EN DE

Genic Co (123330) Fair Value & Analysis

Consumer Defensive · KR · Market cap 189B KRW

GC Genic Co 123330 · KQ
Price29,600 KRW
Fair Value28,853 KRW
Upside-2.5%
Quality78/100
Watch Genic Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 21.0% net margin
Low debt · generates free cash flow
Ranks above peers (9/9)
Wide moat 77/100
Evidence: High Range 21,639 KRW – 36,066 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Share price +14.1% 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 21,639 KRW (bear) to 36,066 KRW (bull), base 28,853 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 78/100 (high quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

42,600 KRW 3,060 KRW Fair Value 28,853 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 3,060 KRW – 42,600 KRW · fair‑value band 21,639 KRW – 36,066 KRW · the 29,600 KRW price screens above the 28,853 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

Genic Co (123330) currently trades at 29,600 KRW, while our model-based Fair Value estimate is 28,853 KRW, implying the stock looks roughly 2.5% fairly valued today. The Quality Score stands at 78/100 (high quality), in the Consumer Defensive 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, Genic Co generated revenue of 89.7B KRW at a net margin of 21.0%. Revenue grew 64.7% year over year. It earns a return on equity of 53.7%. Net debt stands at 3.7B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 21,639 KRW (bear case) to 36,066 KRW (bull case); at 29,600 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 33% below its 52-week high and 90% 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 -3%, 123330 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 26,160 KRW 34,866 KRW 48,095 KRW 80
Rev-Margin DCF 16,594 KRW 22,092 KRW 28,500 KRW 74
ROIC Compounder 17,516 KRW 20,504 KRW 23,367 KRW 72
All 22 models by family
DCF Models
FCF DCF 25,311 KRW 34,386 KRW 48,994 KRW 38
Owner Earnings 25,580 KRW 34,758 KRW 49,534 KRW 31
5Y Revenue Exit 16,594 KRW 21,653 KRW 28,233 KRW 39
5Y EBITDA Exit 21,978 KRW 30,953 KRW 41,660 KRW 41
5Y P/E Exit 31,195 KRW 46,878 KRW 63,664 KRW 38
10Y Revenue Exit 19,424 KRW 24,415 KRW 30,028 KRW 36
10Y EBITDA Exit 23,043 KRW 30,607 KRW 39,290 KRW 37
10Y P/E Exit 28,740 KRW 41,210 KRW 54,468 KRW 35
Earnings-Based
Graham-Dodd 16,413 KRW 31,436 KRW 39,205 KRW 54
EPV 17,227 KRW 19,816 KRW 22,081 KRW 59
Multiples
P/E Multiple 38,016 KRW 50,688 KRW 63,360 KRW 63
P/S Multiple 11,993 KRW 15,990 KRW 19,988 KRW 58
P/B Multiple 21,639 KRW 28,853 KRW 36,066 KRW 55
EV/EBIT 26,095 KRW 34,229 KRW 42,363 KRW 53
EV/EBITDA 22,807 KRW 29,845 KRW 36,883 KRW 54
EV/Revenue 12,186 KRW 16,684 KRW 21,181 KRW 43
Asset-Based
NCAV (Graham) 2,623 KRW 3,515 KRW 5,246 KRW 50
Growth DCF
Growth DCF 26,160 KRW 34,866 KRW 48,095 KRW 80
Rev-Margin DCF 16,594 KRW 22,092 KRW 28,500 KRW 74
Economic Profit
Residual Income 19,403 KRW 30,258 KRW 447,093 KRW 61
ROIC Compounder 17,516 KRW 20,504 KRW 23,367 KRW 72
Growth Earnings
Growth-Adj P/E 27,256 KRW 38,937 KRW 50,618 KRW 68

Widest divergence: Growth Earnings (38,937 KRW) versus Asset-Based (3,515 KRW). Highest evidence: Growth DCF (80).

Notify me when 123330 reaches fair value

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

Key figures & financial health

Revenue (TTM) 89.7B KRW
Revenue growth (YoY) +64.7%
Net margin 21.0%
Return on equity 53.7%
Free cash flow 18.0B KRW FY2025
Operating margin 11.6%
More key figures
EPS growth (YoY) -1.1%
Net debt 3.7B KRW FY2024

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

Quality Score breakdown

Overall quality 78/100

Of which business quality 79 · Market factors (momentum, volatility) 46

Profitability 94
Margins and returns on capital today
Quality Growth 97
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 31
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 58
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

Genic Co., Ltd. researches, develops, manufactures, and sells cosmetics and pharmaceuticals in South Korea and internationally.

Full company description

Genic Co., Ltd. researches, develops, manufactures, and sells cosmetics and pharmaceuticals in South Korea and internationally. The company provides hydrogel masks, sheet masks, cream wrapping masks, mud masks, and bio cellulose masks; nose patch, eye patch, body patch, eye gel, lifting patch, and outdoor patches; cleanser, toner, lotion, serum, cream, sunscreen, and cleansing/soothing/oil pad; and shampoo and tonic. It offers its products under the CELEDERMA, CELEDERMA daily, and Excuse my Frank brands. Genic Co., Ltd. was founded in 2001 and is headquartered in Seongnam-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Genic Co reported revenue of 78.2B KRW in FY2025 versus 38.4B KRW in FY2021, a compound +19.5%/yr. Reported net income was 18.9B KRW in FY2025.

Growth Quality 98/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
78.2B KRW
Latest YoY
+56.7%
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.
+35.5%
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.
+13.2%
Avg. growth/yr (13Y) 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 +19.5%/yr
FY21 38.4B KRW
FY22 31.4B KRW
FY23 28.1B KRW
FY24 49.9B KRW
FY25 78.2B KRW
Net income
FY21 −4.3B KRW
FY22 −3.3B KRW
FY23 −4.4B KRW
FY24 7.6B KRW
FY25 18.9B KRW

Watch 123330: 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). "Genic Co Fair Value". https://www.fairvalue-calculator.com/stock/123330

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 78 · Top 25%
Fair Value upside −3% · Above median
Return on equity (TTM) 54% · Top 25%
Return on assets 17% · Top 25%
Net margin (TTM) 21% · Top 25%
Operating margin (TTM) 12% · Above median
Revenue growth 65% · Top 25%

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 30 · sector 28
FUTURE 100 · sector 4
PAST 100 · sector 26
HEALTH 100 · sector 98
DIVIDEND 0 · 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 Genic 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 Genic Co (123330) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 28,853 KRW versus a price of 29,600 KRW, about −3% (fairly valued).
What is the fair value of 123330?
Our model-based fair value for Genic Co is 28,853 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 29,600 KRW.
What is the quality score of 123330?
Genic Co has a Quality Score of 78/100. 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 Genic Co (123330)?
Genic Co reported trailing-twelve-month revenue of about 89.7B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 123330?
The net profit margin of Genic Co is about 21.0%, meaning it keeps roughly 21.0% of revenue as net income. Based on the latest reported figures.

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 Genic 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.