EN DE

DYD Co (219550) Fair Value & Analysis

Consumer Defensive · KR · Market cap 38.2B KRW

DC DYD Co 219550 · KQ
Price1,320 KRW
Fair Value805.71 KRW
Upside-39.0%
Quality43/100
Watch DYD Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -198.1% net margin
Low debt · negative free cash flow
Trails peers (2/8)
Narrow moat 11/100
Evidence: Low Range 532.49 KRW – 1,079 KRW Share as image

Fair value as of: Jul 20, 2026

From 6 valuation models · updated 20 days ago

Share price +31.9% over the past month.

Below-average quality, and screening another 39% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (1,079 KRW). The favourable scenario is already priced in.
  • Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • A fairly wide model range (532.49 KRW to 1,079 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

28,300 KRW 800.00 KRW Fair Value 805.71 KRW Dec 2020 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 800.00 KRW – 28,300 KRW · fair‑value band 532.49 KRW – 1,079 KRW · the 1,320 KRW price screens above the 805.71 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

DYD Co (219550) currently trades at 1,320 KRW, while our model-based Fair Value estimate is 805.71 KRW, implying the stock looks roughly 39.0% overvalued today. The Quality Score stands at 43/100 (below-average 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: low).

Trailing-twelve-month revenue stands at 19.2B KRW. Revenue grew 28.8% year over year. Net debt stands at 9.0B KRW. Fundamentals as of Jul 20, 2026

Our scenario range runs from 532.49 KRW (bear case) to 1,079 KRW (bull case); at 1,320 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 47% below its 52-week high and 71% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at -39%, 219550 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 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
ROIC Compounder 717.58 KRW 1,084 KRW 1,344 KRW 72
EPV 529.29 KRW 613.92 KRW 687.98 KRW 59
EV/EBITDA 841.13 KRW 1,114 KRW 1,388 KRW 54
All 6 models by family
Earnings-Based
EPV 529.29 KRW 613.92 KRW 687.98 KRW 59
Multiples
EV/EBIT 932.64 KRW 1,236 KRW 1,540 KRW 53
EV/EBITDA 841.13 KRW 1,114 KRW 1,388 KRW 54
EV/Revenue 635.67 KRW 898.89 KRW 1,162 KRW 43
Asset-Based
NCAV (Graham) 161.76 KRW 216.76 KRW 323.53 KRW 50
Economic Profit
ROIC Compounder 717.58 KRW 1,084 KRW 1,344 KRW 72

Widest divergence: Multiples (1,114 KRW) versus Asset-Based (216.76 KRW). Highest evidence: ROIC Compounder (72).

Notify me when 219550 reaches fair value

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

Key figures & financial health

Revenue (TTM) 19.2B KRW
Revenue growth (YoY) +28.8%
Net margin -198%
Return on equity -248%
Free cash flow −5.7B KRW FY2025
Operating margin 0.1%
More key figures
Net debt 9.0B KRW FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 42 · Market factors (momentum, volatility) 10

Profitability 40
Margins and returns on capital today
Quality Growth 82
Are margins and returns improving?
Cashflow 1
Earnings quality: real cash, not paper profit
Fin. Strength 27
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 9
Calm price path (market factor)
Momentum 7
Price trend over the last 3–12 months (market factor)
52W Momentum 16
Distance to the 52-week high (market factor)
Net Issuance 50
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

DYD Co.,LTD. engages in the manufacture, importing, exporting, and distribution of cosmetic products in South Korea and internationally. The company operates through Cosmetics and Construction segments. It also engages in the construction business. It sells through its own brands consisting of lilybyred, Hatherine, Haeserin, Slow Humming, and Dearown.

Full company description

DYD Co.,LTD. engages in the manufacture, importing, exporting, and distribution of cosmetic products in South Korea and internationally. The company operates through Cosmetics and Construction segments. It also engages in the construction business. It sells through its own brands consisting of lilybyred, Hatherine, Haeserin, Slow Humming, and Dearown. The company was formerly known as DYD DAEYANG Co.,LTD. and changed its name to DYD Co.,LTD. in November 2021. DYD Co.,LTD. was founded in 2000 and is headquartered in Goyang-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

DYD Co reported revenue of 44.9B KRW in FY2025 versus 14.0B KRW in FY2021, a compound +33.7%/yr. Reported net income was −13.7B KRW in FY2025.

Growth Quality 44/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
44.9B KRW
Latest YoY
+20.1%
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.
+29.2%
Revenue +33.7%/yr
FY21 14.0B KRW
FY22 20.8B KRW
FY23 28.5B KRW
FY24 37.4B KRW
FY25 44.9B KRW
Net income
FY21 −41.3B KRW
FY22 902M KRW
FY23 −19.1B KRW
FY24 −59.1B KRW
FY25 −13.7B KRW

219550 screens 39% overvalued. Compare with The Procter & Gamble Company →

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). "DYD Co Fair Value". https://www.fairvalue-calculator.com/stock/219550

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 43 · Bottom 25%
Fair Value upside −39% · Bottom 25%
Return on assets -47% · Bottom 25%
Net margin (TTM) -198% · Bottom 25%
Operating margin (TTM) 0% · Below median
Revenue growth 29% · Top 25%

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 28
FUTURE 100 · sector 4
PAST 0 · sector 26
HEALTH 100 · sector 98
DIVIDEND 0 · sector 50

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 Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Jul 20, 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 DYD 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 DYD Co (219550) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 805.71 KRW versus a price of 1,320 KRW, about −39% (overvalued).
What is the fair value of 219550?
Our model-based fair value for DYD Co is 805.71 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 1,320 KRW.
What is the quality score of 219550?
DYD Co has a Quality Score of 43/100. 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 DYD Co (219550)?
DYD Co reported trailing-twelve-month revenue of about 19.2B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 219550?
The net profit margin of DYD Co is about -198.1%, meaning it is currently running at a net loss. 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 DYD 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.