EN DE

Kolon Industries, Inc (120110) Fair Value & Analysis

Basic Materials · KR · Market cap 1.7T KRW

KI Kolon Industries, Inc 120110 · KO
Price58,600 KRW
Fair Value30,425 KRW
Upside-48.1%
Quality32/100
Watch Kolon Industries, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.0% net margin
Low debt · generates free cash flow
2.52% dividend yield
Trails peers (3/11)
Narrow moat 30/100
Evidence: High Range 22,818 KRW – 38,031 KRW Share as image

Fair value as of: Jul 22, 2026

From 20 valuation models · updated 19 days ago

Share price +4.5% over the past month.

Below-average quality, and screening another 48% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (38,031 KRW). The favourable scenario is already priced in.
  • Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

100,900 KRW 24,006 KRW Fair Value 30,425 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 24,006 KRW – 100,900 KRW · fair‑value band 22,818 KRW – 38,031 KRW · the 58,600 KRW price screens above the 30,425 KRW fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Kolon Industries, Inc (120110) currently trades at 58,600 KRW, while our model-based Fair Value estimate is 30,425 KRW, implying the stock looks roughly 48.1% overvalued today. The Quality Score stands at 32/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Kolon Industries, Inc generated revenue of 4.9T KRW at a net margin of 2.0%. Revenue grew 0.5% year over year. It earns a return on equity of 2.8%. Net debt stands at 2.3T KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 22,818 KRW (bear case) to 38,031 KRW (bull case); at 58,600 KRW, the current price sits above 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 and 86% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at -48%, 120110 screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF 33,733 KRW 56,541 KRW 97,833 KRW 80
Residual Income 87,049 KRW 81,157 KRW 60,477 KRW 76
Rev-Margin DCF 13,697 KRW 29,622 KRW 49,674 KRW 74
All 20 models by family
DCF Models
FCF DCF 30,923 KRW 54,160 KRW 99,760 KRW 38
Owner Earnings 12,076 KRW 27,546 KRW 57,905 KRW 31
5Y Revenue Exit 13,697 KRW 28,355 KRW 49,816 KRW 39
5Y EBITDA Exit 43,130 KRW 79,069 KRW 127,083 KRW 41
5Y P/E Exit 3,777 KRW 11,261 KRW 20,488 KRW 38
10Y Revenue Exit 18,848 KRW 31,076 KRW 44,051 KRW 36
10Y EBITDA Exit 38,049 KRW 63,660 KRW 91,553 KRW 37
10Y P/E Exit 13,552 KRW 20,093 KRW 26,020 KRW 35
Earnings-Based
Graham-Dodd 8,325 KRW 10,989 KRW 12,637 KRW 54
Multiples
P/E Multiple 15,609 KRW 20,812 KRW 26,015 KRW 63
P/S Multiple 15,609 KRW 20,812 KRW 26,015 KRW 58
P/B Multiple 15,609 KRW 20,812 KRW 26,015 KRW 55
EV/EBIT 11,098 KRW 23,285 KRW 35,473 KRW 53
EV/EBITDA 62,902 KRW 92,358 KRW 121,814 KRW 54
EV/Revenue 6,223 KRW 19,803 KRW 33,383 KRW 43
Asset-Based
NCAV (Graham) 62,796 KRW 84,146 KRW 125,591 KRW 50
Growth DCF
Growth DCF 33,733 KRW 56,541 KRW 97,833 KRW 80
Rev-Margin DCF 13,697 KRW 29,622 KRW 49,674 KRW 74
Economic Profit
Residual Income 87,049 KRW 81,157 KRW 60,477 KRW 76
Growth Earnings
Growth-Adj P/E 11,120 KRW 15,886 KRW 20,652 KRW 68

Widest divergence: Asset-Based (84,146 KRW) versus Earnings-Based (10,989 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.9T KRW
Revenue growth (YoY) +0.5%
Net margin 2.0%
Return on equity 2.8%
Free cash flow 171B KRW FY2025
Operating margin 5.0%
More key figures
Dividend yield 1.8%
EPS growth (YoY) +680%
Net debt 2.3T KRW FY2025

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

Quality Score breakdown

Overall quality 32/100

Of which business quality 34 · Market factors (momentum, volatility) 48

Profitability 25
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 34
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 36
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 54
Distance to the 52-week high (market factor)
Net Issuance 10
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

Kolon Industries, Inc. engages in industrial materials, chemicals, films/electronic materials, and fashion businesses in South Korea and internationally. It operates through four segments: Industrial Materials, Chemistry, Fashion, and Others. The Industrial Materials segment produces tire cords, airbags, car seats, and related automotive materials.

Full company description

Kolon Industries, Inc. engages in industrial materials, chemicals, films/electronic materials, and fashion businesses in South Korea and internationally. It operates through four segments: Industrial Materials, Chemistry, Fashion, and Others. The Industrial Materials segment produces tire cords, airbags, car seats, and related automotive materials. The Chemistry segment is engaged in the manufacturing of synthetic resins and eastern products. The Fashion segment offers clothing and supplies, while the Others segment includes PET yarn and chip sales, as well as rental services. The company also provides services such as rental income generation from investment properties. The company produces and sells industrial materials, such as polyester and hybrid tire cords; airbags; technical yarn; aromatic polyamide fibers; artificial leather; spunbond nonwoven fabrics under the Finon brand; membrane humidifiers; polymer electrolyte membranes; membrane electrode assemblies; and vent components. It also offers polyester, nylon, barrier, metalized, prism, dry, and CPI; and panel materials. In addition, the company provides hydrocarbon, phenolic, epoxy, polyurethane, and PET resins. Further, it offers outdoor, sports, and golf clothing, as well as menswear and womenswear, kids clothing, lifestyle products, accessories, workwear, unisex and premium products, and cosmetics. Additionally, it operates on/off retail stores; and manufacturing and sales of car mats and artificial grass, manufacturing and dyeing of chemical fibers, production and processing of polyosimethylene resins, confectionery wholesale, golf course operations, film manufacturing, distribution of tire cords and films, manufacturing of airbags and automobile parts, production of synthetic resins and electronic materials, clothing distribution, and operation of trade businesses. Kolon Industries, Inc. was founded in 1957 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

Kolon Industries, Inc reported revenue of 4.9T KRW in FY2025 versus 4.7T KRW in FY2021, a compound +1.1%/yr. Reported net income was 38.3B KRW in FY2025, compounding −32.9%/yr from FY2021.

Growth Quality 62/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.9T KRW
Latest YoY
+0.6%
Avg. growth/yr (3Y)
−3.2%
Avg. growth/yr (5Y)
+3.8%
Avg. growth/yr (15Y)
−0.3%
Revenue +1.1%/yr
FY21 4.7T KRW
FY22 5.4T KRW
FY23 4.7T KRW
FY24 4.8T KRW
FY25 4.9T KRW
Net income −32.9%/yr
FY21 189B KRW
FY22 180B KRW
FY23 42.8B KRW
FY24 98.6B KRW
FY25 38.3B KRW

120110 screens 48% overvalued. Compare with BASF SE →

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). "Kolon Industries, Inc Fair Value". https://www.fairvalue-calculator.com/stock/120110

Peer Group

Chemicals · 334 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 32 · Bottom 25%
Fair Value upside −56% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 1% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth 1% · Below median
Dividend yield (TTM) 2.5% · Above median
Debt / equity 0.27× · Higher than median

Valuation Multiples vs Chemicals median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 2.0× · 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 0 · sector 0
FUTURE 3 · sector 20
PAST 11 · sector 19
HEALTH 87 · sector 94
DIVIDEND 50 · sector 27

VALUE 0: the price sits above our fair-value range.

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 Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
BASF SE BASN 1,034 MXN 532.13 MXN -49%
Ningxia Baofeng Energy Group 600989 ¥20.32 ¥20.17 -1%
Zhejiang Juhua Co 600160 ¥42.85 ¥23.35 -46%
Rongsheng Petrochemical Co 002493 ¥10.95 ¥2.39 -78%
PT Barito Pacific Tbk, BRPT 1,690 IDR 1,628 IDR -4%
LG Chem, Ltd 051910 260,500 KRW 587,755 KRW +126%
Formosa Chemicals & Fibre Corporation 1326 66.10 TWD 6.79 TWD -90%
PTT Global Chemical Public Company PTTGC 35.50 THB 18.21 THB -49%
542812 542812 ₹4,369 ₹791.05 -82%
Indorama Ventures Public Company IVL 24.50 THB 17.95 THB -27%

Compare Kolon Industries, Inc 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 Kolon Industries, Inc (120110) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 30,425 KRW versus a price of 58,600 KRW, about −48% (overvalued).
What is the fair value of 120110?
Our model-based fair value for Kolon Industries, Inc is 30,425 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 58,600 KRW.
What is the quality score of 120110?
Kolon Industries, Inc has a Quality Score of 32/100. 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 Kolon Industries, Inc (120110)?
Kolon Industries, Inc reported trailing-twelve-month revenue of about 4.9T KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 120110?
The net profit margin of Kolon Industries, Inc is about 2.0%, meaning it keeps roughly 2.0% of revenue as net income. Based on the latest reported figures.
Does Kolon Industries, Inc pay a dividend?
Kolon Industries, Inc currently shows a dividend yield of about 1.81% 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 Kolon Industries, Inc 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.