EN DE

Kolmar Korea Co (161890) Fair Value & Analysis

Consumer Defensive · KR · Market cap 2.3T KRW

KK Kolmar Korea Co 161890 · KO
Price106,700 KRW
Fair Value111,275 KRW
Upside+4.3%
Quality52/100
Watch Kolmar Korea Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.6% net margin
Low debt · generates free cash flow
0.85% dividend yield
Ranks above peers (7/10)
Moderate moat 49/100
Evidence: Medium Range 80,138 KRW – 161,672 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price −4.8% over the past month.

A solid 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.
  • A fairly wide model range (80,138 KRW to 161,672 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

117,800 KRW 30,912 KRW Fair Value 111,275 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 30,912 KRW – 117,800 KRW · fair‑value band 80,138 KRW – 161,672 KRW · the 106,700 KRW price screens below the 111,275 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

Kolmar Korea Co (161890) currently trades at 106,700 KRW, while our model-based Fair Value estimate is 111,275 KRW, implying the stock looks roughly 4.3% fairly valued today. The Quality Score stands at 52/100 (solid 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: medium), always confirm before acting.

Over the trailing twelve months, Kolmar Korea Co generated revenue of 2.8T KRW at a net margin of 5.6%. Revenue grew 11.5% year over year. It earns a return on equity of 12.8%. Net debt stands at 954B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 80,138 KRW (bear case) to 161,672 KRW (bull case); at 106,700 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 3% below its 52-week high and 78% 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 4%, 161890 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 BearBaseBull Evidence
Highest evidence
Growth DCF 66,397 KRW 148,010 KRW 286,363 KRW 80
Residual Income 37,950 KRW 49,143 KRW 134,127 KRW 76
Rev-Margin DCF 84,467 KRW 170,308 KRW 292,048 KRW 74
All 24 models by family
DCF Models
FCF DCF 68,466 KRW 131,792 KRW 300,994 KRW 38
Owner Earnings 27,838 KRW 64,834 KRW 140,536 KRW 31
5Y Revenue Exit 84,467 KRW 175,072 KRW 307,277 KRW 39
5Y EBITDA Exit 114,100 KRW 241,752 KRW 414,909 KRW 41
5Y P/E Exit 73,707 KRW 150,860 KRW 246,055 KRW 38
10Y Revenue Exit 75,852 KRW 164,677 KRW 316,887 KRW 36
10Y EBITDA Exit 100,398 KRW 217,295 KRW 421,473 KRW 37
10Y P/E Exit 71,975 KRW 145,572 KRW 263,735 KRW 35
Earnings-Based
Graham-Dodd 36,032 KRW 219,055 KRW 305,504 KRW 54
Lynch FV 62,648 KRW 89,497 KRW 116,346 KRW 50
PEG = 1.0 62,648 KRW 89,497 KRW 116,346 KRW 46
EPV 86,998 KRW 103,136 KRW 117,482 KRW 59
Multiples
P/E Multiple 83,456 KRW 111,275 KRW 139,093 KRW 63
P/S Multiple 67,560 KRW 90,080 KRW 112,599 KRW 58
P/B Multiple 67,560 KRW 90,080 KRW 112,599 KRW 55
EV/EBIT 125,103 KRW 168,288 KRW 211,473 KRW 53
EV/EBITDA 137,627 KRW 184,988 KRW 232,348 KRW 54
EV/Revenue 88,014 KRW 127,643 KRW 167,272 KRW 43
Asset-Based
NCAV (Graham) 19,283 KRW 25,839 KRW 38,566 KRW 50
Growth DCF
Growth DCF 66,397 KRW 148,010 KRW 286,363 KRW 80
Rev-Margin DCF 84,467 KRW 170,308 KRW 292,048 KRW 74
Economic Profit
Residual Income 37,950 KRW 49,143 KRW 134,127 KRW 76
ROIC Compounder 107,718 KRW 159,826 KRW 235,045 KRW 72
Growth Earnings
Growth-Adj P/E 90,547 KRW 129,353 KRW 168,159 KRW 68

Widest divergence: DCF Models (150,860 KRW) versus Asset-Based (25,839 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.8T KRW
Revenue growth (YoY) +11.5%
Net margin 5.6%
Return on equity 12.8%
Free cash flow 112B KRW FY2025
Operating margin 10.8%
More key figures
Dividend yield 1.0%
EPS growth (YoY) +241%
Net debt 954B KRW FY2025

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

Quality Score breakdown

Overall quality 52/100

Of which business quality 49 · Market factors (momentum, volatility) 59

Profitability 43
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 33
Balance sheet, leverage, solvency risk
Investment 64
Disciplined investing over empire-building
Low Volatility 56
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 53
Distance to the 52-week high (market factor)
Net Issuance 76
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

Kolmar Korea Co., Ltd. researches, develops, produces, and sells beauty and health products in South Korea and internationally.

Full company description

Kolmar Korea Co., Ltd. researches, develops, produces, and sells beauty and health products in South Korea and internationally. It offers skincare cosmetic products, including toners, lotions, ampoules, essences, creams, mask sheets, mask packs, and lip balms; fragrance products, such as perfumes, and cleansing products; body and hair products; and color cosmetic products comprising makeup bases, primers, foundation and concealers, cushion foundations, and mascaras. The company also provides powder base products, such as eye shadows, powder pacts, highlighters, blushers, shadings, loose powders, jelly powders, wet powders, multi-color concurrent forming, gradations, marble teracotas, hair cushions, essence powders, bubble salts, eyebrow pencils, highlighters, etc.; and oil & emulsification base products, including lip sticks, lip balms, lip glosses, tints, essence pacts, stick foundations, sun sticks, skin covers, gel eyeliners, marble essence pacts, core sticks, two-tone sticks, marble sticks, serum sticks, eye sticks, balms, concealers, etc. In addition, it offers PLATIT147, a health and beauty production platform. Further, the company engages in the real estate rental business and manufacturing of plastic molded containers. Kolmar Korea Co., Ltd. was founded in 1990 and is headquartered in Sejong City, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kolmar Korea Co reported revenue of 2.7T KRW in FY2025 versus 1.6T KRW in FY2021, a compound +14.5%/yr. Reported net income was 125B KRW in FY2025, compounding +36.7%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
2.7T KRW
Latest YoY
+11.0%
Avg. growth/yr (3Y)
+13.4%
Avg. growth/yr (5Y)
+15.5%
Avg. growth/yr (13Y)
+23.4%
Revenue +14.5%/yr
FY21 1.6T KRW
FY22 1.9T KRW
FY23 2.2T KRW
FY24 2.5T KRW
FY25 2.7T KRW
Net income +36.7%/yr
FY21 35.8B KRW
FY22 −22.0B KRW
FY23 5.2B KRW
FY24 90.1B KRW
FY25 125B KRW

Watch 161890: 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). "Kolmar Korea Co Fair Value". https://www.fairvalue-calculator.com/stock/161890

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 52 · Below median
Fair Value upside +4% · Above median
Return on equity (TTM) 13% · Above median
Return on assets 5% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 12% · Top 25%
Dividend yield (TTM) 0.9% · Bottom 25%
Debt / equity 0.36× · Higher than 75% of peers

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 39 · sector 28
FUTURE 58 · sector 4
PAST 51 · sector 26
HEALTH 82 · sector 98
DIVIDEND 17 · 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 Kolmar Korea 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 Kolmar Korea Co (161890) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 111,275 KRW versus a price of 106,700 KRW, about +4% (fairly valued).
What is the fair value of 161890?
Our model-based fair value for Kolmar Korea Co is 111,275 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 106,700 KRW.
What is the quality score of 161890?
Kolmar Korea Co has a Quality Score of 52/100. 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 Kolmar Korea Co (161890)?
Kolmar Korea Co reported trailing-twelve-month revenue of about 2.8T KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 161890?
The net profit margin of Kolmar Korea Co is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.
Does Kolmar Korea Co pay a dividend?
Kolmar Korea Co currently shows a dividend yield of about 1.00% 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 Kolmar Korea 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.