EN DE

Kbi Dongkook Ind.Co.,Ltd. (001620) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 47.9B KRW

KD Kbi Dongkook Ind.Co.,Ltd. 001620 · KO
Price2,155 KRW
Fair Value1,738 KRW
Upside-19.4%
Quality48/100
Watch Kbi Dongkook Ind.Co.,Ltd. for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.0% net margin
Low debt · generates free cash flow
Mixed vs. peers (4/9)
Narrow moat 37/100
Evidence: High Range 914.16 KRW – 2,489 KRW Share as image

Fair value as of: Jul 22, 2026

From 25 valuation models · updated 20 days ago

Fair value updated Jul 22, 2026, revised from 1,741 KRW to 1,738 KRW (−0.2%) since Jul 21, 2026. Share price −5.3% over the past month.

Below-average quality, and screening another 19% overvalued on our models.

What matters now

  • The model range is unusually wide (914.16 KRW to 2,489 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

7,350 KRW 2,045 KRW Fair Value 1,738 KRW Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 2,045 KRW – 7,350 KRW · fair‑value band 914.16 KRW – 2,489 KRW · the 2,155 KRW price screens above the 1,738 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Kbi Dongkook Ind.Co.,Ltd. (001620) currently trades at 2,155 KRW, while our model-based Fair Value estimate is 1,738 KRW, implying the stock looks roughly 19.4% overvalued today. The Quality Score stands at 48/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Kbi Dongkook Ind.Co.,Ltd. generated revenue of 842B KRW at a net margin of 5.0%. Revenue grew 19.6% year over year. It earns a return on equity of 16.4%. Net debt stands at 183B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 914.16 KRW (bear case) to 2,489 KRW (bull case); at 2,155 KRW, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 55% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -19%, 001620 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 2,921 KRW 5,093 KRW 8,285 KRW 80
Residual Income 10,912 KRW 13,169 KRW 31,029 KRW 76
ROIC Compounder 4,470 KRW 5,411 KRW 6,235 KRW 72
All 25 models by family
DCF Models
FCF DCF 2,877 KRW 5,387 KRW 9,353 KRW 38
Owner Earnings 1,501 KRW 3,159 KRW 5,779 KRW 31
5Y Revenue Exit 5,033 KRW 9,660 KRW 15,738 KRW 39
5Y EBITDA Exit 16,113 KRW 30,928 KRW 48,814 KRW 41
5Y P/E Exit 14,048 KRW 26,964 KRW 40,993 KRW 38
10Y Revenue Exit 3,988 KRW 8,063 KRW 13,855 KRW 36
10Y EBITDA Exit 11,364 KRW 23,038 KRW 39,718 KRW 37
10Y P/E Exit 10,034 KRW 20,247 KRW 33,602 KRW 35
Earnings-Based
Graham-Dodd 9,638 KRW 33,817 KRW 45,481 KRW 54
Lynch FV 7,888 KRW 11,269 KRW 14,649 KRW 50
PEG = 1.0 7,888 KRW 11,269 KRW 14,649 KRW 46
EPV 4,470 KRW 5,411 KRW 6,235 KRW 59
Dividend Discount
Gordon GGM 12.82 KRW 26.66 KRW 42.29 KRW 70
DDM Multi-Stage 12.82 KRW 22.43 KRW 27.98 KRW 61
Multiples
P/E Multiple 23,388 KRW 31,183 KRW 38,979 KRW 63
P/S Multiple 18,072 KRW 24,096 KRW 30,120 KRW 58
P/B Multiple 18,072 KRW 24,096 KRW 30,120 KRW 55
EV/EBIT 10,117 KRW 13,881 KRW 17,645 KRW 53
EV/EBITDA 25,700 KRW 34,659 KRW 43,618 KRW 54
EV/Revenue 6,436 KRW 9,698 KRW 12,961 KRW 43
Asset-Based
NCAV (Graham) 5,914 KRW 7,924 KRW 11,828 KRW 50
Growth DCF
Growth DCF 2,921 KRW 5,093 KRW 8,285 KRW 80
Economic Profit
Residual Income 10,912 KRW 13,169 KRW 31,029 KRW 76
ROIC Compounder 4,470 KRW 5,411 KRW 6,235 KRW 72
Growth Earnings
Growth-Adj P/E 20,076 KRW 28,680 KRW 37,284 KRW 68

Widest divergence: Growth Earnings (28,680 KRW) versus Dividend Discount (22.43 KRW). Highest evidence: Growth DCF (80).

Notify me when 001620 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 842B KRW
Revenue growth (YoY) +19.6%
Net margin 5.0%
Return on equity 16.4%
Free cash flow 7.7B KRW FY2025
Operating margin -0.6%
More key figures
EPS growth (YoY) +21.7%
Net debt 183B KRW FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 47 · Market factors (momentum, volatility) 26

Profitability 40
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 41
Earnings quality: real cash, not paper profit
Fin. Strength 26
Balance sheet, leverage, solvency risk
Investment 37
Disciplined investing over empire-building
Low Volatility 48
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 90
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Kbi Dongkook Ind.Co.,Ltd. provides automobile components in South Korea. It offers interior and exterior components, and lamp parts; and AC motors, alternators, starter motors, seat ventilation heating modules, ventilation boosting modules, slit coils, transformer cores, motor cores, shaded coils, winding, die casting products, fans, and housing products.

Full company description

Kbi Dongkook Ind.Co.,Ltd. provides automobile components in South Korea. It offers interior and exterior components, and lamp parts; and AC motors, alternators, starter motors, seat ventilation heating modules, ventilation boosting modules, slit coils, transformer cores, motor cores, shaded coils, winding, die casting products, fans, and housing products. The company was founded in 1955 and is headquartered in Seoul, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kbi Dongkook Ind.Co.,Ltd. reported revenue of 808B KRW in FY2025 versus 521B KRW in FY2021, a compound +11.6%/yr. Reported net income was 31.5B KRW in FY2025.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
808B KRW
Latest YoY
+20.9%
Avg. growth/yr (3Y) 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.
+9.6%
Avg. growth/yr (5Y) 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.
+8.8%
Avg. growth/yr (25Y) 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.
+10.4%
Revenue +11.6%/yr
FY21 521B KRW
FY22 614B KRW
FY23 649B KRW
FY24 668B KRW
FY25 808B KRW
Net income
FY21 −22.1B KRW
FY22 4.2B KRW
FY23 7.6B KRW
FY24 25.5B KRW
FY25 31.5B KRW

001620 screens 19% overvalued. Compare with Hyundai Mobis Co →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Kbi Dongkook Ind.Co.,Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/001620

Peer Group

Auto Parts · 642 stocks

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.

Quality Score 48 · Below median
Fair Value upside −19% · Below median
Return on equity (TTM) 16% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) 5% · Above median
Operating margin (TTM) -1% · Bottom 25%
Revenue growth 20% · Top 25%
Debt / equity 0.22× · Higher than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 7 · sector 16
FUTURE 98 · sector 23
PAST 66 · sector 26
HEALTH 89 · sector 95
DIVIDEND 0 · sector 30

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Kbi Dongkook Ind.Co.,Ltd. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Kbi Dongkook Ind.Co.,Ltd. (001620) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 1,738 KRW versus a price of 2,155 KRW, about −19% (overvalued).
What is the fair value of 001620?
Our model-based fair value for Kbi Dongkook Ind.Co.,Ltd. is 1,738 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 2,155 KRW.
What is the quality score of 001620?
Kbi Dongkook Ind.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 revenue of Kbi Dongkook Ind.Co.,Ltd. (001620)?
Kbi Dongkook Ind.Co.,Ltd. reported trailing-twelve-month revenue of about 842B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 001620?
The net profit margin of Kbi Dongkook Ind.Co.,Ltd. is about 5.0%, meaning it keeps roughly 5.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Kbi Dongkook Ind.Co.,Ltd. and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.