Subscribe

Woojin Inc. (105840.KS)

KRW14,400.00 +680.00 (+4.96%)
KR KSC Technology Hardware, Equipment & Parts
Address 292, Osan-ri 18481
Hwaseong-si, KR
CEO Sung-Bum Lee
IPO 2010-07-26
ISIN KR7105840003

Explore sections of this company profile

Description

Based in Hwaseong, South Korea, Woojin Inc. specializes in the production and distribution of advanced sensing and measurement instruments. The company provides a wide array of solutions for nuclear power facilities, including devices for neutron measurement (ICI), digital indicators, thermocouples (T/C), rapid RTDs, and specialized electromagnetic flow meters and recorders. Beyond nuclear applications, Woojin also develops automation equipment such as slag layer and FIMT temperature measurement devices, alongside condition monitoring systems designed to prevent unexpected equipment malfunctions in industrial settings. Their temperature sensor technology serves diverse fields, including semiconductor manufacturing, petrochemicals, aviation, shipbuilding, geotemperature monitoring, and genetic engineering. Additionally, Woojin Inc. is involved in material science, producing vibration damping alloys and high-silicon cast iron for use in civil engineering, steel production, and transport infrastructure. The company further supplies various industrial flow meters, including Vortex, positive displacement, and electromagnetic types, to sectors such as hydroelectric power, natural gas, and petrochemicals.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW14,400.00 +680.00 (+4.96%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
514.0K
Beta
1.14
Float Shares
13.15M
Free Float %
66.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.86% -22.43% -20.00% -22.73% +36.55% +18.81% +145.49% +126.67% +284.18% +180.22% +18.26%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
14,400.00
DCF (Unlevered) 14,173.70 -1.6%
DCF (Levered) 6,217.97 -56.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.24
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Hardware, Equipment & Parts: +10.0%
    +6.9% Q1'26: +36.9% (vs Q1'25)
  • EPS growth Hardware, Equipment & Parts: +20.2%
    -36.1% Q1'26: +590.4% (vs Q1'25)
  • FCF margin FCF growth · Hardware, Equipment & Parts: +27.1%
    -4.2% Q1'26: +18.0% (vs Q1'25)
  • EBIT margin Hardware, Equipment & Parts: +8.7%
    +8.6% Q1'26: +13.4% (vs Q1'25)
  • ROIC Hardware, Equipment & Parts: +5.7%
    +5.5% Q1'26: +10.3% (vs Q1'25)
  • Share dilution Hardware, Equipment & Parts: +0.0%
    +1.9% Q1'26: +2.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Hardware, Equipment & Parts: -0.70×
    0.69× Q1'26: 0.49× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.38) × ERP
WACC = 97% × Ke + 3% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 14,184.66 Current price: 14,400.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
105.96B
est: 107.10B (-1.1%)
108.41B
est: 120.40B (-10.0%)
98.26B
est: 107.10B (-8.3%)
93.88B
est: 120.40B (-22.0%)
88.93B
est: 176.20B (-49.5%)
89.79B
est: 127.30B (-29.5%)
107.65B
est: 136.10B (-20.9%)
124.06B
est: 153.00B (-18.9%)
129.06B
est: 128.00B (+0.8%)
140.73B
est: 138.80B (+1.4%)
150.38B
est: 152.40B (-1.3%)
155.70B
155.70B – 155.70B
+2.2% YoY
166.50B
166.50B – 166.50B
+6.9% YoY
179.00B
179.00B – 179.00B
+7.5% YoY
EBITDA
4.92B
est: 18.14B (-72.9%)
4.33B
est: 20.39B (-78.8%)
-16.17B
est: 18.14B (-189.1%)
-5.18B
est: 20.39B (-125.4%)
-4.10B
est: 29.84B (-113.7%)
38.21B
est: 21.56B (+77.2%)
-3.84B
est: 23.05B (-116.6%)
17.53B
est: 25.92B (-32.3%)
18.98B
est: 21.68B (-12.5%)
23.73B
est: 34.03B (-30.3%)
16.35B
est: 37.37B (-56.3%)
38.18B
38.18B – 38.18B
+2.2% YoY
40.82B
40.82B – 40.82B
+6.9% YoY
43.89B
43.89B – 43.89B
+7.5% YoY
EBIT
21.05B
est: 15.56B (+35.3%)
824.52M
est: 17.49B (-95.3%)
-18.88B
est: 15.56B (-221.3%)
-7.75B
est: 17.49B (-144.3%)
-7.05B
est: 25.60B (-127.5%)
35.27B
est: 18.49B (+90.7%)
-6.64B
est: 19.77B (-133.6%)
11.99B
est: 22.22B (-46.0%)
15.91B
est: 18.59B (-14.4%)
20.87B
est: 31.01B (-32.7%)
12.89B
est: 34.05B (-62.2%)
34.79B
34.79B – 34.79B
+2.2% YoY
37.20B
37.20B – 37.20B
+6.9% YoY
40.00B
40.00B – 40.00B
+7.5% YoY
Net Income
13.52B
est: 9.47B (+42.7%)
-380.06M
est: 5.85B (-106.5%)
-15.63B
est: 9.47B (-265.0%)
-7.30B
est: 5.85B (-224.9%)
-13.99B
est: 8.44B (-265.8%)
34.14B
est: 5.37B (+535.7%)
-7.83B
est: 6.54B (-219.8%)
9.46B
11.67B
est: 17.48B (-33.2%)
13.61B
est: 12.72B (+7.0%)
8.71B
est: 14.52B (-40.0%)
11.13B
11.13B – 11.13B
-23.4% YoY
11.84B
11.84B – 11.84B
+6.4% YoY
15.13B
15.13B – 15.13B
+27.8% YoY
SGA
3.33B
est: 5.32B (-37.5%)
4.27B
est: 5.98B (-28.7%)
4.39B
est: 5.32B (-17.6%)
6.42B
est: 5.98B (+7.2%)
5.48B
est: 8.76B (-37.4%)
5.27B
est: 6.33B (-16.6%)
5.31B
est: 6.76B (-21.4%)
6.10B
est: 7.60B (-19.7%)
5.54B
est: 6.36B (-12.9%)
6.79B
est: 5.27B (+28.9%)
est: 5.78B (-100.0%)
5.91B
5.91B – 5.91B
+2.2% YoY
6.32B
6.32B – 6.32B
+6.9% YoY
6.79B
6.79B – 6.79B
+7.5% YoY
EPS
789.00
est: 478.00 (+65.1%)
-22.00
est: 295.00 (-107.5%)
-918.03
est: 478.00 (-292.1%)
-431.23
est: 295.00 (-246.2%)
-735.11
est: 426.00 (-272.6%)
1,718.97
est: 271.00 (+534.3%)
-383.17
est: 330.00 (-216.1%)
477.58
589.12
est: 882.00 (-33.2%)
690.15
est: 630.00 (+9.5%)
441.38
est: 719.00 (-38.6%)
551.00
551.00 – 551.00
-23.4% YoY
586.00
586.00 – 586.00
+6.4% YoY
749.00
749.00 – 749.00
+27.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B+ 3/5 3/5 3/5 4/5 3/5 2/5 4/5
2026-05-14 B+ 3/5 3/5 3/5 4/5 3/5 2/5 4/5
2026-05-13 B+ 3/5 3/5 3/5 4/5 3/5 2/5 4/5
2026-05-12 B+ 3/5 3/5 3/5 4/5 3/5 2/5 4/5
2026-05-11 B+ 3/5 3/5 3/5 4/5 3/5 2/5 4/5
2026-05-08 B+ 3/5 3/5 3/5 3/5 3/5 2/5 4/5
2026-05-07 B+ 3/5 3/5 3/5 3/5 3/5 2/5 4/5
2026-05-06 B+ 3/5 3/5 3/5 3/5 3/5 2/5 4/5
2026-05-04 B+ 3/5 3/5 3/5 3/5 3/5 2/5 4/5
2026-04-30 B+ 3/5 3/5 3/5 3/5 3/5 2/5 4/5
2026-04-29 B 3/5 3/5 2/5 3/5 3/5 2/5 4/5
2026-04-28 B 3/5 3/5 2/5 3/5 3/5 2/5 4/5
2026-04-27 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-24 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-23 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-22 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-21 B 3/5 2/5 2/5 3/5 3/5 2/5 4/5
2026-04-20 B 3/5 3/5 2/5 3/5 3/5 2/5 4/5
2026-04-17 B 3/5 3/5 2/5 3/5 3/5 2/5 4/5
2026-04-16 B 3/5 3/5 2/5 3/5 3/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
30.23B
OE per share TTM
1,525.79
Owner's Yield
7.13%
Maintenance CapEx ratio
216.67%
Maint CapEx / Avg PPE
89.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 9 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Samsung KODEX Momentum PLUS ETF 244620.KS 0.68% 72.2K 0.30%
2 Pacer Data & Infrastructure Real Estate ETF SRVR 0.33% 1.21M 0.49%
3 Kodex KOSPI 226490.KS 0.01% 99.4K 0.15%
4 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.00% 10.6K 0.56%
5 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 261.8K 0.39%
6 Dimensional - Emerging Markets Value ETF DFEV 0.00% 39.0K 0.46%
7 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 9.0K 0.44%
8 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 136.6K 0.29%
9 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 90.0K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
81.06M
Shares Outstanding
19.69M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ryu Kye-Hyeon Chief Executive Officer 994M male
Sung-Bum Lee Chief Executive Officer 994M male
Jae-seong Jo Managing Director 727M
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits