,580 KRW · fair‑value band 994.87 KRW – 4,340 KRW · the 1,674 KRW price screens below the 2,667 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 3 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 15, 2026.

Full chart & analysis →

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

Analysis

Seojin Automotive Co.Ltd (122690) currently trades at 1,674 KRW, while our model-based Fair Value estimate is 2,667 KRW, implying the stock looks roughly 37.2% undervalued today. The Quality Score stands at 23/100 (below-average quality), in the Consumer Cyclical sector. Bull case: the Multiples group reads highest at a median of 12,015 KRW per share, and 4 of the 4 models we run sit above the 1,674 KRW price. Bear case: the Asset-Based group reads lowest at 5,087 KRW, and 0 of the 4 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Seojin Automotive Co.Ltd generated revenue of 2.0T KRW at a net margin of 0.3%. Revenue grew 23.4% year over year. Net debt stands at 850B KRW. Fundamentals as of Aug 15, 2026

Our scenario range runs from 994.87 KRW (bear case) to 4,340 KRW (bull case); at 1,674 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 61% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 42% fair-value upside, at 59%, 122690 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
EPV 890.74 KRW 68
ROIC Compounder 890.74 KRW 68
EV/EBITDA 41,774 KRW 59,978 KRW 78,181 KRW 67
All 6 models by family
Earnings-Based
EPV 890.74 KRW 68
Multiples
EV/EBIT 5,802 KRW 12,015 KRW 18,228 KRW 62
EV/EBITDA 41,774 KRW 59,978 KRW 78,181 KRW 67
EV/Revenue 5,112 KRW 10,497 KRW 50
Asset-Based
NCAV (Graham) 3,797 KRW 5,087 KRW 7,593 KRW 54
Economic Profit
ROIC Compounder 890.74 KRW 68

Widest divergence: Multiples (12,015 KRW) versus Asset-Based (5,087 KRW). Highest evidence: EPV (68).

Notify me when 122690 reaches fair value

Put 122690 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

Dividend yield 4.2%
Net margin −0.8% FY2025
Return on equity 816% TTM
Return on assets (EBIT) 3.2% avg 5y
Operating margin 1.6% TTM
Revenue (TTM) 2.0T KRW TTM
More key figures
Growth
Revenue growth (YoY) +23.4% 3y avg +12.0%
Balance sheet & cash flow
Free cash flow −168B KRW FY2025
Net debt 850B KRW FY2025

Figures from reported company fundamentals · as of Aug 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 23/100

Of which business quality 24 · Market factors (momentum, volatility) 22

Profitability 28
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 6
Earnings quality: real cash, not paper profit
Fin. Strength 6
Balance sheet, leverage, solvency risk
Investment 24
Disciplined investing over empire-building
Low Volatility 35
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 59
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

Seojin Automotive Co.,Ltd. produces, supplies, and sells automobile clutches and components. Its products include clutch covers, discs, and facings; fly wheels; release bearings for passenger cars and commercial vehicles; and automatic transmission parts, including retainer and clutch assy, disk jets, drums, wet clutches, break bands, separator plates, …

Full company description

Seojin Automotive Co.,Ltd. produces, supplies, and sells automobile clutches and components. Its products include clutch covers, discs, and facings; fly wheels; release bearings for passenger cars and commercial vehicles; and automatic transmission parts, including retainer and clutch assy, disk jets, drums, wet clutches, break bands, separator plates, lockup dumpers, drive plates, park pawls, signal plates, and spring packs. Seojin Automotive Co.,Ltd. sells its products in South Korea, the Americas, Asia, the Middle East, Europe, and Africa. The company was formerly known as Seojin Clutch Co. Ltd. and changed its name to Seojin Automotive Co.,Ltd. in June 2011. Seojin Automotive Co.,Ltd. was founded in 1966 and is based in Siheung, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Seojin Automotive Co.Ltd reported revenue of 2.9T KRW in FY2025 versus 1.8T KRW in FY2021, a compound +13.7%/yr. Reported net income was −24.8B KRW in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
2.9T KRW
Latest YoY
+13.6%
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.
+12.0%
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.
+14.3%
Avg. revenue growth/yr (13Y) 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.
+8.5%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +13.7%/yr
FY21 1.8T KRW
FY22 2.1T KRW
FY23 2.5T KRW
FY24 2.6T KRW
FY25 2.9T KRW
Net income
FY21 3.5B KRW
FY22 7.1B KRW
FY23 8.8B KRW
FY24 1.2B KRW
FY25 −24.8B KRW

Watch 122690: get an alert when its fair value changes →

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). "Seojin Automotive Co.Ltd Fair Value". https://www.fairvalue-calculator.com/stock/122690

Peer Group

Consumer Discretionary · 3805 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Automobiles & Auto Parts” was too small, so the broader sector is used.)

Quality Score 23 · Bottom 25%
Fair Value upside +59% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth 23% · Top 25%
Dividend yield (TTM) 4.2% · Above median
Debt / equity 2.22× · Higher than 75% of peers

Valuation Multiples vs Consumer Discretionary median · lower = cheaper

EV/EBITDA 2.5× · Cheaper 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
VALUE100 · sector 20
FUTURE100 · sector 14
PAST0 · sector 22
HEALTH0 · sector 96
DIVIDEND83 · sector 45

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 Automobiles & Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 15, 2026).

Stock Price Fair Value vs Fair Value
ML ML €35.16 €36.47 +4%
GTPPB GTPPB 976.50 PHP 3,167 PHP +224%
515030 515030 ₹938.90 ₹1,294 +38%
Hwashin Precision Engineering Co 126640 4,150 KRW 5,883 KRW +42%
505800 505800 ₹1,671 ₹5,683 +240%
Ilji Technology Co 019540 6,750 KRW 4,752 KRW −30%
Ecoplastic Corporation 038110 1,914 KRW 1,090 KRW −43%
HRS Co 036640 4,880 KRW 8,439 KRW +73%
Mobase Co 101330 3,470 KRW 13,640 KRW +293%
Hanil Forging Industrial Co 024740 2,010 KRW 843.71 KRW −58%

Compare Seojin Automotive Co.Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Seojin Automotive Co.Ltd (122690) overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of 2,667 KRW versus a price of 1,674 KRW, about +59% upside (undervalued).
What is the fair value of 122690?
Our model-based fair value for Seojin Automotive Co.Ltd is 2,667 KRW (as of Aug 15, 2026), built from audited fundamentals. The current price: 1,674 KRW.
What is the quality score of 122690?
Seojin Automotive Co.Ltd has a Quality Score of 23/100. 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 Seojin Automotive Co.Ltd (122690)?
Seojin Automotive Co.Ltd reported trailing-twelve-month revenue of about 2.0T KRW (latest available figure, as of Aug 15, 2026).
What is the net profit margin of 122690?
The net profit margin of Seojin Automotive Co.Ltd is about 0.3%, meaning it keeps roughly 0.3% of revenue as net income. Based on the latest reported figures.
Does Seojin Automotive Co.Ltd pay a dividend?
Seojin Automotive Co.Ltd currently shows a dividend yield of about 4.17% relative to its recent price (as of Aug 15, 2026).
Free · no account needed

Watch Seojin Automotive Co.Ltd in the live analysis

One click puts Seojin Automotive 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.