Kodi-S Co Ltd (080530) fair value: what the stock is really worth
As of Nov 11, 2026: fair value (intrinsic value) of Kodi-S Co Ltd stock KRW 6,135, price KRW 2,045, upside +200.0%, quality 62 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 10, 2026.
How to read this chart
60‑month range 1,969 KRW – 15,200 KRW · fair‑value band 4,295 KRW – 7,976 KRW · the 2,045 KRW price screens below the 6,135 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 10, 2026.
Follow Kodi-S Co in your weekly email
Every Wednesday you see whether Kodi-S Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
KODI CO., LTD manufactures and sells cosmetics and cosmetic containers in South Korea. The company was formerly known as KODI-S Co., Ltd. and changed its name to KODI CO., LTD in September 2016. KODI CO., LTD was founded in 1999 and is headquartered in Yongin-si, South Korea.
Stock analysis
Kodi-S Co Ltd (080530) currently trades at 2,045 KRW, while our model-based Fair Value estimate is 6,135 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 21,172 KRW per share, and 24 of the 24 models we run sit above the 2,045 KRW price.
Bear case: the Asset-Based group reads lowest at 2,526 KRW, and 0 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 4,295 KRW (bear) to 7,976 KRW (bull), the price of 2,045 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 62/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Kodi-S Co Ltd reported revenue of 76.5B KRW in FY2025 versus 49.3B KRW in FY2021, a compound +11.6%/yr. Reported net income was 5.2B KRW in FY2025.
Key figures
Market cap 22.8B KRW (≈ $17.2M) Micro · P/E ratio 4.9 · P/S ratio 0.31 · EPS (TTM) 465.76 KRW · Net margin 6.9% · Return on equity 8.8% · Return on assets (EBIT) −4.6% (5-year average) · Operating margin 4.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 64% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −30% fair-value upside, at 200%, 080530 screens cheaper than that median.
Fair Value models
Bear4,295 KRWFair Value 6,135 KRWBull7,976 KRW
Price 2,045 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (403.23 KRW per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.64/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−2.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+11.5%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+5.4%
Start year 2020 (pandemic). Over 10 years: +3.4% a year
Revenue growth 13 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+5.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
0.0% (2020) → 5.1% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Household & Personal Products · 242 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)8.8% · Above median
Return on assets6.3% · Above median
Net margin (12 months)6.9% · Above median
Operating margin (12 months)4.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)7.2% · Above median
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Household & Personal Products median · lower = cheaper
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). "Kodi-S Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/080530
Frequently asked questions
Is Kodi-S Co Ltd (080530) overvalued or undervalued?
As of Nov 10, 2026, our model estimates a fair value of 6,135 KRW versus a price of 2,045 KRW, about +200% upside (undervalued).
What is the fair value of 080530?
Our model-based fair value for Kodi-S Co Ltd is 6,135 KRW (as of Nov 10, 2026), built from audited fundamentals. The current price: 2,045 KRW.
What is the quality score of 080530?
Kodi-S Co Ltd has a Quality Score of 62/100. 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 price target for Kodi-S Co Ltd (080530)?
Our model-based price target is the fair value of 6,135 KRW (as of Nov 10, 2026) from 24 valuation models. Cautious scenario 4,295 KRW, optimistic scenario 7,976 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Kodi-S Co Ltd stock forecast for 2026?
Our models put fair value at 6,135 KRW, about +200% upside versus a price of 2,045 KRW (undervalued). Cautious scenario 4,295 KRW, optimistic scenario 7,976 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Kodi-S Co Ltd (080530)?
Kodi-S Co Ltd reported trailing-twelve-month revenue of about 74.9B KRW (latest available figure, as of Nov 10, 2026).
What is the intrinsic value of Kodi-S Co Ltd (080530)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kodi-S Co Ltd it is 6,135 KRW per share (as of Nov 10, 2026), against a price of 2,045 KRW. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Kodi-S Co Ltd stock overvalued or undervalued in 2026?
As of Nov 10, 2026, 080530 trades below its calculated fair value: price 2,045 KRW, fair value 6,135 KRW, a gap of about +200% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 080530?
No. The price is what the market pays today (2,045 KRW); the fair value is what the company's own numbers justify (6,135 KRW). For Kodi-S Co Ltd the two are 4,090 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Kodi-S Co Ltd worth?
The market values Kodi-S Co Ltd at about 22.8B KRW (market capitalisation, as of Nov 10, 2026). Per share that is 2,045 KRW; our models calculate a fair value of 6,135 KRW per share.
What do the bullish and bearish scenarios say about 080530?
Our models span a range for Kodi-S Co Ltd: cautious scenario 4,295 KRW, base 6,135 KRW, optimistic 7,976 KRW per share (as of Nov 10, 2026, price 2,045 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 080530?
Kodi-S Co Ltd trades at a price-to-earnings ratio of 4.9 (as of Nov 10, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 6,135 KRW is built from several models across several years. Other multiples: P/B 0.4, P/S 0.3, EV/EBITDA 4.1.
How solid is the balance sheet of Kodi-S Co Ltd (080530)?
Balance-sheet figures for Kodi-S Co Ltd (as of Nov 10, 2026): return on equity 8.8%, debt of 0.03 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 080530 from its 52-week high?
Kodi-S Co Ltd trades at 2,045 KRW, about 64% below its 52-week high of 5,755 KRW and 4% above the low of 1,969 KRW (as of Nov 11, 2026). Distance from the high says nothing about value: that is what the fair value of 6,135 KRW is for.
Which stocks are comparable to Kodi-S Co Ltd?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, The Estée Lauder Companies Inc, Henkel AG, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Kodi-S Co Ltd stock attractive at the current price?
The data as of Nov 10, 2026: price 2,045 KRW, calculated fair value 6,135 KRW (+200%), Quality Score 62/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 080530 calculated?
We run Kodi-S Co Ltd through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 6,135 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0% above its aggregate fair value. Kodi-S Co Ltd currently trades 67% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Kodi-S Co Ltd (080530)?
The closing price on Nov 11, 2026 was 2,045 KRW. Our model-based fair value is 6,135 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kodi-S Co Ltd right now?
The price is below even our cautious bear case (4,295 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (4,295 KRW to 7,976 KRW) leaves room in how you read the outcome.
Key figures of Kodi-S Co Ltd
How large is the market capitalisation of Kodi-S Co Ltd (080530)?
The market capitalisation of Kodi-S Co Ltd is 22.8B KRW (≈ $17.2M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Kodi-S Co Ltd (080530)?
The price-to-sales ratio of Kodi-S Co Ltd is 0.31 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Kodi-S Co Ltd (080530)?
Earnings per share at Kodi-S Co Ltd are 465.76 KRW (price ÷ EPS = P/E 4.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Kodi-S Co Ltd (080530)?
The net margin of Kodi-S Co Ltd is 6.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Kodi-S Co Ltd (080530)?
The return on equity (ROE) of Kodi-S Co Ltd is 8.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Kodi-S Co Ltd (080530)?
On an EBIT basis the return on assets of Kodi-S Co Ltd is −4.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Kodi-S Co Ltd (080530)?
The operating margin of Kodi-S Co Ltd is 4.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kodi-S Co Ltd (080530)?
Revenue at Kodi-S Co Ltd is growing +7.2% versus a year earlier (3y avg +11.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Kodi-S Co Ltd (080530)?
Earnings per share at Kodi-S Co Ltd are growing +13.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Kodi-S Co Ltd (080530) generate?
The free cash flow of Kodi-S Co Ltd is 11.8B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Kodi-S Co Ltd (080530) carry?
The net debt of Kodi-S Co Ltd is 13.1B KRW (fiscal year 2025, ≈ 1.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Kodi-S Co Ltd in the live analysis
One click puts Kodi-S Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 10, 2026