Kukil Metal Co. Ltd (060480) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Kukil Metal Co. Ltd stock KRW 1,266, price KRW 824, upside +53.6%, quality 73 out of 100. Rating: strongly undervalued. Calculated from audited financials with 21 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 4, 2026.
How to read this chart
60‑month range 739.00 KRW – 5,222 KRW · fair‑value band 835.30 KRW – 1,582 KRW · the 824.00 KRW price screens below the 1,266 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 4, 2026.
Follow Kukil Metal Co. in your weekly email
Every Wednesday you see whether Kukil Metal Co. 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.
Kukil Metal Co., Ltd. engages in processing and manufacturing of brass bars and iron copper alloy coils in South Korea.
Show moreShow less
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.
Stock analysis
Kukil Metal Co. Ltd (060480) currently trades at 824.00 KRW, while our model-based Fair Value estimate is 1,266 KRW, implying the stock looks roughly 35% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 5,802 KRW per share, and 13 of the 21 models we run sit above the 824.00 KRW price.
Bear case: the Multiples group reads lowest at 149.21 KRW, and 8 of the 21 models stay below the price. Data coverage for this calculation is low.
Scenario range: 835.30 KRW (bear) to 1,582 KRW (bull), the price of 824.00 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 73/100 (solid quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Kukil Metal Co. Ltd 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.
Key figures
Market cap 9.1B KRW (≈ $6.8M) Micro · P/E ratio 10.4 · P/S ratio 0.22 · EPS (TTM) 88.28 KRW · Dividend yield 3.6% · Net margin 2.5% · Return on equity 2.3% · Return on assets (EBIT) −2.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 23 out of 100 (medium confidence).
What moves the price
The share trades about 57% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −8% fair-value upside, at 54%, 060480 screens cheaper than that median.
Fair Value models
Bear835.30 KRWFair Value 1,266 KRWBull1,582 KRW
Price 824.00 KRW · Upside +53.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (49.97 KRW per share) are deliberately not added.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.Coverage ⓘCoverage = 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.
Best data coverage
FCF DCF4,750 KRW6,528 KRW9,004 KRW81
Growth DCF4,892 KRW6,572 KRW8,826 KRW79
5Y EBITDA Exit2,090 KRW2,276 KRW2,441 KRW77
All 21 models by family
DCF Models
FCF DCF4,750 KRW6,528 KRW9,004 KRW81
5Y Revenue Exit3,624 KRW4,962 KRW6,569 KRW73
5Y EBITDA Exit2,090 KRW2,276 KRW2,441 KRW77
5Y P/E Exit2,055 KRW2,215 KRW2,346 KRW72
10Y Revenue Exit3,935 KRW5,194 KRW6,674 KRW68
10Y EBITDA Exit3,061 KRW3,396 KRW3,712 KRW70
10Y P/E Exit3,039 KRW3,355 KRW3,644 KRW65
Earnings-Based
Graham-Dodd59.69 KRW125.99 KRW159.64 KRW66
PEG = 1.018.99 KRW27.12 KRW35.26 KRW57
Dividend Discount
Gordon GGM457.75 KRW692.60 KRW943.00 KRW68
DDM Multi-Stage457.75 KRW654.11 KRW877.27 KRW67
Multiples
P/E Multiple92.16 KRW122.88 KRW153.60 KRW63
P/S Multiple111.91 KRW149.21 KRW186.52 KRW58
P/B Multiple2,301 KRW3,068 KRW3,835 KRW55
EV/EBITDA93.33 KRW145.07 KRW196.81 KRW66
EV/Revenue2,687 KRW3,864 KRW5,042 KRW53
Asset-Based
NCAV (Graham)785.71 KRW1,190 KRW1,488 KRW54
Growth DCF
Growth DCF4,892 KRW6,572 KRW8,826 KRW79
Rev-Margin DCF3,624 KRW5,032 KRW6,523 KRW74
Economic Profit
Residual Income2,242 KRW2,367 KRW2,558 KRW76
Growth Earnings
Growth-Adj P/E69.63 KRW99.47 KRW129.31 KRW67
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+15.6%
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.
+10.5%
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.
+7.6%
Start year 2020 (pandemic). Over 10 years: +1.9% a year
Revenue growth 11 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.
+0.7%
’14
’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.
−23.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−27.3%
Dividend (yield on the price)3.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−27.3% vs −13.6%, slowing
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.−1% → −1%
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.Other Industrial Metals & Mining · 372 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score73 · Top 25%
Fair Value upside+60.0% · Top 25%
Profitability
Return on equity (12 months)2.3% · Above median
Return on assets0.2% · Above median
Net margin (12 months)2.5% · Below median
Operating margin (12 months)1.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)47.1% · Above median
Dividend yield (12 months)3.6% · Top 25%
Valuation Multiplesvs Other Industrial Metals & Mining 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.
Cite: Fair Value Calculator (2026). "Kukil Metal Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/060480
Frequently asked questions
Is Kukil Metal Co. Ltd (060480) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 1,266 KRW versus a price of 824.00 KRW, about +54% upside (undervalued).
What is the fair value of 060480?
Our model-based fair value for Kukil Metal Co. Ltd is 1,266 KRW (as of Nov 4, 2026), built from audited fundamentals. The current price: 824.00 KRW.
What is the quality score of 060480?
Kukil Metal Co. Ltd has a Quality Score of 73/100. 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 Kukil Metal Co. Ltd (060480)?
Our model-based price target is the fair value of 1,266 KRW (as of Nov 4, 2026) from 21 valuation models. Cautious scenario 835.30 KRW, optimistic scenario 1,582 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Kukil Metal Co. Ltd stock forecast for 2026?
Our models put fair value at 1,266 KRW, about +54% upside versus a price of 824.00 KRW (undervalued). Cautious scenario 835.30 KRW, optimistic scenario 1,582 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Kukil Metal Co. Ltd (060480)?
Kukil Metal Co. Ltd reported trailing-twelve-month revenue of about 39.2B KRW (latest available figure, as of Nov 4, 2026).
Does Kukil Metal Co. Ltd pay a dividend?
Kukil Metal Co. Ltd currently shows a dividend yield of 3.64% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Kukil Metal Co. Ltd (060480) and when is the ex-dividend date?
Kukil Metal Co. Ltd pays a dividend of 30.00 KRW per share a year, a dividend yield of 3.6%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2014. The payout ratio is 34.0% of earnings. Free cash flow covers the dividend 13.87 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What is the intrinsic value of Kukil Metal Co. Ltd (060480)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kukil Metal Co. Ltd it is 1,266 KRW per share (as of Nov 4, 2026), against a price of 824.00 KRW. It is the blended result of 21 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Kukil Metal Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 060480 trades below its calculated fair value: price 824.00 KRW, fair value 1,266 KRW, a gap of about +54% (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 060480?
No. The price is what the market pays today (824.00 KRW); the fair value is what the company's own numbers justify (1,266 KRW). For Kukil Metal Co. Ltd the two are 441.60 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Kukil Metal Co. Ltd worth?
The market values Kukil Metal Co. Ltd at about 9.1B KRW (market capitalisation, as of Nov 4, 2026). Per share that is 824.00 KRW; our models calculate a fair value of 1,266 KRW per share.
What do the bullish and bearish scenarios say about 060480?
Our models span a range for Kukil Metal Co. Ltd: cautious scenario 835.30 KRW, base 1,266 KRW, optimistic 1,582 KRW per share (as of Nov 4, 2026, price 824.00 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 060480?
Kukil Metal Co. Ltd trades at a price-to-earnings ratio of 10.4 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,266 KRW is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2016 to 2025), reported earnings: 47.9. Other multiples: P/B 0.2, P/S 0.2, EV/EBITDA 3.1.
How solid is the balance sheet of Kukil Metal Co. Ltd (060480)?
Balance-sheet figures for Kukil Metal Co. Ltd (as of Nov 4, 2026): return on equity 2.3%. They feed the Quality Score of 73/100, which measures business quality independently of the share price.
How far is 060480 from its 52-week high?
Kukil Metal Co. Ltd trades at 824.00 KRW, about 57% below its 52-week high of 1,899 KRW and 12% above the low of 739.00 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 1,266 KRW is for.
Which stocks are comparable to Kukil Metal Co. Ltd?
From the same area (Basic Materials) we also value BHP Group, Saudi Arabian Mining Company, CMOC Group, Hindustan Zinc 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 Kukil Metal Co. Ltd stock attractive at the current price?
The data as of Nov 4, 2026: price 824.00 KRW, calculated fair value 1,266 KRW (+54%), Quality Score 73/100, from 21 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 060480 calculated?
We run Kukil Metal Co. Ltd through 21 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 1,266 KRW builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Kukil Metal Co. Ltd currently trades 35% 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 Kukil Metal Co. Ltd (060480)?
The closing price on Nov 9, 2026 was 824.00 KRW. Our model-based fair value is 1,266 KRW, about +54% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kukil Metal Co. Ltd right now?
The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (73/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (835.30 KRW to 1,582 KRW) leaves room in how you read the outcome.
Key figures of Kukil Metal Co. Ltd
How large is the market capitalisation of Kukil Metal Co. Ltd (060480)?
The market capitalisation of Kukil Metal Co. Ltd is 9.1B KRW (≈ $6.8M). 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 Kukil Metal Co. Ltd (060480)?
The price-to-sales ratio of Kukil Metal Co. Ltd is 0.22 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Kukil Metal Co. Ltd (060480)?
Earnings per share at Kukil Metal Co. Ltd are 88.28 KRW (price ÷ EPS = P/E 10.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kukil Metal Co. Ltd (060480)?
The dividend yield of Kukil Metal Co. Ltd is 3.6% (payout 34.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Kukil Metal Co. Ltd (060480)?
The net margin of Kukil Metal Co. Ltd is 2.5% (last twelve months). 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 Kukil Metal Co. Ltd (060480)?
The return on equity (ROE) of Kukil Metal Co. Ltd is 2.3% (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 Kukil Metal Co. Ltd (060480)?
On an EBIT basis the return on assets of Kukil Metal Co. Ltd is −2.2% (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 Kukil Metal Co. Ltd (060480)?
The operating margin of Kukil Metal Co. Ltd is 1.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kukil Metal Co. Ltd (060480)?
Revenue at Kukil Metal Co. Ltd is growing +47.1% versus a year earlier (3y avg +10.5%). 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 Kukil Metal Co. Ltd (060480)?
Earnings per share at Kukil Metal Co. Ltd are growing +129% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Kukil Metal Co. Ltd (060480) generate?
The free cash flow of Kukil Metal Co. Ltd is 4.6B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Kukil Metal Co. Ltd (060480) carry?
The net debt of Kukil Metal Co. Ltd is 686M KRW (fiscal year 2024, ≈ 0.1 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 Kukil Metal Co. Ltd in the live analysis
One click puts Kukil Metal Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026