EN DE

DK&D Co (263020) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 41.3B KRW

DD DK&D Co 263020 · KQ
Price3,080 KRW
Fair Value8,360 KRW
Upside+171.4%
Quality69/100
Watch DK&D Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 5.9% net margin
Low debt · generates free cash flow
3.27% dividend yield
Ranks above peers (10/10)
Narrow moat 42/100
Evidence: Medium Range 6,120 KRW – 11,696 KRW Share as image

Fair value as of: Jul 22, 2026

From 23 valuation models · updated 19 days ago

Share price +0.8% over the past month.

A solid business, screening 171% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (6,120 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (6,120 KRW to 11,696 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

6,393 KRW 2,320 KRW Fair Value 8,360 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 2,320 KRW – 6,393 KRW · fair‑value band 6,120 KRW – 11,696 KRW · the 3,080 KRW price screens below the 8,360 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

DK&D Co (263020) currently trades at 3,080 KRW, while our model-based Fair Value estimate is 8,360 KRW, implying the stock looks roughly 171.4% undervalued today. The Quality Score stands at 69/100 (solid quality), in the Consumer Cyclical 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, DK&D Co generated revenue of 149B KRW at a net margin of 5.9%. Revenue grew 18.5% year over year. It earns a return on equity of 11.9%. Net debt stands at 8.2B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 6,120 KRW (bear case) to 11,696 KRW (bull case); at 3,080 KRW, the current price sits below 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 37% below its 52-week high and 15% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -27% fair-value upside, at 171%, 263020 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 2,454 KRW 3,813 KRW 5,957 KRW 80
Residual Income 4,984 KRW 5,571 KRW 9,461 KRW 76
ROIC Compounder 10,303 KRW 14,330 KRW 20,074 KRW 72
All 23 models by family
DCF Models
FCF DCF 2,491 KRW 3,658 KRW 6,592 KRW 38
Owner Earnings 9,009 KRW 17,161 KRW 32,797 KRW 31
5Y Revenue Exit 7,350 KRW 14,515 KRW 25,047 KRW 39
5Y EBITDA Exit 4,764 KRW 8,783 KRW 14,203 KRW 41
5Y P/E Exit 5,574 KRW 10,579 KRW 16,763 KRW 38
10Y Revenue Exit 5,499 KRW 11,894 KRW 23,289 KRW 36
10Y EBITDA Exit 4,036 KRW 7,513 KRW 13,541 KRW 37
10Y P/E Exit 4,590 KRW 8,887 KRW 15,842 KRW 35
Earnings-Based
Graham-Dodd 3,929 KRW 22,890 KRW 31,856 KRW 54
Lynch FV 6,475 KRW 9,250 KRW 12,025 KRW 50
PEG = 1.0 6,475 KRW 9,250 KRW 12,025 KRW 46
EPV 8,811 KRW 10,092 KRW 11,212 KRW 59
Multiples
P/E Multiple 6,066 KRW 8,088 KRW 10,111 KRW 63
P/S Multiple 7,366 KRW 9,822 KRW 12,277 KRW 58
P/B Multiple 7,366 KRW 9,822 KRW 12,277 KRW 55
EV/EBIT 7,851 KRW 10,092 KRW 12,332 KRW 53
EV/EBITDA 5,979 KRW 7,594 KRW 9,210 KRW 54
EV/Revenue 9,285 KRW 12,780 KRW 16,274 KRW 43
Asset-Based
NCAV (Graham) 2,815 KRW 3,773 KRW 5,631 KRW 50
Growth DCF
Growth DCF 2,454 KRW 3,813 KRW 5,957 KRW 80
Economic Profit
Residual Income 4,984 KRW 5,571 KRW 9,461 KRW 76
ROIC Compounder 10,303 KRW 14,330 KRW 20,074 KRW 72
Growth Earnings
Growth-Adj P/E 8,040 KRW 11,486 KRW 14,932 KRW 68

Widest divergence: Growth Earnings (11,486 KRW) versus Asset-Based (3,773 KRW). Highest evidence: Growth DCF (80).

Notify me when 263020 reaches fair value

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

Key figures & financial health

Revenue (TTM) 149B KRW
Revenue growth (YoY) +18.5%
Net margin 5.9%
Return on equity 11.9%
Free cash flow 1.3B KRW FY2025
Operating margin 5.5%
More key figures
Dividend yield 3.1%
EPS growth (YoY) +67.3%
Net debt 8.2B KRW FY2021

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

Quality Score breakdown

Overall quality 69/100

Of which business quality 66 · Market factors (momentum, volatility) 45

Profitability 55
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 11
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 31
Distance to the 52-week high (market factor)
Net Issuance 100
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

DK&D Co.,Ltd is engaged in the manufacturing and sales of synthetic leather and non-woven fabrics in South Korea and internationally.

Full company description

DK&D Co.,Ltd is engaged in the manufacturing and sales of synthetic leather and non-woven fabrics in South Korea and internationally. It offers synthetic leather for clothes, bags, headsets, miscellaneous goods, furniture, and vehicles; non-woven fabrics for shoes, balls, automobiles, and mask sheets; mask and protective clothes; mask sheets for cosmetics; and polyurethane resin, water repelling agents, and additives. The company was founded in 2000 and is headquartered in Ansan-Si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

DK&D Co reported revenue of 143B KRW in FY2025 versus 75.3B KRW in FY2021, a compound +17.3%/yr. Reported net income was 7.9B KRW in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
143B KRW
Latest YoY
+26.7%
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.
+8.8%
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.
+15.0%
Avg. growth/yr (10Y) 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.
+10.7%
Revenue +17.3%/yr
FY21 75.3B KRW
FY22 111B KRW
FY23 89.8B KRW
FY24 113B KRW
FY25 143B KRW
Net income
FY21 −2.1B KRW
FY22 7.1B KRW
FY23 6.8B KRW
FY24 6.9B KRW
FY25 7.9B KRW

Watch 263020: 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). "DK&D Co Fair Value". https://www.fairvalue-calculator.com/stock/263020

Peer Group

Textile Manufacturing · 307 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 69 · Top 25%
Fair Value upside +171% · Top 25%
Return on equity (TTM) 12% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 5% · Above median
Revenue growth 19% · Top 25%
Dividend yield (TTM) 3.3% · Above median
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Textile Manufacturing 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 100 · sector 8
FUTURE 93 · sector 0
PAST 47 · sector 15
HEALTH 97 · sector 95
DIVIDEND 65 · sector 34

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

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$44.40 HK$75.65 +70%
Tongkun Group 601233 ¥23.56 ¥14.53 -38%
Inner Mongolia ERDOS Resources Co 600295 ¥12.04 ¥14.35 +19%
Far Eastern New Century Corporation 1402 27.55 TWD 28.72 TWD +4%
K.P.R. Mill Limited KPRMILL ₹1,083 ₹467.49 -57%
HMT (Xiamen) New Technical Materials Co 603306 ¥78.00 ¥11.85 -85%
Zhejiang Orient Holdings 600120 ¥5.18 ¥2.21 -57%
Vardhman Textiles Limited VTL ₹602.20 ₹437.53 -27%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 323.84 TRY +86%
Shandong Fiberglass Group 605006 ¥16.75 ¥6.42 -62%

Compare DK&D Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 DK&D Co (263020) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 8,360 KRW versus a price of 3,080 KRW, about +171% (undervalued).
What is the fair value of 263020?
Our model-based fair value for DK&D Co is 8,360 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 3,080 KRW.
What is the quality score of 263020?
DK&D Co has a Quality Score of 69/100. 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 DK&D Co (263020)?
DK&D Co reported trailing-twelve-month revenue of about 149B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 263020?
The net profit margin of DK&D Co is about 5.9%, meaning it keeps roughly 5.9% of revenue as net income. Based on the latest reported figures.
Does DK&D Co pay a dividend?
DK&D Co currently shows a dividend yield of about 3.06% 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 DK&D 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.