EN DE

Kolmar Holdings (024720) Fair Value & Analysis

Consumer Defensive · KR · Market cap 300B KRW

KH Kolmar Holdings 024720 · KO
Price10,040 KRW
Fair Value11,616 KRW
Upside+15.7%
Quality49/100
Watch Kolmar Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 8.1% net margin
Low debt · generates free cash flow
5.54% dividend yield
Mixed vs. peers (4/10)
Narrow moat 36/100
Evidence: Medium Range 8,712 KRW – 14,520 KRW Share as image

Fair value as of: Jul 24, 2026

From 24 valuation models · updated 17 days ago

Share price +19.7% over the past month.

Below-average quality, screening 16% undervalued on our models.

What matters now

  • Our model range runs from 8,712 KRW (bear) to 14,520 KRW (bull), base 11,616 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 49/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

29,807 KRW 5,683 KRW Fair Value 11,616 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range 5,683 KRW – 29,807 KRW · fair‑value band 8,712 KRW – 14,520 KRW · the 10,040 KRW price screens below the 11,616 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

Kolmar Holdings (024720) currently trades at 10,040 KRW, while our model-based Fair Value estimate is 11,616 KRW, implying the stock looks roughly 15.7% undervalued today. The Quality Score stands at 49/100 (below-average quality), in the Consumer Defensive 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: medium), always confirm before acting.

Over the trailing twelve months, Kolmar Holdings generated revenue of 630B KRW at a net margin of 8.1%. Revenue declined 0.3% year over year. It earns a return on equity of 6.1%. Net debt stands at 246B KRW. Fundamentals as of Jul 24, 2026

Our scenario range runs from 8,712 KRW (bear case) to 14,520 KRW (bull case); at 10,040 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 49% below its 52-week high and 28% above 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 16%, 024720 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 2,282 KRW 4,095 KRW 7,215 KRW 80
Residual Income 13,499 KRW 13,398 KRW 12,164 KRW 76
Rev-Margin DCF 3,188 KRW 5,821 KRW 9,021 KRW 74
All 24 models by family
DCF Models
FCF DCF 2,258 KRW 4,104 KRW 7,251 KRW 38
Owner Earnings 7,705 KRW 13,453 KRW 23,252 KRW 31
5Y Revenue Exit 3,188 KRW 5,889 KRW 9,485 KRW 39
5Y EBITDA Exit 7,084 KRW 13,532 KRW 21,441 KRW 41
5Y P/E Exit 7,137 KRW 13,635 KRW 20,833 KRW 38
10Y Revenue Exit 2,719 KRW 5,189 KRW 8,804 KRW 36
10Y EBITDA Exit 5,445 KRW 10,760 KRW 18,567 KRW 37
10Y P/E Exit 5,480 KRW 10,835 KRW 18,071 KRW 35
Earnings-Based
Graham-Dodd 4,647 KRW 17,852 KRW 24,193 KRW 54
Lynch FV 4,358 KRW 6,225 KRW 8,093 KRW 50
PEG = 1.0 4,358 KRW 6,225 KRW 8,093 KRW 46
EPV 1,912 KRW 2,306 KRW 2,656 KRW 59
Multiples
P/E Multiple 10,762 KRW 14,350 KRW 17,937 KRW 63
P/S Multiple 8,712 KRW 11,616 KRW 14,520 KRW 58
P/B Multiple 8,712 KRW 11,616 KRW 14,520 KRW 55
EV/EBIT 5,370 KRW 7,266 KRW 9,162 KRW 53
EV/EBITDA 10,359 KRW 13,918 KRW 17,477 KRW 54
EV/Revenue 3,742 KRW 5,481 KRW 7,221 KRW 43
Asset-Based
NCAV (Graham) 8,963 KRW 12,011 KRW 17,926 KRW 50
Growth DCF
Growth DCF 2,282 KRW 4,095 KRW 7,215 KRW 80
Rev-Margin DCF 3,188 KRW 5,821 KRW 9,021 KRW 74
Economic Profit
Residual Income 13,499 KRW 13,398 KRW 12,164 KRW 76
ROIC Compounder 1,912 KRW 2,306 KRW 2,656 KRW 72
Growth Earnings
Growth-Adj P/E 7,887 KRW 11,268 KRW 14,648 KRW 68

Widest divergence: Asset-Based (12,011 KRW) versus Economic Profit (2,306 KRW). Highest evidence: Growth DCF (80).

Notify me when 024720 reaches fair value

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

Key figures & financial health

Revenue (TTM) 630B KRW
Revenue growth (YoY) -0.3%
Net margin 8.1%
Return on equity 6.1%
Free cash flow 6.9B KRW FY2025
Operating margin 6.1%
More key figures
Dividend yield 5.7%
EPS growth (YoY) +7,273%
Net debt 246B KRW FY2025

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 45 · Market factors (momentum, volatility) 36

Profitability 25
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 26
Earnings quality: real cash, not paper profit
Fin. Strength 37
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 58
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 18
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

Kolmar Holdings Co.,Ltd. manufactures and sells cosmetics, pharmaceuticals, and health functional foods in South Korea and internationally. It offers skin care, color makeup, hair care, body care, and baby products, as well as functional cosmetics and perfumes. The company also provides quasi-drugs and health supplements.

Full company description

Kolmar Holdings Co.,Ltd. manufactures and sells cosmetics, pharmaceuticals, and health functional foods in South Korea and internationally. It offers skin care, color makeup, hair care, body care, and baby products, as well as functional cosmetics and perfumes. The company also provides quasi-drugs and health supplements. The company was formerly known as Kolmar Korea Holdings Co., Ltd. Kolmar Holdings Co.,Ltd. was founded in 1990 and is headquartered in Sejong City, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kolmar Holdings reported revenue of 630B KRW in FY2025 versus 674B KRW in FY2021, a compound −1.7%/yr. Reported net income was 23.4B KRW in FY2025, compounding +1.8%/yr from FY2021.

Growth Quality 19/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
630B KRW
Latest YoY
−6.9%
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.
−1.0%
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.
−1.4%
Avg. growth/yr (22Y) 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.
+11.5%
Revenue −1.7%/yr
FY21 674B KRW
FY22 650B KRW
FY23 637B KRW
FY24 677B KRW
FY25 630B KRW
Net income +1.8%/yr
FY21 21.8B KRW
FY22 −6.1B KRW
FY23 −3.7B KRW
FY24 24.6B KRW
FY25 23.4B KRW

Watch 024720: 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). "Kolmar Holdings Fair Value". https://www.fairvalue-calculator.com/stock/024720

Peer Group

Household & Personal Products · 244 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 49 · Below median
Fair Value upside +16% · Above median
Return on equity (TTM) 6% · Below median
Return on assets 1% · Below median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 6% · Below median
Revenue growth -0% · Below median
Dividend yield (TTM) 5.5% · Top 25%
Debt / equity 0.19× · Higher than median

Valuation Multiples vs Household & Personal Products 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 54 · sector 28
FUTURE 0 · sector 4
PAST 24 · sector 26
HEALTH 90 · sector 98
DIVIDEND 100 · sector 50

Insider activity: 51/100

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 Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $146.80 $108.16 -26%
Unilever PLC ULN 1,080 MXN 1,273 MXN +18%
Hindustan Unilever Limited HINDUNILVR ₹2,144 ₹1,000 -53%
Essity AB ESSITYA kr 279.00 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹1,088 ₹367.64 -66%
Marico Limited MARICO ₹846.75 ₹233.05 -72%
APR Co 278470 375,000 KRW 151,222 KRW -60%
Dabur India Limited DABUR ₹429.45 ₹181.60 -58%
Kimberly-Clark de México, S. A. B. de C. V., KIMBERA 38.07 MXN 50.09 MXN +32%
PT Unilever Indonesia Tbk UNVR 1,730 IDR 1,934 IDR +12%

Compare Kolmar Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Kolmar Holdings (024720) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of 11,616 KRW versus a price of 10,040 KRW, about +16% (undervalued).
What is the fair value of 024720?
Our model-based fair value for Kolmar Holdings is 11,616 KRW (as of Jul 24, 2026), built from audited fundamentals. The current price is 10,040 KRW.
What is the quality score of 024720?
Kolmar Holdings has a Quality Score of 49/100. 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 Kolmar Holdings (024720)?
Kolmar Holdings reported trailing-twelve-month revenue of about 630B KRW (latest available figure, as of Jul 24, 2026).
What is the net profit margin of 024720?
The net profit margin of Kolmar Holdings is about 8.1%, meaning it keeps roughly 8.1% of revenue as net income. Based on the latest reported figures.
Does Kolmar Holdings pay a dividend?
Kolmar Holdings currently shows a dividend yield of about 5.72% relative to its recent price (as of Jul 24, 2026).

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 Kolmar Holdings 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.