CBI Co (013720) Fair Value & Analysis
Consumer Cyclical · KR · Market cap 26.2B KRW
Fair value as of: Aug 6, 2026
From 15 valuation models · updated 4 days ago
Share price +445.2% over the past month.
Below-average quality, and screening another 45% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (1,337 KRW). The favourable scenario is already priced in.
- Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
- The models converge in a tight band (1,297 KRW to 1,337 KRW), unusually little disagreement for a valuation.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 6, 2026.
How to read this chart
60‑month range 415.00 KRW – 16,600 KRW · fair‑value band 1,297 KRW – 1,337 KRW · the 2,350 KRW price screens above the 1,297 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 6, 2026.
Analysis
CBI Co (013720) currently trades at 2,350 KRW, while our model-based Fair Value estimate is 1,297 KRW, implying the stock looks roughly 44.8% overvalued today. The Quality Score stands at 45/100 (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, CBI Co generated revenue of 34.2B KRW at a net margin of -75.3%. Revenue grew 55.0% year over year. Net debt stands at 8.2B KRW. Fundamentals as of Aug 6, 2026
Our scenario range runs from 1,297 KRW (bear case) to 1,337 KRW (bull case); at 2,350 KRW, the current price sits above 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. For context, the median of 10 Consumer Cyclical peers we cover trades at 51% fair-value upside, at -45%, 013720 screens richer 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.
All 15 models by family
Widest divergence: DCF Models (5,309 KRW) versus Dividend Discount (249.88 KRW). Highest evidence: Growth DCF (80).
Notify me when 013720 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 6, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 47 · Market factors (momentum, volatility) 59
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
CBI Co., Ltd. manufactures and sells car parts in South Korea. Its products include valve tappets, hydraulic tensioner housings, fixture injectors, TM parts, levers, Eegr base products, insert chambers, valve seat rings, piece an engagement product, and bearing journals. The company was founded in 1959 and is headquartered in Incheon, South Korea.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
CBI Co reported revenue of 24.9B KRW in FY2025 versus 24.8B KRW in FY2021, a compound +0.1%/yr. Reported net income was −12.2B KRW in FY2025.
013720 screens 45% overvalued. Compare with ML →
Peer Group
Consumer Discretionary · 3552 stocks
How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Automobiles & Auto Parts” was too small, so the broader sector is used.)
Valuation Multiples vs Consumer Discretionary median · lower = cheaper
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 0: the price sits above our fair-value range.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Automobiles & Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 6, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| ML ML | €34.87 | €37.91 | +9% |
| GTPPB GTPPB | 976.50 PHP | 3,167 PHP | +224% |
| Hwashin Precision Engineering Co 126640 | 3,560 KRW | 5,883 KRW | +65% |
| Ilji Technology Co 019540 | 6,180 KRW | 4,911 KRW | -21% |
| Ecoplastic Corporation 038110 | 1,990 KRW | 1,090 KRW | -45% |
| HRS Co 036640 | 4,715 KRW | 8,615 KRW | +83% |
| Mobase Co 101330 | 3,155 KRW | 9,785 KRW | +210% |
| Hanil Forging Industrial Co 024740 | 2,125 KRW | 843.71 KRW | -60% |
| Guyoung Technology Co 053270 | 1,909 KRW | 1,235 KRW | -35% |
| Seojin Automotive Co 122690 | 1,578 KRW | 2,388 KRW | +51% |
Compare CBI Co with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is CBI Co (013720) overvalued or undervalued?
What is the fair value of 013720?
What is the quality score of 013720?
What is the revenue of CBI Co (013720)?
What is the net profit margin of 013720?
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.
Track CBI Co 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.