Kolmar BNH Co. Ltd (200130) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Kolmar BNH Co. Ltd stock KRW 9,884, price KRW 7,140, upside +38.4%, quality 48 out of 100. Rating: undervalued. Calculated from audited financials with 13 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 7,140 KRW – 47,466 KRW · fair‑value band 6,362 KRW – 14,215 KRW · the 7,140 KRW price screens below the 9,884 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Kolmar BNH Co. in your weekly email
Every Wednesday you see whether Kolmar BNH 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.
KOLMAR BNH Co.,Ltd. engages in the research and development of materials used in the functional health food and cosmetics market in South Korea and internationally.
Show moreShow less
The company offers cosmetics; and provides total functional health food original development manufacturing services, such as manufacturing tablets, hard capsules, soft capsules, liquids, gels, powder dosage, and various new formulation forms.
It offers packaging products, such as PTP/multi-PTP, powder stick/pouch, three-side cloth, four-side, and liquid stick packaging; and ODM consulting services. The company was formerly known as Sun Bio Tech and changed its name to KOLMAR BNH Co.,Ltd. in 2013.
KOLMAR BNH Co.,Ltd. was founded in 2004 and is headquartered in Sejong, South Korea.
Stock analysis
Kolmar BNH Co. Ltd (200130) currently trades at 7,140 KRW, while our model-based Fair Value estimate is 9,884 KRW, implying the stock looks roughly 28% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 10,662 KRW per share, and 8 of the 13 models we run sit above the 7,140 KRW price.
Bear case: the Earnings-Based group reads lowest at 3,427 KRW, and 5 of the 13 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 6,362 KRW (bear) to 14,215 KRW (bull), the price of 7,140 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 48/100 (below-average quality), in the Consumer Defensive sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Kolmar BNH Co. Ltd reported revenue of 575B KRW in FY2025 versus 593B KRW in FY2021, a compound −0.8%/yr. Reported net income was −22.7B KRW in FY2025.
Key figures
Market cap 202B KRW (≈ $149M) Micro · P/S ratio 0.38 · EPS (TTM) −55.14 KRW · Dividend yield 3.4% · Net margin −0.3% · Return on equity −0.4% · Return on assets (EBIT) 7.7% (5-year average) · Operating margin 8.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 20 out of 100 (low confidence).
What moves the price
The share trades about 52% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −1% fair-value upside, at 38%, 200130 screens cheaper than that median.
Fair Value models
Bear6,362 KRWFair Value 9,884 KRWBull14,215 KRW
Price 7,140 KRW · Upside +38.4%
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.11/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−6.6%
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.
−0.1%
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.
−1.1%
Start year 2020 (pandemic). Over 10 years: +9.3% a year
Revenue growth 10 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.
+9.3%
’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.
16.9% (2019) → 4.0% (2024)
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
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+14.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +12.5% a year for the price.
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.Packaged Foods · 627 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside+38.4% · Above median
Profitability
Return on assets−3.5% · Bottom 25%
Net margin (12 months)−0.3% · Bottom 25%
Operating margin (12 months)8.0% · Above median
Growth and dividend
Revenue growth (quarter YoY)−22.5% · Bottom 25%
Dividend yield (12 months)3.4% · Above median
Balance sheet
Debt / equity0.26× · Above median
Valuation Multiplesvs Packaged Foods median · lower = cheaper
P/B0.57× · Cheapest 25%
P/S (12 months)0.38× · Cheaper than median
Price / free cash flow (fiscal year)13.0× · Cheaper than median
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 Kolmar BNH Co. Ltd (200130) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 9,884 KRW versus a price of 7,140 KRW, about +38% upside (undervalued).
What is the fair value of 200130?
Our model-based fair value for Kolmar BNH Co. Ltd is 9,884 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 7,140 KRW.
What is the quality score of 200130?
Kolmar BNH Co. Ltd has a Quality Score of 48/100. 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 Kolmar BNH Co. Ltd (200130)?
Our model-based price target is the fair value of 9,884 KRW (as of Nov 8, 2026) from 13 valuation models. Cautious scenario 6,362 KRW, optimistic scenario 14,215 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Kolmar BNH Co. Ltd stock forecast for 2026?
Our models put fair value at 9,884 KRW, about +38% upside versus a price of 7,140 KRW (undervalued). Cautious scenario 6,362 KRW, optimistic scenario 14,215 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Kolmar BNH Co. Ltd (200130)?
Kolmar BNH Co. Ltd reported trailing-twelve-month revenue of about 538B KRW (latest available figure, as of Nov 8, 2026).
Does Kolmar BNH Co. Ltd pay a dividend?
Kolmar BNH Co. Ltd currently shows a dividend yield of 3.36% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Kolmar BNH Co. Ltd (200130) and when is the ex-dividend date?
Kolmar BNH Co. Ltd pays a dividend of 240.00 KRW per share a year, a dividend yield of 3.4%. The last ex-dividend date was Aug 28, 2026. Free cash flow covers the dividend 2.29 times. Our assessment: Cash covered. The dividend is fully funded by free cash flow. The payout ratio on earnings is not available for this company.
What growth is priced into Kolmar BNH Co. Ltd (200130)?
For today's price to be fair in a discounted-cash-flow model, Kolmar BNH Co. Ltd would have to grow free cash flow by +14.8 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.1 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 200130 use?
Our models discount Kolmar BNH Co. Ltd at 11.8 %: a base by market capitalisation (micro), damped by beta 0.59, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Kolmar BNH Co. Ltd that is +14.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Kolmar BNH Co. Ltd (200130) delivered so far?
Over the past 5 years revenue at Kolmar BNH Co. Ltd grew -1.1 % a year. The price currently implies free-cash-flow growth of +14.8 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Kolmar BNH Co. Ltd (200130) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Kolmar BNH Co. Ltd (+14.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Kolmar BNH Co. Ltd (200130)?
The free-cash-flow yield on the price is 7.71 %: that much free cash flow Kolmar BNH Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Kolmar BNH Co. Ltd (200130)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kolmar BNH Co. Ltd it is 9,884 KRW per share (as of Nov 8, 2026), against a price of 7,140 KRW. It is the blended result of 13 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Kolmar BNH Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 200130 trades below its calculated fair value: price 7,140 KRW, fair value 9,884 KRW, a gap of about +38% (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 200130?
No. The price is what the market pays today (7,140 KRW); the fair value is what the company's own numbers justify (9,884 KRW). For Kolmar BNH Co. Ltd the two are 2,744 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Kolmar BNH Co. Ltd worth?
The market values Kolmar BNH Co. Ltd at about 202B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 7,140 KRW; our models calculate a fair value of 9,884 KRW per share.
What do the bullish and bearish scenarios say about 200130?
Our models span a range for Kolmar BNH Co. Ltd: cautious scenario 6,362 KRW, base 9,884 KRW, optimistic 14,215 KRW per share (as of Nov 8, 2026, price 7,140 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Kolmar BNH Co. Ltd (200130)?
Balance-sheet figures for Kolmar BNH Co. Ltd (as of Nov 8, 2026): return on equity −0.4%, debt of 0.26 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 200130 from its 52-week high?
Kolmar BNH Co. Ltd trades at 7,140 KRW, about 52% below its 52-week high of 14,851 KRW and at the low of 7,140 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 9,884 KRW is for.
Which stocks are comparable to Kolmar BNH Co. Ltd?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, 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 Kolmar BNH Co. Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 7,140 KRW, calculated fair value 9,884 KRW (+38%), Quality Score 48/100, from 13 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 200130 calculated?
We run Kolmar BNH Co. Ltd through 13 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 9,884 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. Kolmar BNH Co. Ltd currently trades 28% 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 Kolmar BNH Co. Ltd (200130)?
The closing price on Nov 9, 2026 was 7,140 KRW. Our model-based fair value is 9,884 KRW, about +38% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kolmar BNH Co. Ltd right now?
The large discount to fair value meets weak quality (48/100). That raises the risk this is a value trap rather than a bargain. A fairly wide model range (6,362 KRW to 14,215 KRW) leaves room in how you read the outcome.
Key figures of Kolmar BNH Co. Ltd
How large is the market capitalisation of Kolmar BNH Co. Ltd (200130)?
The market capitalisation of Kolmar BNH Co. Ltd is 202B KRW (≈ $149M). 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 Kolmar BNH Co. Ltd (200130)?
The price-to-sales ratio of Kolmar BNH Co. Ltd is 0.38 (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 Kolmar BNH Co. Ltd (200130)?
Earnings per share at Kolmar BNH Co. Ltd are −55.14 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kolmar BNH Co. Ltd (200130)?
The dividend yield of Kolmar BNH Co. Ltd is 3.4%. 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 Kolmar BNH Co. Ltd (200130)?
The net margin of Kolmar BNH Co. Ltd is −0.3% (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 Kolmar BNH Co. Ltd (200130)?
The return on equity (ROE) of Kolmar BNH Co. Ltd is −0.4% (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 Kolmar BNH Co. Ltd (200130)?
On an EBIT basis the return on assets of Kolmar BNH Co. Ltd is 7.7% (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 Kolmar BNH Co. Ltd (200130)?
The operating margin of Kolmar BNH Co. Ltd is 8.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kolmar BNH Co. Ltd (200130)?
Revenue at Kolmar BNH Co. Ltd is growing −22.5% versus a year earlier (3y avg −0.1%). 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 Kolmar BNH Co. Ltd (200130)?
Earnings per share at Kolmar BNH Co. Ltd are growing +3.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Kolmar BNH Co. Ltd (200130) carry?
The net debt of Kolmar BNH Co. Ltd is 128B KRW (fiscal year 2025, ≈ 8.2 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 Kolmar BNH Co. Ltd in the live analysis
One click puts Kolmar BNH Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026