EN DE

CENOTEC Co (222420) Fair Value & Analysis

Basic Materials · KR · Market cap 42.0B KRW

CC CENOTEC Co 222420 · KQ
Price1,007 KRW
Fair Value473.93 KRW
Upside-52.9%
Quality62/100
Watch CENOTEC Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.9% net margin
Low debt · generates free cash flow
Ranks above peers (7/10)
Narrow moat 35/100
Evidence: High Range 382.80 KRW – 604.46 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Share price +11.0% over the past month.

A solid business, but screening 53% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (604.46 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2,745 KRW 580.00 KRW Fair Value 473.93 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 580.00 KRW – 2,745 KRW · fair‑value band 382.80 KRW – 604.46 KRW · the 1,007 KRW price screens above the 473.93 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

CENOTEC Co (222420) currently trades at 1,007 KRW, while our model-based Fair Value estimate is 473.93 KRW, implying the stock looks roughly 52.9% overvalued today. The Quality Score stands at 62/100 (solid 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, CENOTEC Co generated revenue of 38.6B KRW at a net margin of 5.9%. Revenue grew 40.0% year over year. It earns a return on equity of 6.1%. Net debt stands at 38.1B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 382.80 KRW (bear case) to 604.46 KRW (bull case); at 1,007 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 53% below its 52-week high and 35% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at -53%, 222420 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 1,384 KRW 1,894 KRW 2,708 KRW 80
Rev-Margin DCF 794.15 KRW 1,105 KRW 1,481 KRW 74
ROIC Compounder 414.43 KRW 496.59 KRW 568.48 KRW 72
All 22 models by family
DCF Models
FCF DCF 1,332 KRW 1,860 KRW 2,762 KRW 38
Owner Earnings 601.73 KRW 856.76 KRW 1,292 KRW 31
5Y Revenue Exit 794.15 KRW 1,078 KRW 1,462 KRW 39
5Y EBITDA Exit 1,166 KRW 1,717 KRW 2,400 KRW 41
5Y P/E Exit 685.63 KRW 891.55 KRW 1,121 KRW 38
10Y Revenue Exit 971.23 KRW 1,253 KRW 1,566 KRW 36
10Y EBITDA Exit 1,217 KRW 1,678 KRW 2,203 KRW 37
10Y P/E Exit 920.75 KRW 1,129 KRW 1,335 KRW 35
Earnings-Based
Graham-Dodd 189.57 KRW 350.00 KRW 433.68 KRW 54
EPV 414.43 KRW 496.59 KRW 568.48 KRW 59
Multiples
P/E Multiple 439.08 KRW 585.44 KRW 731.80 KRW 63
P/S Multiple 355.44 KRW 473.93 KRW 592.41 KRW 58
P/B Multiple 355.44 KRW 473.93 KRW 592.41 KRW 55
EV/EBIT 756.83 KRW 1,035 KRW 1,314 KRW 53
EV/EBITDA 1,244 KRW 1,685 KRW 2,126 KRW 54
EV/Revenue 517.70 KRW 773.21 KRW 1,029 KRW 43
Asset-Based
NCAV (Graham) 382.80 KRW 512.95 KRW 765.59 KRW 50
Growth DCF
Growth DCF 1,384 KRW 1,894 KRW 2,708 KRW 80
Rev-Margin DCF 794.15 KRW 1,105 KRW 1,481 KRW 74
Economic Profit
Residual Income 564.67 KRW 554.93 KRW 488.38 KRW 61
ROIC Compounder 414.43 KRW 496.59 KRW 568.48 KRW 72
Growth Earnings
Growth-Adj P/E 312.02 KRW 445.74 KRW 579.46 KRW 68

Widest divergence: DCF Models (1,129 KRW) versus Earnings-Based (350.00 KRW). Highest evidence: Growth DCF (80).

Notify me when 222420 reaches fair value

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

Key figures & financial health

Revenue (TTM) 38.6B KRW
Revenue growth (YoY) +40.0%
Net margin 5.9%
Return on equity 6.1%
Free cash flow 6.7B KRW FY2025
Operating margin 5.3%
More key figures
Net debt 38.1B KRW FY2025

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

Quality Score breakdown

Overall quality 62/100

Of which business quality 59 · Market factors (momentum, volatility) 22

Profitability 24
Margins and returns on capital today
Quality Growth 77
Are margins and returns improving?
Cashflow 84
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 22
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 34
Distance to the 52-week high (market factor)
Net Issuance 74
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

CENOTEC Co., Ltd. manufactures and sells ceramic materials in South Korea. The company offers secondary battery materials, ceramic carriers, and ceramic grining media. It also provides ceramic powders, such as cenoflour, cenoflux, and cenosilicate for precision casting, tile production, and welding applications.

Full company description

CENOTEC Co., Ltd. manufactures and sells ceramic materials in South Korea. The company offers secondary battery materials, ceramic carriers, and ceramic grining media. It also provides ceramic powders, such as cenoflour, cenoflux, and cenosilicate for precision casting, tile production, and welding applications. The company was founded in 1999 and is based in Haman-myeon, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

CENOTEC Co reported revenue of 35.6B KRW in FY2025 versus 32.9B KRW in FY2021, a compound +2.0%/yr. Reported net income was 1.3B KRW in FY2025, compounding +1.7%/yr from FY2021.

Growth Quality 78/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
35.6B KRW
Latest YoY
+13.0%
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.
+0.9%
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.
+8.8%
Avg. growth/yr (9Y) 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.
−1.3%
Revenue +2.0%/yr
FY21 32.9B KRW
FY22 34.7B KRW
FY23 31.1B KRW
FY24 31.5B KRW
FY25 35.6B KRW
Net income +1.7%/yr
FY21 1.3B KRW
FY22 −72.3M KRW
FY23 −5.4B KRW
FY24 −2.5B KRW
FY25 1.3B KRW

222420 screens 53% overvalued. Compare with Linde plc →

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). "CENOTEC Co Fair Value". https://www.fairvalue-calculator.com/stock/222420

Peer Group

Specialty Chemicals · 673 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 62 · Top 25%
Fair Value upside −53% · Below median
Return on equity (TTM) 6% · Above median
Return on assets 3% · Below median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth 40% · Top 25%
Debt / equity 0.10× · Lower than median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 0.6× · 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 100 · sector 19
PAST 25 · sector 23
HEALTH 95 · sector 95
DIVIDEND 0 · sector 25

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

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare CENOTEC Co 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 CENOTEC Co (222420) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 473.93 KRW versus a price of 1,007 KRW, about −53% (overvalued).
What is the fair value of 222420?
Our model-based fair value for CENOTEC Co is 473.93 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 1,007 KRW.
What is the quality score of 222420?
CENOTEC Co has a Quality Score of 62/100. 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 CENOTEC Co (222420)?
CENOTEC Co reported trailing-twelve-month revenue of about 38.6B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 222420?
The net profit margin of CENOTEC Co is about 5.9%, meaning it keeps roughly 5.9% 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 CENOTEC 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.