EN DE

Kukil Metal Co (060480) Fair Value & Analysis

Basic Materials · KR · Market cap 15.2B KRW

KM Kukil Metal Co 060480 · KQ
Price1,115 KRW
Fair Value1,640 KRW
Upside+47.1%
Quality72/100
Watch Kukil Metal Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.7% net margin
Low debt · generates free cash flow
2.19% dividend yield
Ranks above peers (9/10)
Narrow moat 22/100
Evidence: High Range 1,023 KRW – 2,387 KRW Share as image

Fair value as of: Jul 20, 2026

From 21 valuation models · updated 21 days ago

Fair value updated Jul 20, 2026, revised from 820.13 KRW to 1,640 KRW (+100.0%) since Jul 6, 2026. Share price −19.0% over the past month.

A solid business, screening 47% undervalued on our models.

What matters now

  • The rarer combination: high quality (72/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • A fairly wide model range (1,023 KRW to 2,387 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

5,222 KRW 739.00 KRW Fair Value 1,640 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 739.00 KRW – 5,222 KRW · fair‑value band 1,023 KRW – 2,387 KRW · the 1,115 KRW price screens below the 1,640 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Kukil Metal Co (060480) currently trades at 1,115 KRW, while our model-based Fair Value estimate is 1,640 KRW, implying the stock looks roughly 47.1% undervalued today. The Quality Score stands at 72/100 (solid quality), in the Basic Materials 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, Kukil Metal Co generated revenue of 36.0B KRW at a net margin of 0.7%. Revenue declined 3.2% year over year. It earns a return on equity of 0.6%. Net debt stands at 686M KRW. Fundamentals as of Jul 20, 2026

Our scenario range runs from 1,023 KRW (bear case) to 2,387 KRW (bull case); at 1,115 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 44% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -34% fair-value upside, at 47%, 060480 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 4,896 KRW 6,586 KRW 8,860 KRW 80
Residual Income 2,560 KRW 2,370 KRW 1,601 KRW 76
Rev-Margin DCF 3,624 KRW 5,033 KRW 6,525 KRW 74
All 21 models by family
DCF Models
FCF DCF 4,753 KRW 6,541 KRW 9,037 KRW 38
5Y Revenue Exit 3,624 KRW 4,964 KRW 6,573 KRW 39
5Y EBITDA Exit 2,087 KRW 2,273 KRW 2,438 KRW 41
5Y P/E Exit 2,052 KRW 2,212 KRW 2,343 KRW 38
10Y Revenue Exit 3,935 KRW 5,196 KRW 6,679 KRW 36
10Y EBITDA Exit 3,058 KRW 3,393 KRW 3,709 KRW 37
10Y P/E Exit 3,036 KRW 3,352 KRW 3,641 KRW 35
Earnings-Based
Graham-Dodd 59.69 KRW 125.99 KRW 159.64 KRW 54
PEG = 1.0 18.99 KRW 27.12 KRW 35.26 KRW 46
Dividend Discount
Gordon GGM 459.09 KRW 695.61 KRW 948.54 KRW 70
DDM Multi-Stage 459.09 KRW 656.75 KRW 881.99 KRW 61
Multiples
P/E Multiple 92.16 KRW 122.88 KRW 153.60 KRW 63
P/S Multiple 111.91 KRW 149.21 KRW 186.52 KRW 58
P/B Multiple 111.91 KRW 149.21 KRW 186.52 KRW 55
EV/EBITDA 558.24 KRW 609.98 KRW 661.71 KRW 54
EV/Revenue 3,151 KRW 4,329 KRW 5,507 KRW 43
Asset-Based
NCAV (Graham) 1,908 KRW 2,556 KRW 3,816 KRW 50
Growth DCF
Growth DCF 4,896 KRW 6,586 KRW 8,860 KRW 80
Rev-Margin DCF 3,624 KRW 5,033 KRW 6,525 KRW 74
Economic Profit
Residual Income 2,560 KRW 2,370 KRW 1,601 KRW 76
Growth Earnings
Growth-Adj P/E 69.63 KRW 99.47 KRW 129.31 KRW 68

Widest divergence: Growth DCF (5,033 KRW) versus Earnings-Based (27.12 KRW). Highest evidence: Growth DCF (80).

Notify me when 060480 reaches fair value

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

Key figures & financial health

Revenue (TTM) 36.0B KRW
Revenue growth (YoY) -3.2%
Net margin 0.7%
Return on equity 0.6%
Free cash flow 4.6B KRW FY2025
Operating margin 3.9%
More key figures
Dividend yield 2.1%
EPS growth (YoY) +130%
Net debt 686M KRW FY2024

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 72 · Market factors (momentum, volatility) 20

Profitability 22
Margins and returns on capital today
Quality Growth 90
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 58
Calm price path (market factor)
Momentum 6
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 82
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

Kukil Metal Co., Ltd. engages in processing and manufacturing of brass bars and iron copper alloy coils in South Korea. It offers hollow bars, anode-balls, bars, lead-free brass, NiStrikePlating, and SnPlating, as well as raw materials, CU-SLAB/BILLET products, and special materials for rolling, slitting, tin plating, traverse winding, and de-tin.

Full company description

Kukil Metal Co., Ltd. engages in processing and manufacturing of brass bars and iron copper alloy coils in South Korea. It offers hollow bars, anode-balls, bars, lead-free brass, NiStrikePlating, and SnPlating, as well as raw materials, CU-SLAB/BILLET products, and special materials for rolling, slitting, tin plating, traverse winding, and de-tin. The company was founded in 1987 and is headquartered in Ansan-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kukil Metal Co reported revenue of 36.3B KRW in FY2025 versus 28.1B KRW in FY2021, a compound +6.6%/yr. Reported net income was 97.3M KRW in FY2025, compounding −42.1%/yr from FY2021.

Growth Quality 75/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
36.3B KRW
Latest YoY
+15.6%
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.
+10.5%
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.
+7.6%
Avg. growth/yr (11Y) 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.
+0.7%
Revenue +6.6%/yr
FY21 28.1B KRW
FY22 26.9B KRW
FY23 19.6B KRW
FY24 31.4B KRW
FY25 36.3B KRW
Net income −42.1%/yr
FY21 868M KRW
FY22 1.0B KRW
FY23 −1.2B KRW
FY24 −3.4B KRW
FY25 97.3M KRW

Watch 060480: 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). "Kukil Metal Co Fair Value". https://www.fairvalue-calculator.com/stock/060480

Peer Group

Other Industrial Metals & Mining · 475 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 72 · Top 25%
Fair Value upside +47% · Top 25%
Return on equity (TTM) 1% · Above median
Return on assets 0% · Above median
Net margin (TTM) 1% · Above median
Operating margin (TTM) 4% · Above median
Revenue growth -3% · Below median
Dividend yield (TTM) 2.2% · Above median

Valuation Multiples vs Other Industrial Metals & Mining 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 96 · sector 0
FUTURE 0 · sector 23
PAST 2 · sector 0
HEALTH 100 · sector 96
DIVIDEND 44 · sector 21

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 Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHPN 1,425 MXN 942.42 MXN -34%
Rio Tinto Group RIO A$164.89 A$81.76 -50%
Grupo México, S.A. GMEXICOB 199.23 MXN 187.72 MXN -6%
Vale S.A VALE $14.89 $8.95 -40%
Saudi Arabian Mining Company 1211 58.05 SAR 33.87 SAR -42%
CMOC Group 603993 ¥18.20 ¥16.15 -11%
Fortescue Ltd FMG A$18.47 A$18.62 +1%
China Tungsten And Hightech Materials Co 000657 ¥74.71 ¥9.55 -87%
Hindustan Zinc Limited HINDZINC ₹521.95 ₹576.80 +11%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥39.56 ¥10.59 -73%

Compare Kukil Metal Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Kukil Metal Co (060480) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 1,640 KRW versus a price of 1,115 KRW, about +47% (undervalued).
What is the fair value of 060480?
Our model-based fair value for Kukil Metal Co is 1,640 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 1,115 KRW.
What is the quality score of 060480?
Kukil Metal Co has a Quality Score of 72/100. 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 Kukil Metal Co (060480)?
Kukil Metal Co reported trailing-twelve-month revenue of about 36.0B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 060480?
The net profit margin of Kukil Metal Co is about 0.7%, meaning it keeps roughly 0.7% of revenue as net income. Based on the latest reported figures.
Does Kukil Metal Co pay a dividend?
Kukil Metal Co currently shows a dividend yield of about 2.14% relative to its recent price (as of Jul 20, 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 Kukil Metal 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.