E&D Co. Ltd (101360) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of E&D Co. Ltd stock KRW 8,088, price KRW 9,950, that is 18.7% below the price, quality 24 out of 100. Rating: overvalued. Calculated from audited financials with one 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 8, 2026.
How to read this chart
60‑month range 5,500 KRW – 66,653 KRW · fair‑value band 6,036 KRW – 12,072 KRW · the 9,950 KRW price screens above the 8,088 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow E&D Co. in your weekly email
Every Wednesday you see whether E&D 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.
Eco&Dream Co., Ltd. provides environment and energy technology solutions.
Show moreShow less
It offers secondary battery materials, including high-Ni precursors, high specific surface area precursors, and high density precursors; catalyst materials and systems, comprising catalyst system retrofits, industrial/household catalysts, and replacement three way catalyst units.
The company was formerly known as E&D Co., Ltd. Eco&Dream Co., Ltd. was founded in 2004 and is headquartered in Cheongju, South Korea.
Stock analysis
E&D Co. Ltd (101360) currently trades at 9,950 KRW, while our model-based Fair Value estimate is 8,088 KRW, 19% below the price, so the stock looks overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 1 models at a data quality of 94/100, which puts the data coverage at low.
Scenario range: 6,036 KRW (bear) to 12,072 KRW (bull), the price of 9,950 KRW sits inside 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 24/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
E&D Co. Ltd reported revenue of 142B KRW in FY2025 versus 77.4B KRW in FY2021, a compound +16.4%/yr. Reported net income was −8.6B KRW in FY2025.
Key figures
Market cap 175B KRW (≈ $129M) Micro · P/S ratio 1.65 · EPS (TTM) −805.51 KRW · Dividend yield 0.0% · Net margin −13.0% · Return on equity −6.6% · Return on assets (EBIT) 1.2% (5-year average) · Operating margin −26.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 13 out of 100 (medium confidence).
What moves the price
The share trades about 60% below its 52-week high and 81% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −19%, 101360 screens cheaper than that median.
Fair Value models
Bear6,036 KRWFair Value 8,088 KRWBull12,072 KRW
Price 9,950 KRW · Downside -18.7%
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.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.26/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+35.3%
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.
+32.9%
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.
+9.0%
Start year 2020 (pandemic)
Revenue growth 9 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.
+20.7%
’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.
17.7% (2020) → −0.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
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.Auto Parts · 655 stocks
Beats the industry median on 1/10 measures
Overall it trails its industry peers.
Valuation
Quality Score24 · Bottom 25%
Fair Value upside−18.7% · Below median
Profitability
Return on assets−1.9% · Bottom 25%
Net margin (12 months)−13.0% · Bottom 25%
Operating margin (12 months)−26.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−49.0% · Bottom 25%
Dividend yield (12 months)0.0% · Bottom 25%
Balance sheet
Debt / equity0.67× · Highest 25%
Valuation Multiplesvs Auto Parts 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.
Is E&D Co. Ltd (101360) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 8,088 KRW versus a price of 9,950 KRW, about 19% lower (overvalued).
What is the fair value of 101360?
Our model-based fair value for E&D Co. Ltd is 8,088 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 9,950 KRW.
What is the quality score of 101360?
E&D Co. Ltd has a Quality Score of 24/100. 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 E&D Co. Ltd (101360)?
Our model-based price target is the fair value of 8,088 KRW (as of Nov 8, 2026) from 1 valuation models. Cautious scenario 6,036 KRW, optimistic scenario 12,072 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the E&D Co. Ltd stock forecast for 2026?
Our models put fair value at 8,088 KRW, about 19% lower versus a price of 9,950 KRW (overvalued). Cautious scenario 6,036 KRW, optimistic scenario 12,072 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of E&D Co. Ltd (101360)?
E&D Co. Ltd reported trailing-twelve-month revenue of about 109B KRW (latest available figure, as of Nov 8, 2026).
Does E&D Co. Ltd pay a dividend?
E&D Co. Ltd currently shows a dividend yield of 0.01% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of E&D Co. Ltd (101360)?
E&D Co. Ltd has a dividend yield of 0.0%.
What is the intrinsic value of E&D Co. Ltd (101360)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For E&D Co. Ltd it is 8,088 KRW per share (as of Nov 8, 2026), against a price of 9,950 KRW. It is the blended result of 1 valuation models in 1 family (Asset-Based).
Is E&D Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 101360 trades above its calculated fair value: price 9,950 KRW, fair value 8,088 KRW, a gap of about −19% (overvalued). 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 101360?
No. The price is what the market pays today (9,950 KRW); the fair value is what the company's own numbers justify (8,088 KRW). For E&D Co. Ltd the two are 1,862 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is E&D Co. Ltd worth?
The market values E&D Co. Ltd at about 175B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 9,950 KRW; our models calculate a fair value of 8,088 KRW per share.
What do the bullish and bearish scenarios say about 101360?
Our models span a range for E&D Co. Ltd: cautious scenario 6,036 KRW, base 8,088 KRW, optimistic 12,072 KRW per share (as of Nov 8, 2026, price 9,950 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of E&D Co. Ltd (101360)?
Balance-sheet figures for E&D Co. Ltd (as of Nov 8, 2026): return on equity −6.6%, debt of 0.67 per unit of equity. They feed the Quality Score of 24/100, which measures business quality independently of the share price.
How far is 101360 from its 52-week high?
E&D Co. Ltd trades at 9,950 KRW, about 60% below its 52-week high of 24,650 KRW and 81% above the low of 5,500 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 8,088 KRW is for.
Which stocks are comparable to E&D Co. Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 E&D Co. Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 9,950 KRW, calculated fair value 8,088 KRW (−19%), Quality Score 24/100, from 1 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 101360 calculated?
We run E&D Co. Ltd through 1 models from 1 family: Asset-Based. Every model gets the same audited fundamentals; the fair value of 8,088 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 13.3% above its aggregate fair value. E&D Co. Ltd itself currently trades above fair value. 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 E&D Co. Ltd (101360)?
The closing price on Nov 6, 2026 was 9,950 KRW. Our model-based fair value is 8,088 KRW, about 19% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with E&D Co. Ltd right now?
Weak quality (24/100) and above fair value at the same time, the margin of safety is missing on both counts. A fairly wide model range (6,036 KRW to 12,072 KRW) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of E&D Co. Ltd
How large is the market capitalisation of E&D Co. Ltd (101360)?
The market capitalisation of E&D Co. Ltd is 175B KRW (≈ $129M). 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 E&D Co. Ltd (101360)?
The price-to-sales ratio of E&D Co. Ltd is 1.65 (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 E&D Co. Ltd (101360)?
Earnings per share at E&D Co. Ltd are −805.51 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of E&D Co. Ltd (101360)?
The dividend yield of E&D Co. Ltd is 0.0%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of E&D Co. Ltd (101360)?
The net margin of E&D Co. Ltd is −13.0% (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 E&D Co. Ltd (101360)?
The return on equity (ROE) of E&D Co. Ltd is −6.6% (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 E&D Co. Ltd (101360)?
On an EBIT basis the return on assets of E&D Co. Ltd is 1.2% (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 E&D Co. Ltd (101360)?
The operating margin of E&D Co. Ltd is −26.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at E&D Co. Ltd (101360)?
Revenue at E&D Co. Ltd is growing −49.0% versus a year earlier (3y avg +32.9%). 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 E&D Co. Ltd (101360)?
Earnings per share at E&D Co. Ltd are growing +27.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does E&D Co. Ltd (101360) generate?
The free cash flow of E&D Co. Ltd is −73.7B 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 E&D Co. Ltd (101360) carry?
The net debt of E&D Co. Ltd is 226B KRW (fiscal year 2025). 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 E&D Co. Ltd in the live analysis
One click puts E&D 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 8, 2026