EN DE

Agabang&Company (013990) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 101B KRW

AC Agabang&Company 013990 · KQ
Price4,915 KRW
Fair Value8,982 KRW
Upside+82.8%
Quality64/100
Watch Agabang&Company for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.7% net margin
Low debt · generates free cash flow
Ranks above peers (8/9)
Narrow moat 40/100
Evidence: High Range 6,360 KRW – 12,107 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 8,998 KRW to 8,982 KRW (−0.2%) since Jun 25, 2026. Share price +38.6% over the past month.

A solid business, screening 83% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (6,360 KRW). The market is more pessimistic than our downside scenario.
  • 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 (6,360 KRW to 12,107 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

8,230 KRW 2,620 KRW Fair Value 8,982 KRW Mar 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 2,620 KRW – 8,230 KRW · fair‑value band 6,360 KRW – 12,107 KRW · the 4,915 KRW price screens below the 8,982 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

Agabang&Company (013990) currently trades at 4,915 KRW, while our model-based Fair Value estimate is 8,982 KRW, implying the stock looks roughly 82.8% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Agabang&Company generated revenue of 193B KRW at a net margin of 6.7%. Revenue grew 9.2% year over year. It earns a return on equity of 7.2%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 6,360 KRW (bear case) to 12,107 KRW (bull case); at 4,915 KRW, the current price sits below 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 21% below its 52-week high and 33% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -3% fair-value upside, at 83%, 013990 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 5,006 KRW 6,283 KRW 8,035 KRW 80
Residual Income 5,537 KRW 5,740 KRW 5,962 KRW 76
Rev-Margin DCF 5,707 KRW 8,004 KRW 10,421 KRW 74
All 24 models by family
DCF Models
FCF DCF 4,893 KRW 6,239 KRW 8,161 KRW 38
Owner Earnings 6,786 KRW 8,896 KRW 11,909 KRW 31
5Y Revenue Exit 5,707 KRW 7,970 KRW 10,778 KRW 39
5Y EBITDA Exit 6,733 KRW 9,761 KRW 13,152 KRW 41
5Y P/E Exit 6,867 KRW 9,994 KRW 13,107 KRW 38
10Y Revenue Exit 5,229 KRW 7,180 KRW 9,541 KRW 36
10Y EBITDA Exit 6,005 KRW 8,378 KRW 11,232 KRW 37
10Y P/E Exit 6,088 KRW 8,534 KRW 11,201 KRW 35
Earnings-Based
Graham-Dodd 3,061 KRW 6,293 KRW 7,941 KRW 54
EPV 4,889 KRW 5,444 KRW 5,930 KRW 59
Dividend Discount
Gordon GGM 400.72 KRW 590.90 KRW 790.37 KRW 70
DDM Multi-Stage 400.72 KRW 568.68 KRW 761.68 KRW 61
Multiples
P/E Multiple 7,426 KRW 9,902 KRW 12,377 KRW 63
P/S Multiple 5,739 KRW 7,651 KRW 9,564 KRW 58
P/B Multiple 5,739 KRW 7,651 KRW 9,564 KRW 55
EV/EBIT 8,916 KRW 11,369 KRW 13,821 KRW 53
EV/EBITDA 8,741 KRW 11,135 KRW 13,529 KRW 54
EV/Revenue 6,518 KRW 8,644 KRW 10,769 KRW 43
Asset-Based
NCAV (Graham) 3,483 KRW 4,667 KRW 6,965 KRW 50
Growth DCF
Growth DCF 5,006 KRW 6,283 KRW 8,035 KRW 80
Rev-Margin DCF 5,707 KRW 8,004 KRW 10,421 KRW 74
Economic Profit
Residual Income 5,537 KRW 5,740 KRW 5,962 KRW 76
ROIC Compounder 4,889 KRW 5,444 KRW 5,930 KRW 72
Growth Earnings
Growth-Adj P/E 5,407 KRW 7,725 KRW 10,042 KRW 68

Widest divergence: Multiples (8,644 KRW) versus Dividend Discount (568.68 KRW). Highest evidence: Growth DCF (80).

Notify me when 013990 reaches fair value

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

Key figures & financial health

Revenue (TTM) 193B KRW
Revenue growth (YoY) +9.2%
Net margin 6.7%
Return on equity 7.2%
Free cash flow 8.2B KRW FY2025
Operating margin 4.4%
More key figures
EPS growth (YoY) +114%

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 64 · Market factors (momentum, volatility) 44

Profitability 51
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 44
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

Agabang&Company operates as a children's clothing and supplies company in South Korea and internationally. The company offers its products under the AGABANG, PETIT Marchons, Dear Baby, EYAEYAO, Agabang Gallery, Putto, Next Mom, and ETTOI brands. Agabang&Company was founded in 1979 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Agabang&Company reported revenue of 189B KRW in FY2025 versus 151B KRW in FY2021, a compound +5.8%/yr. Reported net income was 11.6B KRW in FY2025, compounding −3.2%/yr from FY2021.

Growth Quality 74/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
189B KRW
Latest YoY
+3.5%
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.
+2.7%
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.
+9.1%
Avg. growth/yr (14Y) 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.
−0.6%
Revenue +5.8%/yr
FY21 151B KRW
FY22 174B KRW
FY23 186B KRW
FY24 183B KRW
FY25 189B KRW
Net income −3.2%/yr
FY21 13.2B KRW
FY22 10.4B KRW
FY23 13.4B KRW
FY24 11.2B KRW
FY25 11.6B KRW

Watch 013990: get an alert when its fair value changes →

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). "Agabang&Company Fair Value". https://www.fairvalue-calculator.com/stock/013990

Peer Group

Apparel Manufacturing · 212 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 64 · Above median
Fair Value upside +83% · Top 25%
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth 9% · Above median

Valuation Multiples vs Apparel Manufacturing 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 100 · sector 32
FUTURE 46 · sector 4
PAST 29 · sector 21
HEALTH 100 · sector 98
DIVIDEND 0 · sector 49

Insider activity: 40/100

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 Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 163.45 kr 165.47 +1%
Ralph Lauren Corporation RL $374.08 $224.21 -40%
Moncler S.p.A MONC €52.08 €50.69 -3%
Gildan Activewear Inc GIL C$73.17 C$32.85 -55%
LPP SA LPP 19,380 PLN 17,754 PLN -8%
Bosideng International Holdings 3998 HK$4.88 HK$5.92 +21%
Youngor Fashion Co 600177 ¥7.57 ¥5.59 -26%
Page Industries Limited PAGEIND ₹39,900 ₹12,395 -69%
Hla Group 600398 ¥6.05 ¥9.92 +64%
Eclat Textile Co 1476 333.50 TWD 357.81 TWD +7%

Compare Agabang&Company 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 Agabang&Company (013990) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 8,982 KRW versus a price of 4,915 KRW, about +83% (undervalued).
What is the fair value of 013990?
Our model-based fair value for Agabang&Company is 8,982 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 4,915 KRW.
What is the quality score of 013990?
Agabang&Company 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 revenue of Agabang&Company (013990)?
Agabang&Company reported trailing-twelve-month revenue of about 193B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 013990?
The net profit margin of Agabang&Company is about 6.7%, meaning it keeps roughly 6.7% 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 Agabang&Company 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.