VT GMP Co.Ltd (018290) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of VT GMP Co.Ltd KRW 28,218, price KRW 11,120, upside +153.8%, quality 68 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch VT GMP Co.Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range 4,765 KRW – 44,400 KRW · fair‑value band 18,816 KRW – 46,168 KRW · the 11,120 KRW price screens below the 28,218 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow VT GMP Co.Ltd in your weekly email
Every Wednesday you see whether VT GMP Co.Ltd 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.
VT Co., Ltd. engages in the manufacture and distribution of cosmetics in South Korea and internationally. It also offers lithium sulfur batteries and electrode structure manufacturing devices; and hydrogen energy solutions, as well as laminating business. The company was formerly known as VT GMP Co.,Ltd. and changed its name to VT Co., Ltd. in July 2023.
Show more
VT Co., Ltd. engages in the manufacture and distribution of cosmetics in South Korea and internationally. It also offers lithium sulfur batteries and electrode structure manufacturing devices; and hydrogen energy solutions, as well as laminating business. The company was formerly known as VT GMP Co.,Ltd. and changed its name to VT Co., Ltd. in July 2023. VT Co., Ltd. was founded in 1986 and is headquartered in Paju-si, South Korea.
Stock analysis
VT GMP Co.Ltd (018290) currently trades at 11,120 KRW, while our model-based Fair Value estimate is 28,218 KRW, implying the stock looks roughly 60.6% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 42,870 KRW per share, and 23 of the 24 models we run sit above the 11,120 KRW price.
Bear case: the Asset-Based group reads lowest at 4,688 KRW, and 1 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: 18,816 KRW (bear) to 46,168 KRW (bull), the price of 11,120 KRW sits below 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 68/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
VT GMP Co.Ltd reported revenue of 437B KRW in FY2025 versus 227B KRW in FY2021, a compound +17.8%/yr. Reported net income was 60.9B KRW in FY2025, compounding +42.2%/yr from FY2021.
Key figures
Market cap 385B KRW (≈ $284M) · P/S ratio 0.86 · Net margin 13.9% · Return on equity 22.4% · Return on assets (EBIT) 18.7% · Operating margin 15.2% · Revenue (TTM) 451B KRW · Revenue growth (YoY) +13.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 64% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −50% fair-value upside, at 154%, 018290 screens cheaper than that median.
Fair Value models
Bear 18,816 KRWFair Value 28,218 KRWBull 46,168 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. 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.Evidence ⓘEvidence = 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.92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.3%
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.
+22.1%
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.
+32.4%
Start year 2020 (pandemic). Over 10 years: +25.0% a year
Revenue growth 14 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.
+15.4%
’12
’15
’16
’17
’18
’19
’20
’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.
≈ +81.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+81.3%
Dividend (yield on the price)0.0%
Profit margin 2020 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.5% → 19%
⚠ Approximate: the rate leans on 2025, which sits 131% above its own trend.
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).
−5.2%
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 −7.1% 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.Business Equipment & Supplies · 73 stocks
Beats the industry median on 9/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside+153.8% · Top 25%
Profitability
Return on equity (TTM)22.4% · Top 25%
Return on assets12.0% · Top 25%
Net margin (TTM)12.6% · Top 25%
Operating margin (TTM)15.2% · Top 25%
Growth and dividend
Revenue growth13.8% · Top 25%
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Business Equipment & Supplies 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 VT GMP Co.Ltd (018290) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 28,218 KRW versus a price of 11,120 KRW, about +154% upside (undervalued).
What is the fair value of 018290?
Our model-based fair value for VT GMP Co.Ltd is 28,218 KRW (as of Sep 27, 2026), built from audited fundamentals. The current price: 11,120 KRW.
What is the quality score of 018290?
VT GMP Co.Ltd has a Quality Score of 68/100. 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 VT GMP Co.Ltd (018290)?
Our model-based price target is the fair value of 28,218 KRW (as of Sep 27, 2026) from 24 valuation models. Cautious scenario 18,816 KRW, optimistic scenario 46,168 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the VT GMP Co.Ltd stock forecast for 2026?
Our models put fair value at 28,218 KRW, about +154% upside versus a price of 11,120 KRW (undervalued). Cautious scenario 18,816 KRW, optimistic scenario 46,168 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of VT GMP Co.Ltd (018290)?
VT GMP Co.Ltd reported trailing-twelve-month revenue of about 451B KRW (latest available figure, as of Sep 27, 2026).
What growth is priced into VT GMP Co.Ltd (018290)?
For today's price to be fair in a discounted-cash-flow model, VT GMP Co.Ltd would have to grow free cash flow by -5.2 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +32.4 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of 018290 use?
Our models discount VT GMP Co.Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.14, 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 VT GMP Co.Ltd that is -5.2 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has VT GMP Co.Ltd (018290) delivered so far?
Over the past 5 years revenue at VT GMP Co.Ltd grew +32.4 % a year. The price currently implies -5.2 % per year free-cash-flow growth a 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 VT GMP Co.Ltd (018290) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into VT GMP Co.Ltd (-5.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of VT GMP Co.Ltd (018290)?
The free-cash-flow yield on the price is 11.67 %: that much free cash flow VT GMP Co.Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of VT GMP Co.Ltd (018290)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For VT GMP Co.Ltd it is 28,218 KRW per share (as of Sep 27, 2026), against a price of 11,120 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is VT GMP Co.Ltd stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 018290 trades below its calculated fair value: price 11,120 KRW, fair value 28,218 KRW, a gap of about +154% (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 018290?
No. The price is what the market pays today (11,120 KRW); the fair value is what the company's own numbers justify (28,218 KRW). For VT GMP Co.Ltd the two are 17,098 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is VT GMP Co.Ltd worth?
The market values VT GMP Co.Ltd at about 385B KRW (market capitalisation, as of Sep 27, 2026). Per share that is 11,120 KRW; our models calculate a fair value of 28,218 KRW per share.
What do the bullish and bearish scenarios say about 018290?
Our models span a range for VT GMP Co.Ltd: cautious scenario 18,816 KRW, base 28,218 KRW, optimistic 46,168 KRW per share (as of Sep 27, 2026, price 11,120 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of VT GMP Co.Ltd (018290)?
Balance-sheet figures for VT GMP Co.Ltd (as of Sep 27, 2026): return on equity 22.4%, debt of 0.03 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is 018290 from its 52-week high?
VT GMP Co.Ltd trades at 11,120 KRW, about 64% below its 52-week high of 31,100 KRW and 4% above the low of 10,720 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 28,218 KRW is for.
Which stocks are comparable to VT GMP Co.Ltd?
From the same area (Industrials) we also value GRG Banking Equipment Co, Shanghai M&G Stationery Inc, XGD Inc, DOMS Industries Limited, 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 VT GMP Co.Ltd stock attractive at the current price?
The data as of Sep 27, 2026: price 11,120 KRW, calculated fair value 28,218 KRW (+154%), Quality Score 68/100, from 24 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 018290 calculated?
We run VT GMP Co.Ltd through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 28,218 KRW, 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 16.1 % above its aggregate fair value. VT GMP Co.Ltd currently trades 154 % 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 VT GMP Co.Ltd (018290)?
The closing price on Sep 23, 2026 was 11,120 KRW. Our model-based fair value is 28,218 KRW, about +154% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with VT GMP Co.Ltd right now?
The price is below even our cautious bear case (18,816 KRW). The market is more pessimistic than our downside scenario. Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (18,816 KRW to 46,168 KRW) leaves room in how you read the outcome.
Key figures of VT GMP Co.Ltd
How large is the market capitalisation of VT GMP Co.Ltd (018290)?
The market capitalisation of VT GMP Co.Ltd is 385B KRW (≈ $284M). 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 VT GMP Co.Ltd (018290)?
The price-to-sales ratio of VT GMP Co.Ltd is 0.86 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of VT GMP Co.Ltd (018290)?
The net margin of VT GMP Co.Ltd is 13.9% (fiscal year 2025). 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 VT GMP Co.Ltd (018290)?
The return on equity (ROE) of VT GMP Co.Ltd is 22.4% (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 VT GMP Co.Ltd (018290)?
On an EBIT basis the return on assets of VT GMP Co.Ltd is 18.7% (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 VT GMP Co.Ltd (018290)?
The operating margin of VT GMP Co.Ltd is 15.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at VT GMP Co.Ltd (018290)?
Revenue at VT GMP Co.Ltd is growing +13.8% versus a year earlier (3y avg +22.1%). 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 VT GMP Co.Ltd (018290)?
Earnings per share at VT GMP Co.Ltd are growing −16.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does VT GMP Co.Ltd (018290) carry?
The net debt of VT GMP Co.Ltd is 14.6B KRW (fiscal year 2024, ≈ 0.3 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 VT GMP Co.Ltd in the live analysis
One click puts VT GMP Co.Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
