EN DE

Able C&C Co (078520) Fair Value & Analysis

Consumer Defensive · KR · Market cap 230B KRW

AC Able C&C Co 078520 · KO
Price12,610 KRW
Fair Value12,614 KRW
Upside+0.0%
Quality82/100
Watch Able C&C Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.5% net margin
Low debt · generates free cash flow
5.51% dividend yield
Ranks above peers (9/10)
Moderate moat 61/100
Evidence: High Range 9,460 KRW – 15,767 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Share price +24.9% over the past month.

A strong business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 9,460 KRW (bear) to 15,767 KRW (bull), base 12,614 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 82/100 (high quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

15,689 KRW 3,328 KRW Fair Value 12,614 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 3,328 KRW – 15,689 KRW · fair‑value band 9,460 KRW – 15,767 KRW · the 12,610 KRW price screens below the 12,614 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

Able C&C Co (078520) currently trades at 12,610 KRW, while our model-based Fair Value estimate is 12,614 KRW, implying the stock looks roughly 0.0% fairly valued today. The Quality Score stands at 82/100 (high 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: high), always confirm before acting.

Over the trailing twelve months, Able C&C Co generated revenue of 248B KRW at a net margin of 7.5%. Revenue grew 10.2% year over year. It earns a return on equity of 21.7%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 9,460 KRW (bear case) to 15,767 KRW (bull case); at 12,610 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 25% below its 52-week high and 87% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at 0%, 078520 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 17,032 KRW 23,242 KRW 34,295 KRW 80
Residual Income 4,114 KRW 5,397 KRW 17,175 KRW 76
Rev-Margin DCF 10,918 KRW 14,625 KRW 19,285 KRW 74
All 22 models by family
DCF Models
FCF DCF 16,263 KRW 22,605 KRW 34,811 KRW 38
Owner Earnings 10,312 KRW 14,133 KRW 21,488 KRW 31
5Y Revenue Exit 10,918 KRW 14,286 KRW 19,160 KRW 39
5Y EBITDA Exit 12,666 KRW 17,313 KRW 23,473 KRW 41
5Y P/E Exit 11,933 KRW 16,044 KRW 20,984 KRW 38
10Y Revenue Exit 12,625 KRW 15,366 KRW 18,203 KRW 36
10Y EBITDA Exit 13,905 KRW 17,281 KRW 20,794 KRW 37
10Y P/E Exit 13,450 KRW 16,479 KRW 19,299 KRW 35
Earnings-Based
Graham-Dodd 4,084 KRW 4,992 KRW 5,616 KRW 54
EPV 8,282 KRW 9,516 KRW 10,613 KRW 59
Multiples
P/E Multiple 9,460 KRW 12,614 KRW 15,767 KRW 63
P/S Multiple 7,658 KRW 10,211 KRW 12,764 KRW 58
P/B Multiple 7,658 KRW 10,211 KRW 12,764 KRW 55
EV/EBIT 11,195 KRW 14,497 KRW 17,798 KRW 53
EV/EBITDA 12,112 KRW 15,719 KRW 19,327 KRW 54
EV/Revenue 8,360 KRW 11,389 KRW 14,419 KRW 43
Asset-Based
NCAV (Graham) 1,841 KRW 2,467 KRW 3,682 KRW 50
Growth DCF
Growth DCF 17,032 KRW 23,242 KRW 34,295 KRW 80
Rev-Margin DCF 10,918 KRW 14,625 KRW 19,285 KRW 74
Economic Profit
Residual Income 4,114 KRW 5,397 KRW 17,175 KRW 76
ROIC Compounder 8,282 KRW 9,799 KRW 11,324 KRW 72
Growth Earnings
Growth-Adj P/E 6,680 KRW 9,543 KRW 12,406 KRW 68

Widest divergence: DCF Models (16,044 KRW) versus Asset-Based (2,467 KRW). Highest evidence: Growth DCF (80).

Notify me when 078520 reaches fair value

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

Key figures & financial health

Revenue (TTM) 248B KRW
Revenue growth (YoY) +10.2%
Net margin 7.5%
Return on equity 21.7%
Free cash flow 34.4B KRW FY2025
Operating margin 15.4%
More key figures
Dividend yield 5.5%
EPS growth (YoY) +106%

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

Quality Score breakdown

Overall quality 82/100

Of which business quality 80 · Market factors (momentum, volatility) 52

Profitability 70
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 80
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 61
Distance to the 52-week high (market factor)
Net Issuance 88
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

Able C&C Co., Ltd., together with its subsidiaries, manufactures, distributes, retails, and sells cosmetics and household goods in South Korea, China, Japan, rest of Asia, Europe, and North and Central America. The company is also involved in the internet commerce business; and provision of advertising and public relations services.

Full company description

Able C&C Co., Ltd., together with its subsidiaries, manufactures, distributes, retails, and sells cosmetics and household goods in South Korea, China, Japan, rest of Asia, Europe, and North and Central America. The company is also involved in the internet commerce business; and provision of advertising and public relations services. It offers its products under the Beautynet, MISSHA, A'pieu, MERZY, HONESI, BODYHOLIC, Sengdo, Cellapy, stila, CHOGONGJIN, and LAPOTHICELL brands. The company was formerly known as Able Communications Corp. and changed its name to Able C&C Co., Ltd. in March 2003. Able C&C Co., Ltd. was founded in 2000 and is headquartered in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Able C&C Co reported revenue of 242B KRW in FY2025 versus 263B KRW in FY2021, a compound −2.1%/yr. Reported net income was 14.1B KRW in FY2025.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
242B KRW
Latest YoY
+1.2%
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.
−0.8%
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.
−4.7%
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.
−2.2%
Revenue −2.1%/yr
FY21 263B KRW
FY22 248B KRW
FY23 274B KRW
FY24 239B KRW
FY25 242B KRW
Net income
FY21 −43.3B KRW
FY22 935M KRW
FY23 6.1B KRW
FY24 14.5B KRW
FY25 14.1B KRW

Watch 078520: 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). "Able C&C Co Fair Value". https://www.fairvalue-calculator.com/stock/078520

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 82 · Top 25%
Fair Value upside +0% · Above median
Return on equity (TTM) 22% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) 15% · Top 25%
Revenue growth 10% · Top 25%
Dividend yield (TTM) 5.5% · Top 25%
Debt / equity 0.12× · 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 33 · sector 28
FUTURE 51 · sector 4
PAST 87 · sector 26
HEALTH 94 · sector 98
DIVIDEND 100 · sector 50

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 22, 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 Able C&C Co 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 Able C&C Co (078520) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 12,614 KRW versus a price of 12,610 KRW, about +0% (fairly valued).
What is the fair value of 078520?
Our model-based fair value for Able C&C Co is 12,614 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 12,610 KRW.
What is the quality score of 078520?
Able C&C Co has a Quality Score of 82/100. 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 Able C&C Co (078520)?
Able C&C Co reported trailing-twelve-month revenue of about 248B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 078520?
The net profit margin of Able C&C Co is about 7.5%, meaning it keeps roughly 7.5% of revenue as net income. Based on the latest reported figures.
Does Able C&C Co pay a dividend?
Able C&C Co currently shows a dividend yield of about 5.89% relative to its recent price (as of Jul 22, 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 Able C&C 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.