BBIA Co., Ltd. (451250) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of BBIA Co., Ltd. stock KRW 9,444, price KRW 6,280, upside +50.4%, quality 64 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 9, 2026.
How to read this chart
30‑month range 6,280 KRW – 21,756 KRW · fair‑value band 6,212 KRW – 12,053 KRW · the 6,280 KRW price screens below the 9,444 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow BBIA Co. in your weekly email
Every Wednesday you see whether BBIA 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.
BBIA Co., Ltd. manufactures and sells cosmetics in South Korea. It offers products for eyes, lips, nails, base, and others. The company also sells its products online. BBIA Co., Ltd. was founded in 2004 and is based in Incheon, South Korea.
Stock analysis
BBIA Co., Ltd. (451250) currently trades at 6,280 KRW, while our model-based Fair Value estimate is 9,444 KRW, implying the stock looks roughly 34% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 17,673 KRW per share, and 20 of the 26 models we run sit above the 6,280 KRW price.
Bear case: the Dividend Discount group reads lowest at 2,404 KRW, and 6 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 6,212 KRW (bear) to 12,053 KRW (bull), the price of 6,280 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 64/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
BBIA Co., Ltd. reported revenue of 68.0B KRW in FY2025 versus 20.1B KRW in FY2021, a compound +35.5%/yr. Reported net income was 4.8B KRW in FY2025, compounding +7.1%/yr from FY2021.
Key figures
Market cap 61.7B KRW (≈ $45.6M) Micro · P/E ratio 8.9 · P/S ratio 0.80 · EPS (TTM) 713.00 KRW · Dividend yield 3.2% · Net margin 9.1% · Return on equity 16.4% · Return on assets (EBIT) 19.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (low confidence).
What moves the price
The share trades about 39% 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 −26% fair-value upside, at 50%, 451250 screens cheaper than that median.
Fair Value models
Bear6,212 KRWFair Value 9,444 KRWBull12,053 KRW
Price 6,280 KRW · Upside +50.4%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (439.92 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.81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+17.9%
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.
+30.4%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+8.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.9%
Dividend (yield on the price)3.2%
Profit margin 2021 to 2025 ⓘ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.24% → 6%
Growth Forecast
Little optimism in the price
The price assumes less 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).
+7.5%
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 +5.3% 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.Household & Personal Products · 230 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Above median
Fair Value upside+50.4% · Top 25%
Profitability
Return on equity (12 months)16.4% · Top 25%
Return on assets9.1% · Top 25%
Net margin (12 months)9.1% · Above median
Operating margin (12 months)8.1% · Above median
Growth and dividend
Revenue growth (quarter YoY)25.2% · Top 25%
Dividend yield (12 months)3.2% · Above 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.
Is BBIA Co., Ltd. (451250) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 9,444 KRW versus a price of 6,280 KRW, about +50% upside (undervalued).
What is the fair value of 451250?
Our model-based fair value for BBIA Co., Ltd. is 9,444 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 6,280 KRW.
What is the quality score of 451250?
BBIA Co., Ltd. has a Quality Score of 64/100. 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 BBIA Co., Ltd. (451250)?
Our model-based price target is the fair value of 9,444 KRW (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 6,212 KRW, optimistic scenario 12,053 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the BBIA Co., Ltd. stock forecast for 2026?
Our models put fair value at 9,444 KRW, about +50% upside versus a price of 6,280 KRW (undervalued). Cautious scenario 6,212 KRW, optimistic scenario 12,053 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of BBIA Co., Ltd. (451250)?
BBIA Co., Ltd. reported trailing-twelve-month revenue of about 77.2B KRW (latest available figure, as of Nov 9, 2026).
Does BBIA Co., Ltd. pay a dividend?
BBIA Co., Ltd. currently shows a dividend yield of 3.18% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of BBIA Co., Ltd. (451250) and when is the ex-dividend date?
BBIA Co., Ltd. pays a dividend of 200.00 KRW per share a year, a dividend yield of 3.2%. The last ex-dividend date was Dec 29, 2025. The payout ratio is 28.1% of earnings. Free cash flow covers the dividend 1.07 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into BBIA Co., Ltd. (451250)?
For today's price to be fair in a discounted-cash-flow model, BBIA Co., Ltd. would have to grow free cash flow by +7.5 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +35.5 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 451250 use?
Our models discount BBIA Co., Ltd. at 9.6 %: a base by market capitalisation (nano), damped by beta 0.80, 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 BBIA Co., Ltd. that is +7.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has BBIA Co., Ltd. (451250) delivered so far?
Over the past 4 years revenue at BBIA Co., Ltd. grew +35.5 % a year. The price currently implies free-cash-flow growth of +7.5 % 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 BBIA Co., Ltd. (451250) growing?
The median revenue growth in the sector is +2.0 % a year. That is the yardstick for the growth priced into BBIA Co., Ltd. (+7.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of BBIA Co., Ltd. (451250)?
The free-cash-flow yield on the price is 3.42 %: that much free cash flow BBIA Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of BBIA Co., Ltd. (451250)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For BBIA Co., Ltd. it is 9,444 KRW per share (as of Nov 9, 2026), against a price of 6,280 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is BBIA Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 451250 trades below its calculated fair value: price 6,280 KRW, fair value 9,444 KRW, a gap of about +50% (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 451250?
No. The price is what the market pays today (6,280 KRW); the fair value is what the company's own numbers justify (9,444 KRW). For BBIA Co., Ltd. the two are 3,164 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is BBIA Co., Ltd. worth?
The market values BBIA Co., Ltd. at about 61.7B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 6,280 KRW; our models calculate a fair value of 9,444 KRW per share.
What do the bullish and bearish scenarios say about 451250?
Our models span a range for BBIA Co., Ltd.: cautious scenario 6,212 KRW, base 9,444 KRW, optimistic 12,053 KRW per share (as of Nov 9, 2026, price 6,280 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 451250?
BBIA Co., Ltd. trades at a price-to-earnings ratio of 8.9 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 9,444 KRW is built from several models across several years. Other multiples: P/B 1.4, P/S 0.8, EV/EBITDA 5.7.
How solid is the balance sheet of BBIA Co., Ltd. (451250)?
Balance-sheet figures for BBIA Co., Ltd. (as of Nov 9, 2026): return on equity 16.4%. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 451250 from its 52-week high?
BBIA Co., Ltd. trades at 6,280 KRW, about 39% below its 52-week high of 10,233 KRW and at the low of 6,280 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 9,444 KRW is for.
Which stocks are comparable to BBIA 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 BBIA Co., Ltd. stock attractive at the current price?
The data as of Nov 9, 2026: price 6,280 KRW, calculated fair value 9,444 KRW (+50%), Quality Score 64/100, from 26 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 451250 calculated?
We run BBIA Co., Ltd. through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 9,444 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. BBIA Co., Ltd. currently trades 34% 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 BBIA Co., Ltd. (451250)?
The closing price on Nov 6, 2026 was 6,280 KRW. Our model-based fair value is 9,444 KRW, about +50% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with BBIA Co., Ltd. right now?
Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (6,212 KRW to 12,053 KRW) leaves room in how you read the outcome.
Key figures of BBIA Co., Ltd.
How large is the market capitalisation of BBIA Co., Ltd. (451250)?
The market capitalisation of BBIA Co., Ltd. is 61.7B KRW (≈ $45.6M). 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 BBIA Co., Ltd. (451250)?
The price-to-sales ratio of BBIA Co., Ltd. is 0.80 (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 BBIA Co., Ltd. (451250)?
Earnings per share at BBIA Co., Ltd. are 713.00 KRW (price ÷ EPS = P/E 8.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of BBIA Co., Ltd. (451250)?
The dividend yield of BBIA Co., Ltd. is 3.2% (payout 28.1%). 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 BBIA Co., Ltd. (451250)?
The net margin of BBIA Co., Ltd. is 9.1% (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 BBIA Co., Ltd. (451250)?
The return on equity (ROE) of BBIA Co., Ltd. is 16.4% (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 BBIA Co., Ltd. (451250)?
On an EBIT basis the return on assets of BBIA Co., Ltd. is 19.9% (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 BBIA Co., Ltd. (451250)?
The operating margin of BBIA Co., Ltd. is 8.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at BBIA Co., Ltd. (451250)?
Revenue at BBIA Co., Ltd. is growing +25.2% versus a year earlier (3y avg +30.4%). 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 BBIA Co., Ltd. (451250)?
Earnings per share at BBIA Co., Ltd. are growing +29.1% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch BBIA Co., Ltd. in the live analysis
One click puts BBIA Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026